EX-99 2 ex99_1.htm certstmt_10dccmt17cd52307.htm - Generated by SEC Publisher for SEC Filing
CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
STATEMENT TO NOTEHOLDERS

 

July 17, 2023

 

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 . Reconciliation Detail 7
3 . Other Information 8
4 . Stratification Detail 9
5 . Mortgage Loan Detail 14
6 . NOI Detail 16
7 . Delinquency Loan Detail 18
8 . Collateral Performance Delinquency and Loan Status Detail 19
9 . Appraisal Reduction Detail 20
10 . Historical Appraisal Reduction Detail 21
11 . Loan Modification Detail 23
12 . Historical Loan Modification Detail 24
13 . Specially Serviced Loan Detail 29
14 . Historical Specially Serviced Loan Detail 30
15 . Unscheduled Principal Detail 33
16 . Historical Unscheduled Principal Detail 34
17 . Liquidated Loan Detail 35
18 . Historical Liquidated Loan Detail 36
19 . CREFC Investor Reporting Package Legends 37
20 . Notes 38

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 1 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

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 38,515,925.56 3.220000 % 30/360 103,351.07 - 816,853.61 920,204.68 - -   37,699,071.95
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 4.129584 % 30/360 111,805.04 - - 111,805.04 - -   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 4.151584 % 30/360 31,005.41 - - 31,005.41 - -   8,962,000.00
G 30,249,217.00 30,249,217.00 4.151584 % 30/360 102,252.83 - - 102,252.83 - -   30,249,217.00
R - - 0.000000 % 30/360 - - - - - -   -
VRR Interest 35,402,658.00 31,027,914.12 0.000000 % 30/360 107,251.06 - 32,266.57 139,517.63 - -   30,995,647.55
Total 931,648,875.00 816,524,038.52       2,372,537.30 - 849,120.18 3,221,657.48 - -   815,674,918.34
Notional                          
X-A 730,440,000.00 619,689,907.40 0.786593 % 30/360 406,203.36 - - 406,203.36 - (816,853.61 ) 618,873,053.79
X-B 71,700,000.00 71,700,000.00 0.195584 % 30/360 6,986.50 - - 6,986.50 - -   71,700,000.00
X-D 39,211,000.00 39,211,000.00 0.801584 % 30/360 26,192.42 - - 26,192.42 - -   39,211,000.00
X-E 15,684,000.00 15,684,000.00 0.801584 % 30/360 10,476.70 - - 10,476.70 - -   15,684,000.00
Total 857,035,000.00 746,284,907.40       449,858.98 - - 449,858.98 - (816,853.61 ) 745,468,053.79
 
Grand Total 1,788,683,875.00 1,562,808,945.92       2,822,396.28 - 849,120.18 3,671,516.46 - (816,853.61 ) 1,561,142,972.13

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 2 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

          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 06/30/2023 - - - - - - -
A-2 12515 HAX3 06/30/2023 0.03103611 - - 0.03103611 - - 12.31185766
A-3 12515 HAY1 06/30/2023 2.64250000 - - 2.64250000 - - 1,000.00000000
A-4 12515 HAZ8 06/30/2023 2.85916668 - - 2.85916668 - - 1,000.00000000
A-AB 12515 HBA2 06/30/2023 2.19629534 - 17.35881187 19.55510721 - - 801.13632297
A-S 12515 HBB0 06/30/2023 3.07000000 - - 3.07000000 - - 1,000.00000000
B 12515 HBC8 06/30/2023 3.29666675 - - 3.29666675 - - 1,000.00000000
C 12515 HBD6 06/30/2023 3.44131983 - - 3.44131983 - - 1,000.00000000
D 12515HAA3 U1253GAA1   06/30/2023 2.79166662 - - 2.79166662 - - 1,000.00000000
E 12515HAC9 U1253GAB9   06/30/2023 2.79166667 - - 2.79166667 - - 1,000.00000000
F 12515 HAF2 06/30/2023 3.45965298 - - 3.45965298 - - 1,000.00000000
G 12515 HAH8 06/30/2023 3.38034634 - - 3.38034634 - - 1,000.00000000
R 12515 HAU9 06/30/2023 - - - - - - -
VRR Interest 12515 HAT2 06/30/2023 3.02946349 - 0.91141659 3.94088009 - - 875.51752611
X-A 12515 HBJ3 06/30/2023 0.55610777 - - 0.55610777 - - 847.26062892
X-B 12515 HBK0 06/30/2023 0.09744073 - - 0.09744073 - - 1,000.00000000
X-D 12515HAQ8 U1253GAH6   06/30/2023 0.66798653 - - 0.66798653 - - 1,000.00000000
X-E 12515HBM6 U1253GAL7   06/30/2023 0.66798648 - - 0.66798648 - - 1,000.00000000

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 3 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      Rate         Interest   Shortfall       Paid  
              Accrual     Non Carry Basis        
Class Uncapped Capped   Next   Dates Accrued Deferred Recovered Forward Risk Accrued Carry Forward Basis Risk Total
 
A-1 2.02800 % 2.02800 % 2.02800 % 06/01-06/30 - - - - - - - - -
A-2 3.02500 % 3.02500 % 3.02500 % 06/01-06/30 2,203.16 - - - - 2,203.16 - - 2,203.16
A-3 3.17100 % 3.17100 % 3.17100 % 06/01-06/30 594,562.50 - - - - 594,562.50 - - 594,562.50
A-4 3.43100 % 3.43100 % 3.43100 % 06/01-06/30 721,173.33 - - - - 721,173.33 - - 721,173.33
A-AB 3.22000 % 3.22000 % 3.22000 % 06/01-06/30 103,351.07 - - - - 103,351.07 - - 103,351.07
A-S 3.68400 % 3.68400 % 3.68400 % 06/01-06/30 316,418.76 - - - - 316,418.76 - - 316,418.76
B 3.95600 % 3.95600 % 3.95600 % 06/01-06/30 129,265.60 - - - - 129,265.60 - - 129,265.60
C 4.31000 % 4.12958 % 4.12958 % 06/01-06/30 111,805.04 - - - - 111,805.04 - - 111,805.04
D 3.35000 % 3.35000 % 3.35000 % 06/01-06/30 109,464.04 - - - - 109,464.04 - - 109,464.04
E 3.35000 % 3.35000 % 3.35000 % 06/01-06/30 43,784.50 - - - - 43,784.50 - - 43,784.50
F 4.33200 % 4.15158 % 4.15158 % 06/01-06/30 31,005.41 - - - - 31,005.41 - - 31,005.41
G 4.33200 % 4.15158 % 4.15158 % 06/01-06/30 104,651.80 - - 3,062.18 - 102,252.83 - - 102,252.83
R 0.00000 % 0.00000 % 0.00000 % 06/01-06/30 - - - - - - - - -
VRR Interest 0.00000 % 0.00000 % 0.00000 % 06/01-06/30 107,251.06 - - - - 107,251.06 - - 107,251.06
Total               2,374,936.27 - - 3,062.18 - 2,372,537.30 - - 2,372,537.30
Notional                                
X-A 1.06000 % 0.78659 % 0.78659 % 06/01-06/30 406,203.36 - - - - 406,203.36 - - 406,203.36
X-B 0.21500 % 0.19558 % 0.19558 % 06/01-06/30 6,986.50 - - - - 6,986.50 - - 6,986.50
X-D 0.98300 % 0.80158 % 0.80158 % 06/01-06/30 26,192.42 - - - - 26,192.42 - - 26,192.42
X-E 0.98300 % 0.80158 % 0.80158 % 06/01-06/30 10,476.70 - - - - 10,476.70 - - 10,476.70
Total               449,858.98 - - - - 449,858.98 - - 449,858.98
 
Grand Total               2,824,795.25 - - 3,062.18 - 2,822,396.28 - - 2,822,396.28

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 4 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

  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 - - - 191,699.68 663.21 2,398.97 - 194,761.86 - - - - -
R - - - - - - - - - - - - -
VRR Interest - - - - - - - - - - - - -
Total - - - 191,699.68 663.21 2,398.97 - 194,761.86 - - - - -
Notional                          
X-A - - - - - - - - - - - - -
X-B - - - - - - - - - - - - -
X-D - - - - - - - - - - - - -
X-E - - - - - - - - - - - - -
Total - - - - - - - - - - - - -
 
Grand Total - - - 191,699.68 663.21 2,398.97 - 194,761.86 - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 5 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

          Non-Cash   Cumulative                
  Prior Principal Accreted Realized Loss/ Balance Current Realized Class %   Class %   Sub %   Sub %  
Class Balance Distributed Principal Recovery Change Balance Loss Original   Current   Original   Current  
 
A-1 - - - - - - - 3.45 % 0.00 % 28.86 % 34.27 %
A-2 873,981.84 - - - - 873,981.84 - 7.62 % 0.11 % 28.86 % 34.27 %
A-3 225,000,000.00 - - - - 225,000,000.00 - 24.15 % 27.58 % 28.86 % 34.27 %
A-4 252,232,000.00 - - - - 252,232,000.00 - 27.07 % 30.92 % 28.86 % 34.27 %
A-AB 38,515,925.56 816,853.61 - - - 37,699,071.95 - 5.05 % 4.62 % 28.86 % 34.27 %
A-S 103,068,000.00 - - - - 103,068,000.00 - 11.06 % 12.64 % 17.80 % 21.13 %
B 39,211,000.00 - - - - 39,211,000.00 - 4.21 % 4.81 % 13.59 % 16.13 %
C 32,489,000.00 - - - - 32,489,000.00 - 3.49 % 3.98 % 10.10 % 11.99 %
D 39,211,000.00 - - - - 39,211,000.00 - 4.21 % 4.81 % 5.89 % 7.00 %
E 15,684,000.00 - - - - 15,684,000.00 - 1.68 % 1.92 % 4.21 % 5.00 %
F 8,962,000.00 - - - - 8,962,000.00 - 0.96 % 1.10 % 3.25 % 3.85 %
G 30,249,217.00 - - - - 30,249,217.00 - 3.25 % 3.71 % 0.00 % 0.00 %
R - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
VRR Interest 31,027,914.12 32,266.57 - - - 30,995,647.55 - 3.80 % 3.80 % 0.00 % 0.00 %
Total 816,524,038.52 849,120.18 - - - 815,674,918.34 - 100.00 % 100.00 % 199.14 % 236.43 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 6 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS    
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 2,836,705.05   Servicing Fee 4,496.04  
Prepayment Interest Shortfall 0.00   Trustee/Certificate Administrator Fee 4,763.09  
Interest Adjustments 0.00   Operating Advisor Fee 2,215.80  
ASER Amount 0.00   CREFC Intellectual Property Royalty License Fee 340.19  
Realized Loss in Excess of Principal Balance 0.00        
      Total Scheduled Fees   11,815.12
Total Interest Funds Available   2,836,705.05 Additional Fees, Expenses, etc.    
Principal Funds Available     Additional Servicing Fee 0.00  
Scheduled Principal 849,120.18   Special Servicing Fee 0.00  
Unscheduled Principal Collections 0.00   Work-out Fee 2,493.65  
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   849,120.18      
      Other Expenses 0.00  
Other Funds Available          
Yield Maintenance Charges 0.00   Total Additional Fees, Expenses, etc.   2,493.65
Withdrawal of Withheld Amounts from the Interest Reserve     Distributions    
Account 0.00        
      Interest Distribution 2,822,396.28  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00        
      Principal Distribution 849,120.18  
Total Other Funds Available   0.00 Yield Maintenance Charge Distribution 0.00  
      Total Distributions   3,671,516.46
 
 
 
 
Total Funds Available   3,685,825.23 Total Funds Allocated   3,685,825.23

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 7 of 38 © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5
OTHER INFORMATION
Interest Reserve Account Information

 

July 17, 2023

 

  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 87.551753 %
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 8 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Anticipated Remaining Term          
 
Anticipated Remaining Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
60 Months or Less 51 815,674,918.34 100.00 4.1686 47 1.806442
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 51 815,674,918.34 100.00 4.1686 47 1.806442
 
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 9 209,050,436.10 25.63 3.9042 47 0.363650
1.251 to 1.500 7 61,075,718.71 7.49 4.5994 47 1.383741
1.501 to 1.750 9 98,533,097.76 12.08 4.4349 47 1.622925
1.751 to 2.000 8 88,737,756.25 10.88 4.3962 45 1.859946
2.001 to 2.250 5 133,785,039.90 16.40 4.0781 47 2.171612
2.251 to 2.500 3 44,050,965.71 5.40 4.3830 45 2.348116
2.501 to 2.750 3 58,851,228.93 7.22 3.9835 47 2.676078
2.751 to 3.000 2 49,433,567.26 6.06 4.2312 47 2.958120
3.001 to 3.250 1 5,400,000.00 0.66 4.2300 47 3.036300
3.251 to 3.500 1 12,757,107.72 1.56 4.5790 48 3.462400
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 0 0.00 0.00 0.0000 0 0.000000
4.001 or Greater 3 54,000,000.00 6.62 3.9365 47 4.254120
Total 51 815,674,918.34 100.00 4.1686 47 1.806442

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 9 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

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 7 23,354,990.00 2.86 4.5834 44 2.403488
10,000,001 to 15,000,000 13 156,049,884.25 19.13 4.3746 47 1.877308
15,000,001 to 20,000,000 8 152,473,917.35 18.69 4.3348 46 1.326733
20,000,001 to 25,000,000 2 41,837,736.60 5.13 4.0631 47 2.230139
25,000,001 to 30,000,000 1 29,513,157.07 3.62 4.2591 48 2.368300
30,000,001 to 35,000,000 4 126,815,445.50 15.55 4.3062 47 2.075129
35,000,001 to 40,000,000 3 117,500,000.00 14.41 3.7820 47 2.824519
40,000,001 to 45,000,000 1 45,000,000.00 5.52 3.6694 47 1.103500
45,000,001 to 50,000,000 1 50,000,000.00 6.13 3.4300 48 0.000000
5,000,001 to 10,000,000 11 73,129,787.57 8.97 4.4694 47 1.561511
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 51 815,674,918.34 100.00 4.1686 47 1.806442

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 10 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

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 39.17 3.7301 46 1.795772
4.01 to 4.25 6 73,447,757.49 9.00 4.0798 47 2.398754
4.26 to 4.50 13 219,279,436.43 26.88 4.3774 47 1.587639
4.51 to 4.75 11 149,627,640.03 18.34 4.6001 46 1.985752
4.76 to 5.00 9 53,827,569.32 6.60 4.8432 47 1.454469
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 51 815,674,918.34 100.00 4.1686 47 1.806442
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 3 56,608,464.67 6.94 4.0889 48 2.797945
Lodging 6 117,323,685.20 14.38 4.5132 47 2.196382
Mixed Use 6 142,064,172.93 17.42 3.9846 47 2.139768
Multifamily 3 24,337,540.32 2.98 4.6813 47 1.644995
Office 9 150,937,400.86 18.50 4.1943 47 1.459492
Other 5 108,750,000.00 13.33 3.7343 47 0.000000
Retail 14 141,523,577.44 17.35 4.4122 45 1.647669
Self Storage 5 74,130,076.92 9.09 3.9885 47 3.505983
Total 51 815,674,918.34 100.00 4.1686 47 1.806442

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 11 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Remaining Amortization Term          
 
Remaining Amortization Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
240 Months or Less 22 416,658,451.58 51.08 3.9302 47 1.774854
241 to 270 Months 1 1,640,019.98 0.20 4.8200 47 1.511500
271 to 300 Months 28 397,376,446.78 48.72 4.4160 47 1.840780
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 51 815,674,918.34 100.00 4.1686 47 1.806442
 
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 51 815,674,918.34 100.00 4.1686 47 1.806442
Total 51 815,674,918.34 100.00 4.1686 47 1.806442

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 12 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Arizona 1 6,666,466.18 0.82 4.9000 47 1.616800
California 13 149,958,052.49 18.38 4.4108 47 2.285216
Florida 2 62,809,253.59 7.70 4.3423 47 1.700718
Georgia 2 23,531,588.10 2.88 4.7096 45 2.019711
Illinois 3 34,257,654.03 4.20 4.1507 43 1.780469
Indiana 2 23,962,021.31 2.94 4.6385 48 1.422131
Louisiana 1 7,059,772.63 0.87 4.8100 47 1.208000
Michigan 1 33,524,211.05 4.11 4.0168 48 2.638700
Minnesota 1 1,640,019.98 0.20 4.8200 47 1.511500
N/A 5 108,750,000.00 13.33 3.7343 47 0.000000
Nevada 1 29,513,157.07 3.62 4.2591 48 2.368300
New York 5 148,500,000.00 18.21 3.8507 47 1.808557
North Carolina 2 24,669,484.18 3.02 4.5535 47 1.987951
Ohio 2 20,864,977.14 2.56 4.4795 46 1.150204
Pennsylvania 1 20,337,736.60 2.49 4.3200 47 1.686700
South Carolina 1 3,786,052.22 0.46 4.8500 48 1.838400
Texas 3 25,521,614.55 3.13 4.2067 47 1.803714
Various 5 90,322,857.22 11.07 4.0934 47 3.014876
Total 51 815,674,918.34 100.00 4.1686 47 1.806442

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 13 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      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 07/09/2023 3.43000 % 107,187.50 - 37,500,000.00 37,500,000.00 06/09/2027 0   0   0  
304101835 10   OF Jacksonville FL 07/06/2023 4.27000 % 108,263.07 49,532.60 30,425,218.93 30,375,686.33 07/06/2027 0   0   0  
304101833 11   MU Reno NV 07/06/2023 4.25906 % 104,900.64 42,840.49 29,555,997.56 29,513,157.07 07/06/2027 0   0   0  
308340012 12   SS Various XX 07/06/2023 3.82000 % 68,441.67 - 21,500,000.00 21,500,000.00 07/06/2027 0   0   0  
304101811 13   RT Pottstown PA 07/06/2023 4.32000 % 73,334.89 33,067.09 20,370,803.69 20,337,736.60 06/06/2027 0   0   0  
304101830 14   OF New York NY 07/06/2023 4.70000 % 78,333.33 - 20,000,000.00 20,000,000.00 07/06/2027 0   0   0  
304101788 15   LO Columbus OH 07/01/2023 4.55000 % 67,867.20 34,064.90 17,899,042.04 17,864,977.14 05/01/2027 0   0   0  
656100670 16   MU Asheville NC 07/06/2023 4.57000 % 71,961.76 29,442.57 18,895,867.71 18,866,425.14 06/06/2027 0   0   8  
306711004 17   RT Gurnee IL 07/01/2023 3.99000 % 62,318.86 - 18,742,515.07 18,742,515.07 10/01/2026 0   8   8  
656120687 19   OF San Francisco CA 07/06/2023 3.89000 % 55,108.33 - 17,000,000.00 17,000,000.00 07/06/2027 0   0   0  
304101817 1 A N/A     07/09/2023 3.43000 % 35,729.17 - 12,500,000.00 12,500,000.00 06/09/2027 0   0   0  
656120671 1 B N/A     07/09/2023 3.43000 % 142,916.67 - 50,000,000.00 50,000,000.00 06/09/2027 0   0   0  
308340002 2   MU New York NY 07/06/2023 3.95395 % 131,798.25 - 40,000,000.00 40,000,000.00 05/06/2027 0   0   0  
656120668 20   RT Huntington Beach CA 07/06/2023 4.40000 % 54,101.95 23,515.99 14,755,076.90 14,731,560.91 07/06/2027 0   0   0  
304101800 21   RT Doraville GA 07/06/2023 4.74000 % 52,611.72 22,939.77 13,319,423.08 13,296,483.31 06/06/2027 0   0   0  
308340022 22   IN Zion IN 07/06/2023 4.47000 % 45,099.75 23,062.34 12,107,315.96 12,084,253.62 07/06/2027 0   0   0  
656120691 23   LO National City CA 07/06/2023 4.57900 % 48,754.44 19,771.83 12,776,879.55 12,757,107.72 07/06/2027 0   0   0  
656120663 24   RT Amarillo TX 07/06/2023 4.07300 % 41,757.35 22,059.08 12,302,681.74 12,280,622.66 06/06/2027 0   8   0  
656120666 25   OF San Francisco CA 07/06/2023 4.54000 % 49,183.33 - 13,000,000.00 13,000,000.00 06/06/2027 0   0   0  
656120667 26   MU Chicago IL 07/06/2023 4.07000 % 34,693.88 44,563.90 10,229,154.62 10,184,590.72 07/06/2027 0   0   0  
308340027 27   MF Indianapolis IN 07/06/2023 4.81000 % 47,681.06 17,715.05 11,895,482.74 11,877,767.69 07/06/2027 0   0   0  
308340028 28   RT Pinole CA 07/06/2023 4.35000 % 42,856.12 18,996.99 11,822,379.18 11,803,382.19 07/06/2027 0   0   0  
304101810 29   RT Santa Monica CA 07/06/2023 4.55000 % 16,772.89 120,916.13 4,423,619.98 4,302,703.85 01/06/2026 0   0   0  
308340102 2 A N/A     07/06/2023 3.95395 % 65,899.12 - 20,000,000.00 20,000,000.00 05/06/2027 0   0   0  
304101755 30   OF Alpharetta GA 07/06/2023 4.67000 % 39,926.03 24,261.13 10,259,365.92 10,235,104.79 03/06/2027 0   0   0  
656120689 31   IN Emeryville CA 07/06/2023 3.89000 % 35,658.33 - 11,000,000.00 11,000,000.00 07/06/2027 0   0   0  
656120665 32   RT San Diego CA 07/06/2023 4.85000 % 41,691.27 16,354.83 10,315,365.47 10,299,010.64 06/06/2027 0   0   0  
304101812 33   RT Fort Bragg CA 07/01/2023 4.25000 % 32,137.65 15,826.49 9,074,159.55 9,058,333.06 06/01/2027 0   0   0  
308340034 34   OF San Jose CA 07/06/2023 4.48000 % 31,239.67 11,727.63 8,367,769.15 8,356,041.52 06/06/2027 0   0   0  
656120678 35   RT San Antonio TX 07/06/2023 4.40000 % 28,796.20 12,516.58 7,853,508.47 7,840,991.89 07/06/2027 0   0   0  
308340036 36   MF Shreveport LA 07/06/2023 4.81000 % 28,349.57 12,884.12 7,072,656.75 7,059,772.63 06/06/2027 0   0   0  
304101801 37   RT Tucson AZ 07/06/2023 4.90000 % 27,270.42 12,003.36 6,678,469.54 6,666,466.18 06/06/2027 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 14 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      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 07/06/2023 4.50000 % 21,795.64 9,112.16 5,812,171.20 5,803,059.04 07/06/2027 0   0   0  
304101809 39   MU New York NY 07/06/2023 4.32000 % 21,600.00 - 6,000,000.00 6,000,000.00 06/06/2027 0   8   8  
307771009 4   OF New York NY 07/01/2023 3.66940 % 137,602.50 - 45,000,000.00 45,000,000.00 06/01/2027 0   8   0  
304101840 40   OF Evergreen Park IL 07/01/2023 4.87000 % 21,671.83 9,533.55 5,340,081.79 5,330,548.24 08/01/2027 0   0   0  
308340041 41   RT Santee CA 07/06/2023 4.85000 % 21,718.60 9,098.60 5,373,673.61 5,364,575.01 06/06/2027 0   0   0  
656120679 42   LO Greenwood SC 07/06/2023 4.85000 % 15,413.72 27,651.38 3,813,703.60 3,786,052.22 07/06/2027 0   0   0  
304101794 43   MF Lufkin TX 07/06/2023 4.23000 % 19,035.00 - 5,400,000.00 5,400,000.00 06/06/2027 0   0   0  
304101834 44   RT Various XX 07/06/2023 4.53000 % 18,888.76 7,805.88 5,003,645.22 4,995,839.34 07/06/2027 0   0   0  
304101807 45   SS Various XX 07/06/2023 4.61000 % 14,724.92 5,933.08 3,832,950.96 3,827,017.88 06/06/2027 0   0   0  
304101808 46   SS Loveland OH 07/06/2023 4.06000 % 10,150.00 - 3,000,000.00 3,000,000.00 06/06/2027 0   0   0  
656120685 47   RT San Diego CA 07/06/2023 4.85000 % 7,301.71 3,252.13 1,806,608.86 1,803,356.73 07/06/2027 0   0   0  
304101799 48   OF Mora MN 07/01/2023 4.82000 % 6,602.39 3,727.36 1,643,747.34 1,640,019.98 06/01/2027 0   0   0  
307771015 4 A N/A     07/01/2023 3.66940 % 19,111.46 - 6,250,000.00 6,250,000.00 06/01/2027 0   8   0  
308340005 5   LO Various XX 07/01/2023 4.48600 % 74,766.67 - 20,000,000.00 20,000,000.00 06/01/2027 0   0   0  
308340105 5 A N/A     07/01/2023 4.48600 % 74,766.67 - 20,000,000.00 20,000,000.00 06/01/2027 0   0   0  
308340006 6   SS Various XX 07/06/2023 3.94000 % 131,333.33 - 40,000,000.00 40,000,000.00 07/06/2027 0   0   0  
656120683 7   IN Kalamazoo MI 07/06/2023 4.01678 % 112,421.55 61,370.71 33,585,581.76 33,524,211.05 07/06/2027 0   0   0  
308340008 8   LO Long Beach CA 07/06/2023 4.55000 % 115,795.49 57,489.09 30,539,469.95 30,481,980.86 07/06/2027 0   0   0  
304101792 9   LO Orange FL 07/06/2023 4.41000 % 119,362.72 46,083.37 32,479,650.63 32,433,567.26 06/06/2027 0   8   8  
Total Count = 51               2,836,705.05 849,120.18 816,524,038.52 815,674,918.34              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 15 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      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 37,500,000.00 188,786,685.40 45,554,489.79 01/01/2023 03/31/2023
304101835 10   OF Jacksonville FL 30,375,686.33 1,641,964.69 218,972.07 01/01/2023 03/31/2023
304101833 11   MU Reno NV 29,513,157.07 11,955,550.70 3,032,427.58 01/01/2023 03/31/2023
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 20,337,736.60 1,947,147.10 566,627.34 01/01/2023 03/31/2023
304101830 14   OF New York NY 20,000,000.00 1,876,907.00 507,700.00 01/01/2023 03/31/2023
304101788 15   LO Columbus OH 17,864,977.14 1,450,434.32 703,063.02 Not Available Not Available
656100670 16   MU Asheville NC 18,866,425.14 2,659,726.06 631,386.00 01/01/2023 03/31/2023
306711004 17   RT Gurnee IL 18,742,515.07 21,279,415.66 14,979,915.60 Not Available Not Available
656120687 19   OF San Francisco CA 17,000,000.00 1,755,399.28 1,040,051.00 01/01/2023 06/30/2023
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 67,547,180.00 50,852,019.00 Not Available Not Available
656120668 20   RT Huntington Beach CA 14,731,560.91 1,438,612.95 345,612.53 01/01/2023 03/31/2023
304101800 21   RT Doraville GA 13,296,483.31 1,647,533.63 454,128.20 01/01/2023 03/31/2023
308340022 22   IN Zion IN 12,084,253.62 1,338,936.00 328,020.93 01/01/2023 03/31/2023
656120691 23   LO National City CA 12,757,107.72 3,013,972.00 3,231,388.31 04/01/2022 03/31/2023
656120663 24   RT Amarillo TX 12,280,622.66 978,714.00 296,285.25 01/01/2023 03/31/2023
656120666 25   OF San Francisco CA 13,000,000.00 1,429,410.32 296,931.27 01/01/2023 03/31/2023
656120667 26   MU Chicago IL 10,184,590.72 1,427,220.00 490,075.00 01/01/2023 03/31/2023
308340027 27   MF Indianapolis IN 11,877,767.69 1,178,946.60 543,461.25 Not Available Not Available
308340028 28   RT Pinole CA 11,803,382.19 1,260,799.00 313,952.31 01/01/2023 03/31/2023
304101810 29   RT Santa Monica CA 4,302,703.85 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 10,235,104.79 1,874,688.52 474,287.29 01/01/2023 03/31/2023
656120689 31   IN Emeryville CA 11,000,000.00 1,869,573.48 1,049,310.20 01/01/2023 06/30/2023
656120665 32   RT San Diego CA 10,299,010.64 963,438.92 757,615.35 Not Available Not Available
304101812 33   RT Fort Bragg CA 9,058,333.06 1,026,068.62 291,147.69 01/01/2023 03/31/2023
308340034 34   OF San Jose CA 8,356,041.52 860,810.58 231,784.89 01/01/2023 03/31/2023
656120678 35   RT San Antonio TX 7,840,991.89 828,816.00 180,429.00 01/01/2023 03/31/2023
308340036 36   MF Shreveport LA 7,059,772.63 574,724.26 327,559.83 Not Available Not Available
304101801 37   RT Tucson AZ 6,666,466.18 756,730.24 200,758.42 01/01/2023 03/31/2023
Reports Available at sf.citidirect.com   v. 21.09.28   Page 16 of 38     © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      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 5,803,059.04 736,489.00 195,165.50 01/01/2023 03/31/2023
304101809 39   MU New York NY 6,000,000.00 344,906.00 94,388.71 01/01/2023 03/31/2023
307771009 4   OF New York NY 45,000,000.00 98,947,031.00 12,521,371.80 01/01/2023 03/31/2023
304101840 40   OF Evergreen Park IL 5,330,548.24 541,941.50 280,172.00 Not Available Not Available
308340041 41   RT Santee CA 5,364,575.01 574,947.77 159,640.00 01/01/2023 03/31/2023
656120679 42   LO Greenwood SC 3,786,052.22 946,462.04 1,043,840.40 Not Available Not Available
304101794 43   MF Lufkin TX 5,400,000.00 751,662.23 183,393.51 01/01/2023 03/31/2023
304101834 44   RT Various XX 4,995,839.34 472,648.80 357,794.68 Not Available Not Available
304101807 45   SS Various XX 3,827,017.88 728,393.34 167,003.87 01/01/2023 03/31/2023
304101808 46   SS Loveland OH 3,000,000.00 672,193.68 163,686.76 01/01/2023 03/31/2023
656120685 47   RT San Diego CA 1,803,356.73 252,069.00 188,812.00 Not Available Not Available
304101799 48   OF Mora MN 1,640,019.98 185,549.00 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 52,028,503.00 25,364,094.30 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 13,483,569.23 3,245,274.00 01/01/2023 03/31/2023
656120683 7   IN Kalamazoo MI 33,524,211.05 6,128,011.11 1,492,372.21 01/01/2023 03/31/2023
308340008 8   LO Long Beach CA 30,481,980.86 4,562,655.82 5,134,651.80 04/01/2022 03/31/2023
304101792 9   LO Orange FL 32,433,567.26 4,980,786.18 5,109,063.48 04/01/2022 03/31/2023
Total Count = 51         815,674,918.34 515,348,232.19 187,864,213.93    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 17 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

# 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
 
No Loans with Delinquency Activity to Report.                          
Total Count = 0                            

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 18 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

              Delinquent                                        
          (Does not include loans in Bankruptcy, Foreclosure, or REO)                                    
 
      30 Day     60 Day     90 Day 120 + Day Bankruptcy   Foreclosure       REO    
 
Distribution                                                          
 
Date Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count     Balance  
 
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
07/17/2023                                                          
  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  
06/16/2023                                                          
  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  
05/17/2023                                                          
  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  
04/17/2023                                                          
  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  
03/17/2023                                                          
  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  
02/17/2023                                                          
  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   0     0  
01/18/2023                                                          
  0.0 % 0.0 % 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   1   18,742,515   0   0   0   0   0   0   0   0   0     0  
12/16/2022                                                          
  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  
11/18/2022                                                          
  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  
10/17/2022                                                          
  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   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 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 19 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      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 20 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

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
 
7/17/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
6/16/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
5/17/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
4/17/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
3/17/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
2/17/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
1/18/2023 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
12/16/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
11/18/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
10/17/2022 306711004 17 Gurnee Mills 18,742,515.07 18,742,515.07 -   -   78,836.76
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 -   -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 21 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

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
 
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 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

        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 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
07/17/2023 656100670 16 Pack Square 08/06/2020 8
07/17/2023 306711004 17 Gurnee Mills 05/01/2020 8
07/17/2023 304101809 39 1566 Third Avenue 02/16/2021 8
07/17/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
06/16/2023 656100670 16 Pack Square 08/06/2020 8
06/16/2023 306711004 17 Gurnee Mills 05/01/2020 8
06/16/2023 304101809 39 1566 Third Avenue 02/16/2021 8
06/16/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
05/17/2023 656100670 16 Pack Square 08/06/2020 8
05/17/2023 306711004 17 Gurnee Mills 05/01/2020 8
05/17/2023 304101809 39 1566 Third Avenue 02/16/2021 8
05/17/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
04/17/2023 656100670 16 Pack Square 08/06/2020 8
04/17/2023 306711004 17 Gurnee Mills 05/01/2020 8
04/17/2023 304101809 39 1566 Third Avenue 02/16/2021 8
04/17/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
03/17/2023 656100670 16 Pack Square 08/06/2020 8
03/17/2023 306711004 17 Gurnee Mills 05/01/2020 8
03/17/2023 304101809 39 1566 Third Avenue 02/16/2021 8
03/17/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
02/17/2023 656100670 16 Pack Square 08/06/2020 8
02/17/2023 306711004 17 Gurnee Mills 05/01/2020 8
02/17/2023 304101809 39 1566 Third Avenue 02/16/2021 8
02/17/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
01/18/2023 656100670 16 Pack Square 08/06/2020 8
01/18/2023 306711004 17 Gurnee Mills 05/01/2020 8
01/18/2023 304101809 39 1566 Third Avenue 02/16/2021 8
01/18/2023 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
12/16/2022 656100670 16 Pack Square 08/06/2020 8
12/16/2022 306711004 17 Gurnee Mills 05/01/2020 8
12/16/2022 304101809 39 1566 Third Avenue 02/16/2021 8
12/16/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
11/18/2022 656100670 16 Pack Square 08/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 24 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
11/18/2022 306711004 17 Gurnee Mills 05/01/2020 8
11/18/2022 304101809 39 1566 Third Avenue 02/16/2021 8
11/18/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
10/17/2022 656100670 16 Pack Square 08/06/2020 8
10/17/2022 306711004 17 Gurnee Mills 05/01/2020 8
10/17/2022 304101809 39 1566 Third Avenue 02/16/2021 8
10/17/2022 304101792 9 Embassy Suites Anaheim Orange 04/29/2021 8
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
Reports Available at sf.citidirect.com v. 21.09.28     Page 25 of 38   © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
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
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

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 26 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
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
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

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 27 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
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
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 28 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

      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
 
No Loans Specially Serviced to Report.                  
Total Count = 0                

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 29 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

        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 30 of 38 © Copyright 2023 Citigroup

 


 

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

 

July 17, 2023

 

          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  
11/18/2022 307771009 4   8 -   45,000,000.00 45,000,000.00 2,210,000,000.00 04/01/2017 11/16/2021 11/04/2022
10/17/2022 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 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  
11/18/2022 307771015 4 A 8 -   6,250,000.00 6,250,000.00 -   11/16/2021 11/14/2022
10/17/2022 307771015 4 A 3 -   6,250,000.00 6,250,000.00 -   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  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 31 of 38 © Copyright 2023 Citigroup

 


 

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

 

  July 17, 2023
 
 
 
 
Most Recent Most Recent
Servicer Master Servicer

 

          Special Servicing   Ending Ending Most Most Recent    
Distribution       Workout Fee Amount   Scheduled Actual Recent Valuation Special  
Date Loan ID OMCR   Strategy (3) Plus Adjustments   Balance Balance Value Date Transfer Date Return Date
 
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  
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 32 of 38 © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust            
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5       July 17, 2023
UNSCHEDULED PRINCIPAL DETAIL

 
    Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
No Loans with Unscheduled Principal Activity to Report.            
Total Count = 0            
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28   Page 33 of 38     © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust              
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5         July 17, 2023
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 
Distribution     Liquidation / Liquid / Prepay Principal   Principal Prepayment Interest Prepayment Yield Maintenance
Date Loan ID OMCR Prepayment Date Code (5) Collections   Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
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 34 of 38       © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust                
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5       July 17, 2023
LIQUIDATED LOAN DETAIL

 
    Beginning Most Liquidation Net   Net Realized Date of   Loss with
    Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
No Loans liquidated to Report.                      
Total Count = 0                    
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28       Page 35 of 38       © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust                
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5       July 17, 2023
HISTORICAL LIQUIDATED LOAN

 
    Beginning Most Liquidation Net   Net Realized Date of   Loss with
Distribution Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Date Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
No Loans liquidated to Report.                    
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28       Page 36 of 38       © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust      
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5   July 17, 2023
 
CREFC® INVESTOR REPORTING PACKAGE LEGENDS

1|CREFC Investor Reporting Package Legends        
  Property Type (1)   Workout Strategy (3)   Liquidation/Prepayment Code (5)
 
MF Multifamily 1 Modification 1 Partial Liquidation (Curtailment)
RT Retail 2 Foreclosure 2 Payoff Prior To Maturity
HC HealthCare 3 Bankruptcy 3 Disposition / Liquidation
IN Industrial 4 Extension 4 Repurchase / Substitution
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 TBD    
ZZ Missing Information 98 Other    
SF SF        
 
Modification Code (4)

  Payment Status of Loan (2)      
    1 Maturity Date Extension    
A In Grace Period 2 Amortization Change    
B Late, but less than 30 Days 3 Principal Write-Off    
0 Current 4 Blank (formerly Combination)    
1 30-59 Days Delinquent 5 Temporary Rate Reduction    
2 60-89 Days Delinquent 6 Capitalization of Interest    
3 90-120 Days Delinquent 7 Capitalization of Taxes    
4 Performing Matured Balloon 8 Other    
5 Non Performing Matured Balloon 9 Combination    
6 121+ Days Delinquent 10 Forbearance    
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28 Page 37 of 38   © Copyright 2023 Citigroup

 


 

CD 2017-CD5 Mortgage Trust    
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 July 17, 2023
NOTES
No Notes available for this deal at this time.      
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28 Page 38 of 38 © Copyright 2023 Citigroup