EX-99.1 2 ex99_1.htm certstmt_10dccmt17cd52209.htm - Generated by SEC Publisher for SEC Filing
CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STATEMENT TO NOTEHOLDERS

 

September 16, 2022

 

TRANSACTION PARTIES

 
Depositor: Citigroup Commercial Mortgage Securities Inc.
Master Servicer: Wells Fargo Bank, National Association
Certificate Administrator: Citibank, N.A.  
Trustee: Wilmington Trust, National Association
Special Servicer: Rialto Capital Advisors, LLC
Asset Representations Reviewer /  
  Park Bridge Lender Services LLC
Operating Advisor:    
 
 
 
 
Christopher Olsen Citibank, Agency and Trust
  (212) 609-0146 388 Greenwich Street Trading, 4th Floor
christopher.olsen@citi.com New York, NY 10013

 

TABLE OF CONTENTS

 
1 . Distribution Summary 2
1.1 . Summary 2
1.2 . Factors 3
1.3 . Interest Detail 4
1.4 . Interest Shortfall Detail 5
1.5 . Principal Detail 6
2 . Class Rating Detail 7
3 . Reconciliation Detail 8
4 . Other Information 9
5 . Stratification Detail 10
6 . Mortgage Loan Detail 15
7 . NOI Detail 17
8 . Delinquency Loan Detail 19
9 . Collateral Performance Delinquency and Loan Status Detail 20
10 . Appraisal Reduction Detail 21
11 . Historical Appraisal Reduction Detail 22
12 . Loan Modification Detail 23
13 . Historical Loan Modification Detail 24
14 . Specially Serviced Loan Detail 28
15 . Historical Specially Serviced Loan Detail 29
16 . Unscheduled Principal Detail 32
17 . Historical Unscheduled Principal Detail 33
18 . Liquidated Loan Detail 34
19 . Historical Liquidated Loan Detail 35
20 . CREFC Investor Reporting Package Legends 36
21 . Notes 37

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 1 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
DISTRIBUTION SUMMARY

 

September 16, 2022

 

1                        
2                        
          Accrual   PPP, YM, Other       Non-Cash  
  Original Prior Pass-Through   Day Interest Amounts Principal Total Realized Balance Current
Class Balance Balance Rate   Count Distributed Distributed Distributed Distributed Loss Change Balance
 
A-1 32,096,000.00 - 2.028000 % 30/360 - - - - - - -
A-2 70,987,000.00 873,981.84 3.025000 % 30/360 2,203.16 - - 2,203.16 - - 873,981.84
A-3 225,000,000.00 225,000,000.00 3.171000 % 30/360 594,562.50 - - 594,562.50 - - 225,000,000.00
A-4 252,232,000.00 252,232,000.00 3.431000 % 30/360 721,173.33 - - 721,173.33 - - 252,232,000.00
A-AB 47,057,000.00 46,322,186.21 3.220000 % 30/360 124,297.87 - 737,286.45 861,584.32 - - 45,584,899.76
A-S 103,068,000.00 103,068,000.00 3.684000 % 30/360 316,418.76 - - 316,418.76 - - 103,068,000.00
B 39,211,000.00 39,211,000.00 3.956000 % 30/360 129,265.60 - - 129,265.60 - - 39,211,000.00
C 32,489,000.00 32,489,000.00 4.270883 % 30/360 115,630.59 - - 115,630.59 - - 32,489,000.00
D 39,211,000.00 39,211,000.00 3.350000 % 30/360 109,464.04 - - 109,464.04 - - 39,211,000.00
E 15,684,000.00 15,684,000.00 3.350000 % 30/360 43,784.50 - - 43,784.50 - - 15,684,000.00
F 8,962,000.00 8,962,000.00 4.292883 % 30/360 32,060.68 - - 32,060.68 - - 8,962,000.00
G 30,249,217.00 30,249,217.00 4.292883 % 30/360 105,787.70 - - 105,787.70 - - 30,249,217.00
R - - 0.000000 % 30/360 - - - - - - -
VRR Interest 35,402,658.00 31,336,269.53 0.000000 % 30/360 112,006.61 - 29,123.58 141,130.19 - - 31,307,145.95
Total 931,648,875.00 824,638,654.58       2,406,655.34 - 766,410.03 3,173,065.37 - - 823,872,244.55
 
Notional                        
X-A 730,440,000.00 627,496,168.05 0.929696 % 30/360 486,150.54 - - 486,150.54 - - 626,758,881.60
X-B 71,700,000.00 71,700,000.00 0.336883 % 30/360 11,603.55 - - 11,603.55 - - 71,700,000.00
X-D 39,211,000.00 39,211,000.00 0.942883 % 30/360 30,809.48 - - 30,809.48 - - 39,211,000.00
X-E 15,684,000.00 15,684,000.00 0.942883 % 30/360 12,323.48 - - 12,323.48 - - 15,684,000.00
Total 857,035,000.00 754,091,168.05       540,887.05 - - 540,887.05 - - 753,353,881.60
 
Grand Total 931,648,875.00 824,638,654.58       2,947,542.39 - 766,410.03 3,713,952.42 - - 823,872,244.55

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 2 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
DISTRIBUTION SUMMARY - FACTORS

 

September 16, 2022

 

          PPP, YM, Other       Non-Cash  
      Record Interest Amounts Principal Total Realized Balance Current
Class CUSIP   Date Distributed Distributed Distributed Distributed Loss Change Balance
 
A-1 12515 HAW5 08/31/2022 - - - - - - -
A-2 12515 HAX3 08/31/2022 0.03103611 - - 0.03103611 - - 12.31185766
A-3 12515 HAY1 08/31/2022 2.64250000 - - 2.64250000 - - 1,000.00000000
A-4 12515 HAZ8 08/31/2022 2.85916668 - - 2.85916668 - - 1,000.00000000
A-AB 12515 HBA2 08/31/2022 2.64143209 - 15.66794420 18.30937629 - - 968.71665767
A-S 12515 HBB0 08/31/2022 3.07000000 - - 3.07000000 - - 1,000.00000000
B 12515 HBC8 08/31/2022 3.29666675 - - 3.29666675 - - 1,000.00000000
C 12515 HBD6 08/31/2022 3.55906892 - - 3.55906892 - - 1,000.00000000
D 12515HAA3 U1253GAA1   08/31/2022 2.79166662 - - 2.79166662 - - 1,000.00000000
E 12515HAC9 U1253GAB9   08/31/2022 2.79166667 - - 2.79166667 - - 1,000.00000000
F 12515 HAF2 08/31/2022 3.57740237 - - 3.57740237 - - 1,000.00000000
G 12515 HAH8 08/31/2022 3.49720447 - - 3.49720447 - - 1,000.00000000
R 12515 HAU9 08/31/2022 - - - - - - -
VRR Interest 12515 HAT2 08/31/2022 3.16379107 - 0.82263823 3.98642930 - - 884.31625529
X-A 12515 HBJ3 08/31/2022 0.66555849 - - 1.67493153 - - 858.05662560
X-B 12515 HBK0 08/31/2022 0.16183473 - - 0.16183473 - - 1,000.00000000
X-D 12515HAQ8 U1253GAH6   08/31/2022 0.78573564 - - 0.78573564 - - 1,000.00000000
X-E 12515HBM6 U1253GAL7   08/31/2022 0.78573578 - - 0.78573578 - - 1,000.00000000

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 3 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
DISTRIBUTION INFORMATION - INTEREST DETAIL

 

September 16, 2022

 

      Rate         Interest   Shortfall       Paid    
              Accrual     Non Carry Basis   Carry      
Class Uncapped Capped   Next   Dates Accrued Deferred Recovered Forward Risk Accrued Forward   Basis Risk Total
 
A-1 2.02800 % 2.02800 % 2.02800 % 08/01-08/31 - - - - - - -   - -
A-2 3.02500 % 3.02500 % 3.02500 % 08/01-08/31 2,203.16 - - - - 2,203.16 -   - 2,203.16
A-3 3.17100 % 3.17100 % 3.17100 % 08/01-08/31 594,562.50 - - - - 594,562.50 -   - 594,562.50
A-4 3.43100 % 3.43100 % 3.43100 % 08/01-08/31 721,173.33 - - - - 721,173.33 -   - 721,173.33
A-AB 3.22000 % 3.22000 % 3.22000 % 08/01-08/31 124,297.87 - - - - 124,297.87 -   - 124,297.87
A-S 3.68400 % 3.68400 % 3.68400 % 08/01-08/31 316,418.76 - - - - 316,418.76 -   - 316,418.76
B 3.95600 % 3.95600 % 3.95600 % 08/01-08/31 129,265.60 - - - - 129,265.60 -   - 129,265.60
C 4.31000 % 4.27088 % 4.27088 % 08/01-08/31 115,630.59 - - - - 115,630.59 -   - 115,630.59
D 3.35000 % 3.35000 % 3.35000 % 08/01-08/31 109,464.04 - - - - 109,464.04 -   - 109,464.04
E 3.35000 % 3.35000 % 3.35000 % 08/01-08/31 43,784.50 - - - - 43,784.50 -   - 43,784.50
F 4.33200 % 4.29288 % 4.29288 % 08/01-08/31 32,060.68 - - - - 32,060.68 -   - 32,060.68
G 4.33200 % 4.29288 % 4.29288 % 08/01-08/31 108,213.62 - - 3,002.23 - 105,787.70 -   - 105,787.70
R 0.00000 % 0.00000 % 0.00000 % 08/01-08/31 - - - - - - -   - -
VRR Interest 0.00000 % 0.00000 % 0.00000 % 08/01-08/31 112,006.61 - - - - 112,006.61 -   - 112,006.61
Total               2,409,081.26 - - 3,002.23 - 2,406,655.34 -   - 2,406,655.34
 
Notional                                  
X-A 1.06000 % 0.92970 % 0.92970 % 08/01-08/31 486,150.54 - - - - 486,150.54 -   - 486,150.54
X-B 0.21500 % 0.33688 % 0.33688 % 08/01-08/31 11,603.55 - - - - 11,603.55 -   - 11,603.55
X-D 0.98300 % 0.94288 % 0.94288 % 08/01-08/31 30,809.48 - - - - 30,809.48 -   - 30,809.48
X-E 0.98300 % 0.94288 % 0.94288 % 08/01-08/31 12,323.48 - - - - 12,323.48 -   - 12,323.48
Total               540,887.05 - - - - 540,887.05 -   - 540,887.05
 
Grand Total               2,949,968.31 - - 3,002.23 - 2,947,542.39 -   - 2,947,542.39

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 4 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

 

September 16, 2022

 

  Non-Recov Shortfall     Carry Forward Interest       Basis Risk Shortfall    
      Other                    
Class PPIS SSRA Shortfall Prior Int. on Prior New Paid Outstanding Prior Int. on Prior New Paid Outstanding
 
A-1 - - - - - - - - - - - - -
A-2 - - - - - - - - - - - - -
A-3 - - - - - - - - - - - - -
A-4 - - - - - - - - - - - - -
A-AB - - - - - - - - - - - - -
A-S - - - - - - - - - - - - -
B - - - - - - - - - - - - -
C - - - - - - - - - - - - -
D - - - - - - - - - - - - -
E - - - - - - - - - - - - -
F - - - - - - - - - - - - -
G - - - 161,097.87 576.31 2,425.92 - 164,100.11 - - - - -
R - - - - - - - - - - - - -
VRR Interest - - - - - - - - - - - - -
Total - - - 161,097.87 576.31 2,425.92 - 164,100.11 - - - - -
 
Notional                          
X-A - - - - - - - - - - - - -
X-B - - - - - - - - - - - - -
X-D - - - - - - - - - - - - -
X-E - - - - - - - - - - - - -
Total - - - - - - - - - - - - -
 
Grand Total - - - 161,097.87 576.31 2,425.92 - 164,100.11 - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 5 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

 

September 16, 2022
Cumulative

 

        Realized Loss/ Non-Cash    
  Prior Principal Accreted (Recovery Prin Balance Current Realized
Class Balance Distributed Principal Applied) Change Balance Loss
 
A-1 - - - - - - -
A-2 873,981.84 - - - - 873,981.84 -
A-3 225,000,000.00 - - - - 225,000,000.00 -
A-4 252,232,000.00 - - - - 252,232,000.00 -
A-AB 46,322,186.21 737,286.45 - - - 45,584,899.76 -
A-S 103,068,000.00 - - - - 103,068,000.00 -
B 39,211,000.00 - - - - 39,211,000.00 -
C 32,489,000.00 - - - - 32,489,000.00 -
D 39,211,000.00 - - - - 39,211,000.00 -
E 15,684,000.00 - - - - 15,684,000.00 -
F 8,962,000.00 - - - - 8,962,000.00 -
G 30,249,217.00 - - - - 30,249,217.00 -
R - - - - - - -
VRR Interest 31,336,269.53 29,123.58 - - - 31,307,145.95 -
Total 824,638,654.58 766,410.03 - - - 823,872,244.55 -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 6 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
CLASS RATING DETAIL

 

September 16, 2022

 

    Moody's     Fitch     KBRA  
Class Original Current Date Original Current Date Original Current Date
 
A-1 Aaa Aaa 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
A-2 Aaa Aaa 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
A-3 Aaa Aaa 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
A-4 Aaa Aaa 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
A-AB Aaa Aaa 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
A-S Aa3 Aa3 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
B NR NR 08/15/2017 AA- AA- 08/15/2017 AA AA 08/15/2017
C NR NR 08/15/2017 A- A- 08/15/2017 A- A- 08/15/2017
D NR NR 08/15/2017 BBB- BBB- 08/15/2017 BBB- BBB- 08/15/2017
E NR NR 08/15/2017 BB- BB- 08/15/2017 BB- BB- 08/15/2017
F NR NR 08/15/2017 B- B- 08/15/2017 B B 08/15/2017
G NR NR 08/15/2017 NR NR 08/15/2017 NR NR 08/15/2017
R NR NR 08/15/2017 NR NR 08/15/2017 NR NR 08/15/2017
VRR Interest NR NR 08/15/2017 NR NR 08/15/2017 NR NR 08/15/2017
X-A Aa1 Aa1 08/15/2017 AAA AAA 08/15/2017 AAA AAA 08/15/2017
X-B NR NR 08/15/2017 A- A- 08/15/2017 AAA AAA 08/15/2017
X-D NR NR 08/15/2017 BBB- BBB- 08/15/2017 BBB- BBB- 08/15/2017
X-E NR NR 08/15/2017 BB- BB- 08/15/2017 BB- BB- 08/15/2017

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 7 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
RECONCILIATION DETAIL

 

September 16, 2022

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS    
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 2,962,394.41   Servicing Fee 4,693.22  
Prepayment Interest Shortfall 0.00   Trustee/Certificate Administrator Fee 4,970.80  
Interest Adjustments 0.00   Operating Advisor Fee 2,311.32  
ASER Amount 0.00   CREFC Intellectual Property Royalty License Fee 355.06  
Realized Loss in Excess of Principal Balance 0.00        
      Total Scheduled Fees   12,330.40
Total Interest Funds Available   2,962,394.41 Additional Fees, Expenses, etc.    
Principal Funds Available     Additional Servicing Fee 0.00  
Scheduled Principal 766,410.03   Special Servicing Fee 0.00  
Unscheduled Principal Collections 0.00   Work-out Fee 2,521.62  
Net Liquidation Proceeds 0.00   Liquidation Fee 0.00  
Repurchased Principal 0.00   Trust Fund Expenses 0.00  
Substitution Principal 0.00   Trust Advisor Expenses 0.00  
Other Principal 0.00   Reimbursement of Interest on Advances to the Servicer 0.00  
      Borrower Reimbursable Trust Fund Expenses 0.00  
Total Principal Funds Available   766,410.03      
      Other Expenses 0.00  
Other Funds Available          
Yield Maintenance Charges 0.00   Total Additional Fees, Expenses, etc.   2,521.62
Withdrawal of Withheld Amounts from the Interest Reserve     Distributions    
Account 0.00        
      Interest Distribution 2,947,542.39  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00        
      Principal Distribution 766,410.03  
Total Other Funds Available   0.00 Yield Maintenance Charge Distribution 0.00  
      Total Distributions   3,713,952.42
 
 
 
 
Total Funds Available   3,728,804.44 Total Funds Allocated   3,728,804.44

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 8 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
OTHER INFORMATION

 

September 16, 2022
0.00

 

Interest Reserve Account Information    
  Beginning Interest Reserve Account Balance    
  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 88.431625 %
Controlling Class Information    
  Controlling Class is Class G.    
  The Controlling Class Representative is RREF III-D AIV RR, LLC.    
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 9 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STRATIFICATION DETAIL

 

September 16, 2022

 

Anticipated Remaining Term          
 
Anticipated Remaining Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
60 Months or Less 51 823,872,244.55 100.00 4.1715 57 1.829038
61 to 90 Months 0 0.00 0.00 0.0000 0 0.000000
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 51 823,872,244.55 100.00 4.1715 57 1.829038
 
Debt Service Coverage Ratio          
 
Debt Service Coverage Asset Ending Scheduled % of     Wtd Avg
Ratio Range Count Balance Agg.Bal. WAC WAM DSCR
 
1.250 or Less 11 210,114,818.16 25.50 4.0332 57 0.440991
1.251 to 1.500 8 59,190,010.82 7.18 4.7078 57 1.354418
1.501 to 1.750 8 101,030,239.41 12.26 4.3536 55 1.613605
1.751 to 2.000 6 81,965,622.49 9.95 4.6092 57 1.900308
2.001 to 2.250 4 69,437,854.32 8.43 3.9528 57 2.189849
2.251 to 2.500 6 174,478,727.19 21.18 3.9913 56 2.422337
2.501 to 2.750 1 21,500,000.00 2.61 3.8200 58 2.744200
2.751 to 3.000 1 3,883,882.11 0.47 4.6100 57 2.929100
3.001 to 3.250 3 48,271,090.05 5.86 4.3416 57 3.176289
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 2 51,000,000.00 6.19 3.9292 58 3.946906
4.001 or Greater 1 3,000,000.00 0.36 4.0600 57 5.195900
Total 51 823,872,244.55 100.00 4.1715 57 1.829038

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 10 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STRATIFICATION DETAIL

 

September 16, 2022

 

Ending Schedule Balance            
 
Ending Schedule Balance Asset Ending Scheduled % of     Wtd Avg
Range Count Balance Agg.Bal. WAC WAM DSCR
 
1 to 5,000,000 5 14,450,477.25 1.75 4.6180 57 2.830983
10,000,001 to 15,000,000 13 158,299,422.07 19.21 4.3756 57 1.743064
15,000,001 to 20,000,000 8 153,084,450.13 18.58 4.3356 56 1.082764
20,000,001 to 25,000,000 2 42,155,861.79 5.12 4.0650 57 2.000006
25,000,001 to 30,000,000 1 29,924,430.85 3.63 4.2591 58 3.182500
30,000,001 to 35,000,000 4 128,877,275.49 15.64 4.3061 57 2.053465
35,000,001 to 40,000,000 3 117,500,000.00 14.26 3.7820 57 2.868840
40,000,001 to 45,000,000 1 45,000,000.00 5.46 3.6694 57 2.402000
45,000,001 to 50,000,000 1 50,000,000.00 6.07 3.4300 58 0.000000
5,000,001 to 10,000,000 13 84,580,326.97 10.27 4.4797 56 1.595338
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 0 0.00 0.00 0.0000 0 0.000000
60,000,001 to 65,000,000 0 0.00 0.00 0.0000 0 0.000000
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,000+ 0 0.00 0.00 0.0000 0 0.000000
Total 51 823,872,244.55 100.00 4.1715 57 1.829038

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 11 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STRATIFICATION DETAIL

 

September 16, 2022

 

Loan Rate            
 
  Asset Ending Scheduled % of     Wtd Avg
Loan Rate Range Count Balance Agg.Bal. WAC WAM DSCR
 
4.00 or Less 12 319,492,515.07 38.78 3.7301 56 1.946906
4.01 to 4.25 6 74,838,691.83 9.08 4.0795 57 2.202622
4.26 to 4.50 13 221,878,096.60 26.93 4.3772 57 1.695766
4.51 to 4.75 11 152,754,808.37 18.54 4.5997 56 1.751480
4.76 to 5.00 9 54,908,132.68 6.66 4.8432 57 1.388325
5.01 to 5.25 0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50 0 0.00 0.00 0.0000 0 0.000000
5.51 to 5.75 0 0.00 0.00 0.0000 0 0.000000
5.76 to 6.00 0 0.00 0.00 0.0000 0 0.000000
6.01 to 6.25 0 0.00 0.00 0.0000 0 0.000000
6.26 to 6.50 0 0.00 0.00 0.0000 0 0.000000
6.51 to 6.75 0 0.00 0.00 0.0000 0 0.000000
6.76 to 7.00 0 0.00 0.00 0.0000 0 0.000000
7.01 or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 51 823,872,244.55 100.00 4.1715 57 1.829038
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 3 57,420,591.02 6.97 4.0896 58 2.587712
Lodging 6 119,106,694.43 14.46 4.5140 57 1.769940
Mixed Use 6 143,193,220.44 17.38 3.9868 57 2.332379
Multifamily 3 24,630,583.20 2.99 4.6828 57 1.673337
Office 9 151,888,321.04 18.44 4.1960 57 2.002739
Other 5 108,750,000.00 13.20 3.7343 57 0.000000
Retail 14 144,608,443.59 17.55 4.4142 55 1.476509
Self Storage 5 74,274,390.83 9.02 3.9896 57 3.427690
Total 51 823,872,244.55 100.00 4.1715 57 1.829038

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 12 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STRATIFICATION DETAIL

 

September 16, 2022

 

Remaining Amortization Term          
 
Remaining Amortization Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
240 Months or Less 22 418,785,289.80 50.83 3.9331 57 1.878329
241 to 270 Months 1 1,675,975.51 0.20 4.8200 57 1.511500
271 to 300 Months 28 403,410,979.24 48.97 4.4163 57 1.779188
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 51 823,872,244.55 100.00 4.1715 57 1.829038
 
Seasoning            
 
  Asset Ending Scheduled % of     Wtd Avg
Seasoning Range Count Balance Agg.Bal. WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 51 823,872,244.55 100.00 4.1715 57 1.829038
Total 51 823,872,244.55 100.00 4.1715 57 1.829038

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 13 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STRATIFICATION DETAIL

 

September 16, 2022

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Alabama 0 0.00 0.00 0.0000 0 0.000000
Arizona 1 6,781,631.84 0.82 4.9000 57 1.360800
California 13 152,836,714.51 18.55 4.4132 57 2.129600
Florida 2 63,727,548.01 7.74 4.3422 57 1.856300
Georgia 2 23,986,227.72 2.91 4.7094 55 1.817323
Illinois 3 34,784,569.40 4.22 4.1516 53 1.658735
Indiana 2 24,353,658.57 2.96 4.6382 58 1.455382
Kansas 0 0.00 0.00 0.0000 0 0.000000
Kentucky 0 0.00 0.00 0.0000 0 0.000000
Maryland 0 0.00 0.00 0.0000 0 0.000000
Michigan 1 34,113,995.02 4.14 4.0168 58 2.476700
N/A 5 108,750,000.00 13.20 3.7343 57 0.000000
Nevada 1 29,924,430.85 3.63 4.2591 58 3.182500
New Jersey 0 0.00 0.00 0.0000 0 0.000000
New York 5 148,500,000.00 18.02 3.8507 57 2.247885
North Carolina 2 25,039,270.40 3.04 4.5535 57 1.790899
Ohio 2 21,193,173.38 2.57 4.4806 56 0.277354
Pennsylvania 1 20,655,861.79 2.51 4.3200 57 1.225400
Texas 3 25,855,015.77 3.14 4.2065 57 1.681471
Various 8 103,370,147.29 12.55 4.1852 57 2.748484
Total 51 823,872,244.55 100.00 4.1715 57 1.829038

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 14 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
MORTGAGE LOAN DETAIL

 

September 16, 2022

 

      Prop     Paid         Beginning Ending   Payment Workout Mod  
      Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR   (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
304101816 1   MU New York NY 09/09/2022 3.43000 % 110,760.42 - 37,500,000.00 37,500,000.00 06/09/2027 0   0   0  
304101835 10   OF Jacksonville FL 09/06/2022 4.27000 % 113,605.28 44,190.39 30,896,655.18 30,852,464.79 07/06/2027 0   0   0  
304101833 11   MU Reno NV 09/06/2022 4.25906 % 109,887.39 37,853.74 29,962,284.59 29,924,430.85 07/06/2027 0   0   0  
308340012 12   SS Various XX 09/06/2022 3.82000 % 70,723.06 - 21,500,000.00 21,500,000.00 07/06/2027 0   0   0  
304101811 13   RT Pottstown PA 09/06/2022 4.32000 % 76,949.37 29,452.61 20,685,314.40 20,655,861.79 06/06/2027 0   0   0  
304101830 14   OF New York NY 09/06/2022 4.70000 % 80,944.44 - 20,000,000.00 20,000,000.00 07/06/2027 0   0   0  
304101788 15   LO Columbus OH 09/01/2022 4.55000 % 71,401.48 30,530.62 18,223,704.00 18,193,173.38 05/01/2027 0   0   0  
656100670 16   MU Asheville NC 09/06/2022 4.57000 % 75,457.80 25,946.53 19,174,708.21 19,148,761.68 06/06/2027 0   0   8  
306711004 17   RT Gurnee IL 06/01/2022 3.99000 % 64,396.16 - 18,742,515.07 18,742,515.07 10/01/2026 0   8   8  
656120687 19   OF San Francisco CA 09/06/2022 3.89000 % 56,945.28 - 17,000,000.00 17,000,000.00 07/06/2027 0   0   0  
304101817 1 A N/A     09/09/2022 3.43000 % 36,920.14 - 12,500,000.00 12,500,000.00 06/09/2027 0   0   0  
656120671 1 B N/A     09/09/2022 3.43000 % 147,680.56 - 50,000,000.00 50,000,000.00 06/09/2027 0   0   0  
308340002 2   MU New York NY 09/06/2022 3.95395 % 136,191.52 - 40,000,000.00 40,000,000.00 05/06/2027 0   0   0  
656120668 20   RT Huntington Beach CA 09/06/2022 4.40000 % 56,751.52 20,866.42 14,978,406.22 14,957,539.80 07/06/2027 0   0   0  
304101800 21   RT Doraville GA 09/06/2022 4.74000 % 55,253.35 20,298.14 13,536,959.09 13,516,660.95 06/06/2027 0   0   0  
308340022 22   IN Zion IN 09/06/2022 4.47000 % 47,449.86 20,712.23 12,327,308.23 12,306,596.00 07/06/2027 0   0   0  
656120691 23   LO National City CA 09/06/2022 4.57900 % 51,117.68 17,408.59 12,964,067.79 12,946,659.20 07/06/2027 0   0   0  
656120663 24   RT Amarillo TX 09/06/2022 4.07300 % 43,889.27 19,927.16 12,513,671.89 12,493,744.73 06/06/2027 0   8   0  
656120666 25   OF San Francisco CA 09/06/2022 4.54000 % 50,822.78 - 13,000,000.00 13,000,000.00 06/06/2027 0   0   0  
656120667 26   MU Chicago IL 09/06/2022 4.07000 % 37,367.06 41,890.72 10,661,918.63 10,620,027.91 07/06/2027 0   0   0  
308340027 27   MF Indianapolis IN 09/06/2022 4.81000 % 49,962.19 15,433.92 12,062,496.49 12,047,062.57 07/06/2027 0   0   0  
308340028 28   RT Pinole CA 09/06/2022 4.35000 % 44,961.03 16,892.08 12,002,944.92 11,986,052.84 07/06/2027 0   0   0  
304101810 29   RT Santa Monica CA 09/06/2022 4.55000 % 21,962.17 115,726.85 5,605,375.80 5,489,648.95 01/06/2026 0   0   0  
308340102 2 A N/A     09/06/2022 3.95395 % 68,095.76 - 20,000,000.00 20,000,000.00 05/06/2027 0   0   0  
304101755 30   OF Alpharetta GA 09/06/2022 4.67000 % 42,190.66 21,996.50 10,491,563.27 10,469,566.77 03/06/2027 0   0   0  
656120689 31   IN Emeryville CA 09/06/2022 3.89000 % 36,846.94 - 11,000,000.00 11,000,000.00 07/06/2027 0   0   0  
656120665 32   RT San Diego CA 09/06/2022 4.85000 % 43,726.09 14,320.01 10,469,831.31 10,455,511.30 06/06/2027 0   0   0  
304101812 33   RT Fort Bragg CA 09/01/2022 4.25000 % 33,761.40 14,202.74 9,225,126.91 9,210,924.17 06/01/2027 0   0   0  
308340034 34   OF San Jose CA 08/06/2022 4.48000 % 32,708.35 10,258.95 8,478,546.50 8,468,287.55 06/06/2027 B   0   0  
656120678 35   RT San Antonio TX 09/06/2022 4.40000 % 30,206.45 11,106.33 7,972,377.37 7,961,271.04 07/06/2027 0   0   0  
308340036 36   MF Shreveport LA 09/06/2022 4.81000 % 29,801.10 11,432.59 7,194,953.22 7,183,520.63 06/06/2027 0   0   0  
304101801 37   RT Tucson AZ 09/06/2022 4.90000 % 28,659.51 10,614.27 6,792,246.11 6,781,631.84 06/06/2027 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 15 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
MORTGAGE LOAN DETAIL

 

September 16, 2022

 

      Prop       Paid         Beginning Ending   Payment Workout Mod  
      Type       Through Gross   Interest Principal Scheduled Scheduled Maturity Status Strategy Code  
Loan ID OMCR   (1) City   State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
304101822 38   SS Winston Salem NC 09/06/2022 4.50000 % 22,856.92 8,050.88 5,898,559.60 5,890,508.72 07/06/2027 0   0   0  
304101809 39   MU New York NY 09/06/2022 4.32000 % 22,320.00 - 6,000,000.00 6,000,000.00 06/06/2027 0   8   8  
307771009 4   OF New York NY 09/01/2022 3.66940 % 142,189.25 - 45,000,000.00 45,000,000.00 06/01/2027 0   3   0  
304101840 40   OF Evergreen Park IL 09/01/2022 4.87000 % 22,773.23 8,432.15 5,430,458.57 5,422,026.42 08/01/2027 0   0   0  
308340041 41   RT Santee CA 09/06/2022 4.85000 % 22,802.25 8,014.95 5,459,799.73 5,451,784.78 06/06/2027 0   0   0  
656120679 42   LO Greenwood SC 09/06/2022 4.85000 % 17,048.28 26,016.82 4,082,062.99 4,056,046.17 07/06/2027 0   0   0  
304101794 43   MF Lufkin   TX 09/06/2022 4.23000 % 19,669.50 - 5,400,000.00 5,400,000.00 06/06/2027 0   0   0  
304101834 44   RT Various XX 09/06/2022 4.53000 % 19,806.91 6,887.73 5,077,610.60 5,070,722.87 07/06/2027 0   0   0  
304101807 45   SS Various XX 09/06/2022 4.61000 % 15,438.65 5,219.35 3,889,101.46 3,883,882.11 06/06/2027 0   0   0  
304101808 46   SS Loveland OH 09/06/2022 4.06000 % 10,488.33 - 3,000,000.00 3,000,000.00 06/06/2027 0   0   0  
656120685 47   RT San Diego CA 09/06/2022 4.85000 % 7,673.92 2,879.92 1,837,453.38 1,834,573.46 07/06/2027 0   0   0  
304101799 48   OF Mora   MN 09/01/2022 4.82000 % 6,970.17 3,359.58 1,679,335.09 1,675,975.51 06/01/2027 0   0   0  
307771015 4 A N/A       09/01/2022 3.66940 % 19,748.51 - 6,250,000.00 6,250,000.00 06/01/2027 0   3   0  
308340005 5   LO Various XX 09/01/2022 4.48600 % 77,258.89 - 20,000,000.00 20,000,000.00 06/01/2027 0   0   0  
308340105 5 A N/A       09/01/2022 4.48600 % 77,258.89 - 20,000,000.00 20,000,000.00 06/01/2027 0   0   0  
308340006 6   SS Various XX 09/06/2022 3.94000 % 135,711.11 - 40,000,000.00 40,000,000.00 07/06/2027 0   0   0  
656120683 7   IN Kalamazoo MI 09/06/2022 4.01678 % 118,185.36 54,554.76 34,168,549.78 34,113,995.02 07/06/2027 0   0   0  
308340008 8   LO Long Beach CA 09/06/2022 4.55000 % 121,801.44 51,483.14 31,087,215.60 31,035,732.46 07/06/2027 0   0   0  
304101792 9   LO Orange FL 09/06/2022 4.41000 % 124,996.73 40,449.36 32,915,532.58 32,875,083.22 06/06/2027 0   8   8  
Total Count = 51                 2,962,394.41 766,410.03 824,638,654.58 823,872,244.55              
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28         Page 16 of 37       © Copyright 2022 Citigroup  

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
NOI DETAIL

 

September 16, 2022

 

      Property     Ending Preceding   Most   Most Recent Most Recent
      Type     Scheduled Fiscal   Recent   Financial As of Financial Asof
Loan ID OMCR   (1) City State Balance Year NOI   NOI   Start Date End Date
 
304101816 1   MU New York NY 37,500,000.00 179,921,263.00   92,016,309.82   01/01/2022 06/30/2022
304101835 10   OF Jacksonville FL 30,852,464.79 3,425,824.62   1,321,838.55   01/01/2022 06/30/2022
304101833 11   MU Reno NV 29,924,430.85 11,603,219.54   2,944,105.20   01/01/2022 03/31/2022
308340012 12   SS Various XX 21,500,000.00 1,997,226.16   1,156,549.37   Not Available Not Available
304101811 13   RT Pottstown PA 20,655,861.79 2,139,147.02   838,712.72   01/01/2022 06/30/2022
304101830 14   OF New York NY 20,000,000.00 1,885,976.00   930,031.00   01/01/2022 06/30/2022
304101788 15   LO Columbus OH 18,193,173.38 (913,448.38 ) (620,543.98 ) 04/01/2021 03/31/2022
656100670 16   MU Asheville NC 19,148,761.68 2,241,703.18   568,503.34   01/01/2022 03/31/2022
306711004 17   RT Gurnee IL 18,742,515.07 19,420,588.94   4,871,032.78   01/01/2022 03/31/2022
656120687 19   OF San Francisco CA 17,000,000.00 1,678,757.84   887,855.96   01/01/2022 06/30/2022
304101817 1 A N/A     12,500,000.00 -   -   Not Available Not Available
656120671 1 B N/A     50,000,000.00 -   -   Not Available Not Available
308340002 2   MU New York NY 40,000,000.00 75,102,247.32   56,481,747.00   Not Available Not Available
656120668 20   RT Huntington Beach CA 14,957,539.80 1,584,144.92   743,332.30   01/01/2022 06/30/2022
304101800 21   RT Doraville GA 13,516,660.95 1,570,241.55   818,904.80   01/01/2022 06/30/2022
308340022 22   IN Zion IN 12,306,596.00 1,329,259.00   682,741.00   01/01/2022 06/30/2022
656120691 23   LO National City CA 12,946,659.20 2,904,074.83   2,932,945.00   07/01/2021 06/30/2022
656120663 24   RT Amarillo TX 12,493,744.73 919,964.00   472,482.50   01/01/2022 06/30/2022
656120666 25   OF San Francisco CA 13,000,000.00 1,593,114.12   714,776.86   01/01/2022 06/30/2022
656120667 26   MU Chicago IL 10,620,027.91 1,447,084.96   816,734.82   01/01/2022 06/30/2022
308340027 27   MF Indianapolis IN 12,047,062.57 1,178,946.60   543,461.25   Not Available Not Available
308340028 28   RT Pinole CA 11,986,052.84 1,082,716.80   492,564.50   01/01/2022 06/30/2022
304101810 29   RT Santa Monica CA 5,489,648.95 3,643,782.00   3,011,815.00   Not Available Not Available
308340102 2 A N/A     20,000,000.00 -   -   Not Available Not Available
304101755 30   OF Alpharetta GA 10,469,566.77 1,566,670.75   433,704.77   01/01/2022 03/31/2022
656120689 31   IN Emeryville CA 11,000,000.00 1,245,584.04   912,023.10   01/01/2022 06/30/2022
656120665 32   RT San Diego CA 10,455,511.30 887,112.00   239,895.65   01/01/2022 03/31/2022
304101812 33   RT Fort Bragg CA 9,210,924.17 1,022,315.37   515,794.81   01/01/2022 06/30/2022
308340034 34   OF San Jose CA 8,468,287.55 821,084.02   461,885.39   01/01/2022 06/30/2022
656120678 35   RT San Antonio TX 7,961,271.04 743,659.50   356,734.25   01/01/2022 06/30/2022
308340036 36   MF Shreveport LA 7,183,520.63 574,724.26   160,629.90   01/01/2022 03/31/2022
304101801 37   RT Tucson AZ 6,781,631.84 756,730.24   341,201.44   01/01/2022 06/30/2022

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 17 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
NOI DETAIL

 

September 16, 2022

 

      Property     Ending Preceding Most Most Recent Most Recent
      Type     Scheduled Fiscal Recent Financial As of Financial Asof
Loan ID OMCR   (1) City State Balance Year NOI NOI Start Date End Date
 
304101822 38   SS Winston Salem NC 5,890,508.72 677,760.15 359,599.33 01/01/2022 06/30/2022
304101809 39   MU New York NY 6,000,000.00 446,562.60 189,709.28 01/01/2022 06/30/2022
307771009 4   OF New York NY 45,000,000.00 98,652,292.70 51,128,200.50 01/01/2022 06/30/2022
304101840 40   OF Evergreen Park IL 5,422,026.42 541,941.50 280,172.00 Not Available Not Available
308340041 41   RT Santee CA 5,451,784.78 534,211.04 273,576.08 01/01/2022 06/30/2022
656120679 42   LO Greenwood SC 4,056,046.17 453,449.08 1,084,491.84 07/01/2021 06/30/2022
304101794 43   MF Lufkin TX 5,400,000.00 713,082.29 391,986.49 01/01/2022 06/30/2022
304101834 44   RT Various XX 5,070,722.87 478,280.65 238,581.13 01/01/2022 06/30/2022
304101807 45   SS Various XX 3,883,882.11 604,188.30 372,216.75 01/01/2022 06/30/2022
304101808 46   SS Loveland OH 3,000,000.00 544,146.28 328,088.40 01/01/2022 06/30/2022
656120685 47   RT San Diego CA 1,834,573.46 220,534.00 125,884.00 01/01/2022 06/30/2022
304101799 48   OF Mora MN 1,675,975.51 185,549.00 95,725.42 Not Available Not Available
307771015 4 A N/A     6,250,000.00 - - Not Available Not Available
308340005 5   LO Various XX 20,000,000.00 42,653,989.00 34,616,804.99 Not Available Not Available
308340105 5 A N/A     20,000,000.00 - - Not Available Not Available
308340006 6   SS Various XX 40,000,000.00 11,361,878.68 6,333,784.65 01/01/2022 06/30/2022
656120683 7   IN Kalamazoo MI 34,113,995.02 6,135,879.36 2,807,123.94 01/01/2022 06/30/2022
308340008 8   LO Long Beach CA 31,035,732.46 4,193,902.39 4,595,188.20 07/01/2021 06/30/2022
304101792 9   LO Orange FL 32,875,083.22 2,990,664.31 4,131,418.40 07/01/2021 06/30/2022
Total Count = 51         823,872,244.55 494,762,025.53 283,400,320.50    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 18 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
DELINQUENCY LOAN DETAIL

 

September 16, 2022

 

    # of Actual Paid Current P&I Total P&I Cumulative Other Expense Payment Workout   Most Recent      
    Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Loan ID OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
308340034 34 <1 8,478,546.50 08/06/2022 42,949.05 42,949.05 - - B   0          
Total Count = 1 8,478,546.50   42,949.05 42,949.05 - -                

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 19 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL

 

September 16, 2022

 

                                                         
 
 
 
 
              Delinquent                                        
          (Does not include loans in Bankruptcy, Foreclosure, or REO)                                    
 
      30 Day     60 Day     90 Day 120 + Day Bankruptcy   Foreclosure       REO    
 
Distribution                                                          
 
Date Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count     Balance  
 
 
  0   0   1   18,742,515   0   0   0   0   0   0   0   0   0     0  
09/16/2022                                                          
  0.0 % 0.0 % 2.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   1   18,742,515   0   0   0   0   0   0   0   0   0     0  
08/17/2022                                                          
  0.0 % 0.0 % 2.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   1   18,742,515   0   0   0   0   0     0  
07/15/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   1   18,742,515   0   0   0   0   0     0  
06/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
05/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
04/15/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
03/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
02/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
01/18/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
12/17/2021                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
11/18/2021                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
10/18/2021                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 20 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
APPRAISAL REDUCTION DETAIL

 

September 16, 2022

 

      Beginning Ending Appraisal Appraisal Most Recent Cumulative
Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   - 78,836.76
Total Count = 1   18,742,515.07 18,742,515.07 -   - 78,836.76

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 21 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL APPRAISAL REDUCTION DETAIL

 

September 16, 2022

 

Distribution       Beginning Ending Appraisal Appraisal Most Recent   Cumulative
Date Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount   ASER Amount
 
9/16/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
8/17/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
7/15/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
6/17/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
5/17/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
4/15/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
3/17/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
2/17/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
1/18/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
12/17/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
11/18/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
10/18/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   (15,973.46 ) 78,836.76
9/17/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   94,810.22
8/17/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   94,810.22
7/16/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   94,810.22
6/17/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   (15,458.19 ) 94,810.22
5/17/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 4,653,453.13 09/11/2020 15,458.19   110,268.41
4/16/2021 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 4,653,453.13 04/12/2021 -   94,810.22
4/16/2021 304101809 39 1566 Third Avenue 6,000,000.00 6,000,000.00 - 12/11/2020 -   -
3/17/2021 306711004 17 Gurnee Mills 18,451,520.09 18,742,515.07 4,653,453.13 09/11/2020 -   94,810.22
3/17/2021 304101809 39 1566 Third Avenue 6,000,000.00 6,000,000.00 - 12/11/2020 -   -
2/18/2021 306711004 17 Gurnee Mills 18,451,520.09 18,451,520.09 4,653,453.13 09/11/2020 15,973.46   94,810.22
2/18/2021 304101809 39 1566 Third Avenue 6,000,000.00 6,000,000.00 - 12/11/2020 -   -
1/15/2021 306711004 17 Gurnee Mills 18,483,382.06 18,451,520.09 4,653,453.13 09/11/2020 15,973.46   78,836.76
1/15/2021 304101809 39 1566 Third Avenue 6,000,000.00 6,000,000.00 - 12/11/2020 -   -
12/17/2020 306711004 17 Gurnee Mills 18,517,180.23 18,483,382.06 4,653,453.13 09/11/2020 15,458.19   62,863.30
12/17/2020 304101809 39 1566 Third Avenue 6,000,000.00 6,000,000.00 - 12/11/2020 -   -
11/18/2020 306711004 17 Gurnee Mills 18,548,817.37 18,517,180.23 4,653,453.13 09/11/2020 15,973.46   47,405.11
10/19/2020 306711004 17 Gurnee Mills 18,582,398.68 18,548,817.37 4,653,453.13 09/11/2020 15,458.19   31,431.65
9/17/2020 306711004 17 Gurnee Mills 18,613,812.51 18,582,398.68 4,653,453.13 09/11/2020 15,973.46   15,973.46

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 22 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
LOAN MODIFICATION DETAIL

 

September 16, 2022

 

        Modification Modification
Loan ID   OMCR Property Name Date Code (4)
 
656100670   16 Pack Square 08/06/2020 8
306711004   17 Gurnee Mills 05/01/2020 8
304101809   39 1566 Third Avenue 02/16/2021 8
304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
Total Count = 4        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 23 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL LOAN MODIFICATION DETAIL

 

September 16, 2022

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
09/16/2022 656100670 16 Pack Square 08/06/2020 8
09/16/2022 306711004 17 Gurnee Mills 05/01/2020 8
09/16/2022 304101809 39 1566 Third Avenue 02/16/2021 8
09/16/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
08/17/2022 656100670 16 Pack Square 08/06/2020 8
08/17/2022 306711004 17 Gurnee Mills 05/01/2020 8
08/17/2022 304101809 39 1566 Third Avenue 02/16/2021 8
08/17/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
07/15/2022 656100670 16 Pack Square 08/06/2020 8
07/15/2022 306711004 17 Gurnee Mills 05/01/2020 8
07/15/2022 304101809 39 1566 Third Avenue 02/16/2021 8
07/15/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
06/17/2022 656100670 16 Pack Square 08/06/2020 8
06/17/2022 306711004 17 Gurnee Mills 05/01/2020 8
06/17/2022 304101809 39 1566 Third Avenue 02/16/2021 8
06/17/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
05/17/2022 656100670 16 Pack Square 08/06/2020 8
05/17/2022 306711004 17 Gurnee Mills 05/01/2020 8
05/17/2022 304101809 39 1566 Third Avenue 02/16/2021 8
05/17/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
04/15/2022 656100670 16 Pack Square 08/06/2020 8
04/15/2022 306711004 17 Gurnee Mills 05/01/2020 8
04/15/2022 308340003 3 Various 08/06/2020 8
04/15/2022 304101809 39 1566 Third Avenue 02/16/2021 8
04/15/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
03/17/2022 656100670 16 Pack Square 08/06/2020 8
03/17/2022 306711004 17 Gurnee Mills 05/01/2020 8
03/17/2022 308340003 3 Various 08/06/2020 8
03/17/2022 304101809 39 1566 Third Avenue 02/16/2021 8
03/17/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
02/17/2022 656100670 16 Pack Square 08/06/2020 8
02/17/2022 306711004 17 Gurnee Mills 05/01/2020 8
02/17/2022 308340003 3 Various 08/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 24 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL LOAN MODIFICATION DETAIL

 

September 16, 2022

 

Distribution         Modification Modification
Date Loan ID   OMCR Property Name Date Code (4)
 
02/17/2022 304101809   39 1566 Third Avenue 02/16/2021 8
02/17/2022 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
01/18/2022 656100670   16 Pack Square 08/06/2020 8
01/18/2022 306711004   17 Gurnee Mills 05/01/2020 8
01/18/2022 308340003   3 Various 08/06/2020 8
01/18/2022 304101809   39 1566 Third Avenue 02/16/2021 8
01/18/2022 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
12/17/2021 656100670   16 Pack Square 08/06/2020 8
12/17/2021 306711004   17 Gurnee Mills 05/01/2020 8
12/17/2021 308340003   3 Various 08/06/2020 8
12/17/2021 304101809   39 1566 Third Avenue 02/16/2021 8
12/17/2021 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
11/18/2021 656100670   16 Pack Square 08/06/2020 8
11/18/2021 306711004   17 Gurnee Mills 05/01/2020 8
11/18/2021 308340003   3 Various 08/06/2020 8
11/18/2021 304101809   39 1566 Third Avenue 02/16/2021 8
11/18/2021 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
10/18/2021 656100670   16 Pack Square 08/06/2020 8
10/18/2021 306711004   17 Gurnee Mills 05/01/2020 8
10/18/2021 308340003   3 Various 08/06/2020 8
10/18/2021 304101809   39 1566 Third Avenue 02/16/2021 8
10/18/2021 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
09/17/2021 656100670   16 Pack Square 08/06/2020 8
09/17/2021 306711004   17 Gurnee Mills 05/01/2020 8
09/17/2021 308340003   3 Various 08/06/2020 8
09/17/2021 304101809   39 1566 Third Avenue 02/16/2021 8
09/17/2021 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
08/17/2021 656100670   16 Pack Square 08/06/2020 8
08/17/2021 306711004   17 Gurnee Mills 05/01/2020 8
08/17/2021 308340003   3 Various 08/06/2020 8
08/17/2021 304101809   39 1566 Third Avenue 02/16/2021 8
08/17/2021 304101792   9 Embassy Suites Anaheim Orange 04/29/2021 8
07/16/2021 656100670   16 Pack Square 08/06/2020 8
Reports Available at sf.citidirect.com v. 21.09.28   Page 25 of 37   © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL LOAN MODIFICATION DETAIL

 

September 16, 2022

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
07/16/2021 306711004 17 Gurnee Mills 05/01/2020 8
07/16/2021 308340003 3 Various 08/06/2020 8
07/16/2021 304101809 39 1566 Third Avenue 02/16/2021 8
07/16/2021 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
06/17/2021 656100670 16 Pack Square 08/06/2020 8
06/17/2021 306711004 17 Gurnee Mills 05/01/2020 8
06/17/2021 308340003 3 Various 08/06/2020 8
06/17/2021 304101809 39 1566 Third Avenue 02/16/2021 8
06/17/2021 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
05/17/2021 656100670 16 Pack Square 08/06/2020 8
05/17/2021 306711004 17 Gurnee Mills 05/01/2020 8
05/17/2021 308340003 3 Various 08/06/2020 8
05/17/2021 304101809 39 1566 Third Avenue 02/16/2021 8
05/17/2021 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
04/16/2021 656100670 16 Pack Square 08/06/2020 8
04/16/2021 306711004 17 Gurnee Mills 05/01/2020 8
04/16/2021 308340003 3 Various 08/06/2020 8
04/16/2021 304101809 39 1566 Third Avenue 02/16/2021 8
03/17/2021 656100670 16 Pack Square 08/06/2020 8
03/17/2021 306711004 17 Gurnee Mills 05/01/2020 8
03/17/2021 308340003 3 Various 08/06/2020 8
03/17/2021 304101809 39 1566 Third Avenue 02/16/2021 8
02/18/2021 656100670 16 Pack Square 08/06/2020 8
02/18/2021 306711004 17 Gurnee Mills 05/01/2020 8
02/18/2021 308340003 3 Various 08/06/2020 8
01/15/2021 656100670 16 Pack Square 08/06/2020 8
01/15/2021 306711004 17 Gurnee Mills 05/01/2020 8
01/15/2021 308340003 3 Various 08/06/2020 8
12/17/2020 656100670 16 Pack Square 08/06/2020 8
12/17/2020 308340003 3 Various 08/06/2020 8
11/18/2020 656100670 16 Pack Square 08/06/2020 8
11/18/2020 308340003 3 Various 08/06/2020 8
10/19/2020 656100670 16 Pack Square 08/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 26 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL LOAN MODIFICATION DETAIL

 

September 16, 2022

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
10/19/2020 308340003 3 Various 08/06/2020 8
09/17/2020 656100670 16 Pack Square 08/06/2020 8
09/17/2020 308340003 3 Various 08/06/2020 8
08/17/2020 656100670 16 Pack Square 08/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 27 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
SPECIALLY SERVICED LOAN DETAIL

 

September 16, 2022

 

        Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
      Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Loan ID OMCR   Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
307771009 4   3 - 45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
307771015 4 A 3 - 6,250,000.00 6,250,000.00 -   11/16/2021  
Total Count = 2     - 51,250,000.00 51,250,000.00 2,210,000,000.00      

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 28 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL SPECIALLY SERVICED LOANS

 

September 16, 2022

 

        Special Servicing   Ending Ending Most Most Recent Most Recent Most Recent
Distribution     Workout Fee Amount   Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR Strategy (3) Plus Adjustments   Balance Balance Value Date Transfer Date Return Date
 
12/17/2021 304101792 9 8 6,875.00   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020 11/01/2021
11/18/2021 304101792 9 9 (32,541.66 ) 33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
10/18/2021 304101792 9 9 6,875.00   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
09/17/2021 304101792 9 9 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
08/17/2021 304101792 9 9 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
07/16/2021 304101792 9 13 6,875.00   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
06/17/2021 304101792 9 13 (46,750.00 ) 33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
05/17/2021 304101792 9 13 6,875.00   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
04/16/2021 304101792 9 13 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
03/17/2021 304101792 9 13 6,416.67   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
02/18/2021 304101792 9 13 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
01/15/2021 304101792 9 13 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
12/17/2020 304101792 9 13 6,875.00   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
11/18/2020 304101792 9 13 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
10/19/2020 304101792 9 13 (11,229.17 ) 33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
09/17/2020 304101792 9 13 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
08/17/2020 304101792 9 13 7,104.17   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
07/17/2020 304101792 9 13 6,875.00   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
06/17/2020 304101792 9 13 2,291.67   33,000,000.00 33,000,000.00 58,700,000.00 04/01/2018 05/27/2020  
06/17/2021 304101809 39 8 (54,333.33 ) 6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020 05/06/2021
05/17/2021 304101809 39 9 5,000.00   6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020  
04/16/2021 304101809 39 1 5,000.00   6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020  
03/17/2021 304101809 39 1 5,000.00   6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020  
02/18/2021 304101809 39 1 5,000.00   6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020  
01/15/2021 304101809 39 1 5,000.00   6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020  
12/17/2020 304101809 39 1 5,000.00   6,000,000.00 6,000,000.00 7,500,000.00 11/17/2020 06/10/2020  
11/18/2020 304101809 39 1 5,000.00   6,000,000.00 6,000,000.00 14,800,000.00 03/31/2017 06/10/2020  
10/19/2020 304101809 39 13 5,000.00   6,000,000.00 6,000,000.00 14,800,000.00 03/31/2017 06/10/2020  
09/17/2020 304101809 39 13 5,000.00   6,000,000.00 6,000,000.00 14,800,000.00 03/31/2017 06/10/2020  
08/17/2020 304101809 39 13 5,000.00   6,000,000.00 6,000,000.00 14,800,000.00 03/31/2017 06/10/2020  
07/17/2020 304101809 39 13 4,333.33   6,000,000.00 6,000,000.00 14,800,000.00 03/31/2017 06/10/2020  
06/17/2020 304101809 39 13 -   6,000,000.00 6,000,000.00 14,800,000.00 03/31/2017 06/10/2020  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 29 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL SPECIALLY SERVICED LOANS

 

September 16, 2022

 

          Special Servicing   Ending Ending Most Most Recent Most Recent Most Recent
Distribution       Workout Fee Amount   Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR   Strategy (3) Plus Adjustments   Balance Balance Value Date Transfer Date Return Date
 
06/17/2021 306711004 17   8 1,451.61   18,742,515.07 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020 05/11/2021
05/17/2021 306711004 17   9 5,000.00   18,742,515.07 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
04/16/2021 306711004 17   9 5,000.00   18,742,515.07 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
03/17/2021 306711004 17   9 5,000.00   18,742,515.07 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
02/18/2021 306711004 17   9 (17,195.53 ) 18,451,520.09 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
01/15/2021 306711004 17   9 5,000.00   18,451,520.09 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
12/17/2020 306711004 17   13 5,000.00   18,483,382.06 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
11/18/2020 306711004 17   13 5,000.00   18,517,180.23 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
10/19/2020 306711004 17   13 5,000.00   18,548,817.37 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
09/17/2020 306711004 17   13 5,000.00   18,582,398.68 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
08/17/2020 306711004 17   13 5,000.00   18,613,812.51 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
07/17/2020 306711004 17   13 5,000.00   18,645,118.78 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
06/17/2020 306711004 17   13 -   18,678,380.95 18,742,515.03 417,000,000.00 08/23/2016 06/01/2020  
09/16/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
08/17/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
07/15/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
06/17/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
05/17/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
04/15/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
03/17/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
02/17/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
01/18/2022 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
12/17/2021 307771009 4   3 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021  
09/16/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
08/17/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
07/15/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
06/17/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
05/17/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
04/15/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
03/17/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
02/17/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
01/18/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 30 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL SPECIALLY SERVICED LOANS

 

September 16, 2022

 

          Special Servicing   Ending Ending Most Most Recent Most Recent Most Recent
Distribution       Workout Fee Amount   Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR   Strategy (3) Plus Adjustments   Balance Balance Value Date Transfer Date Return Date
 
12/17/2021 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   11/16/2021  
01/15/2021 656120663 24   8 -   12,896,063.17 12,896,063.17 19,100,000.00 04/23/2017 05/13/2020 12/10/2020
12/17/2020 656120663 24   13 (26,370.97 ) 12,914,584.21 12,914,584.21 19,100,000.00 04/23/2017 05/13/2020  
11/18/2020 656120663 24   13 5,000.00   12,934,498.80 12,934,498.80 19,100,000.00 04/23/2017 05/13/2020  
10/19/2020 656120663 24   13 5,000.00   12,952,885.50 12,952,885.50 19,100,000.00 04/23/2017 05/13/2020  
09/17/2020 656120663 24   13 5,000.00   12,972,670.52 13,084,159.31 19,100,000.00 04/23/2017 05/13/2020  
08/17/2020 656120663 24   13 5,000.00   12,990,923.81 13,084,159.31 19,100,000.00 04/23/2017 05/13/2020  
07/17/2020 656120663 24   13 5,000.00   13,009,113.30 13,084,159.31 19,100,000.00 04/23/2017 05/13/2020  
06/17/2020 656120663 24   13 3,870.97   13,028,708.12 13,084,159.31 19,100,000.00 04/23/2017 05/13/2020  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 31 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
UNSCHEDULED PRINCIPAL DETAIL

 

September 16, 2022
 
 
 
 
Prepayment Yield Maintenance
(PPP) Penalties (YM)

 

    Liquidation / Liquid / Prepay Principal Principal Prepayment Interest  
Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties
 
No Loans with Unscheduled Principal Activity to Report.            
Total Count = 0            

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 32 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 

September 16, 2022

 

Distribution     Liquidation / Liquid / Prepay Principal   Principal Prepayment Interest Prepayment Yield Maintenance
Date Loan ID OMCR Prepayment Date Code (5) Collections   Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
5/17/2022 304101829 18 05/02/2022 2 18,713,589.12   - - - -
4/15/2022 308340003 3 04/11/2022 2 54,455,395.19   - - - -
3/17/2021 306711004 17   0 (290,994.98 ) - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 33 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
LIQUIDATED LOAN DETAIL

 

September 16, 2022

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
    Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                      
Total Count = 0                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 34 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
HISTORICAL LIQUIDATED LOAN

 

September 16, 2022

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
Distribution Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Date Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 35 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
CREFC® INVESTOR REPORTING PACKAGE LEGENDS

 

September 16, 2022

 

  Payment Status of Loan (2)   Property Type (1)     Property Type (1)
 
A In Grace Period MF Multifamily WH Warehouse  
B Late, but less than 30 Days RT Retail MH Mobile Home Park  
0 Current HC HealthCare OF Office  
    IN Industrial MU Mixed Use  
        LO Lodging  
  Modification Code (4)          
        SS Self Storage  
      Payment Status of Loan (2)      
1 Maturity Date Extension     OT Other  
2 Amortization Change 1 30-59 Days Delinquent SE Securities  
3 Principal Write-Off 2 60-89 Days Delinquent CH Cooperative Housing  
4 Blank (formerly Combination) 3 90-120 Days Delinquent ZZ Missing Information  
5 Temporary Rate Reduction 4 Performing Matured Balloon SF SF  
6 Capitalization of Interest 5 Non Performing Matured Balloon      
7 Capitalization of Taxes 6 121+ Days Delinquent      
8 Other          
9 Combination          
      Workout Strategy (3)      
10 Forbearance          
    1 Modification      
    2 Foreclosure      
  Liquidation/Prepayment Code (5)          
    3 Bankruptcy      
1 Partial Liquidation (Curtailment) 4 Extension      
2 Payoff Prior To Maturity 5 Note Sale      
3 Disposition / Liquidation 6 DPO      
4 Repurchase / Substitution 7 REO      
5 Full Payoff At Maturity 8 Resolved      
6 DPO 9 Pending Return to Master Servicer      
7 Liquidation prior to 7/1/2006 10 Deed In Lieu of Foreclosure      
8 Payoff With Penalty 11 Full Payoff      
9 Payoff With Yield Maintenance 12 Reps and Warranties      
10 Curtailment With Penalty 13 TBD      
11 Curtailment With Yield Maintenance 98 Other      

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 36 of 37 © Copyright 2022 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
NOTES
No Notes available for this deal at this time.

 

September 16, 2022

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 37 of 37 © Copyright 2022 Citigroup