Form 10-D CITIGROUP COMMERCIAL For: Jun 16
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-D
ASSET-BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from:
May 17, 2022 to June 16, 2022
Commission File Number of issuing entity: 333-207132-11
Central Index Key Number of issuing entity: 0001700668
Citigroup Commercial Mortgage Trust 2017-P7
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-207132
Central Index Key Number of depositor: 0001258361
Citigroup Commercial Mortgage Securities Inc.
(Exact name of depositor as specified in its charter)
Citigroup Global Markets Realty Corp.
(Central Index Key Number: 0001541001)
Citi Real Estate Funding Inc.
(Central Index Key Number: 0001701238)
Natixis Real Estate Capital LLC
(Central Index Key Number: 0001542256)
Macquarie US Trading LLC d/b/a Principal Commercial Capital
(Central Index Key Number: 0001634437)
(Exact names of sponsors as specified in their respective charters)
Richard Simpson (212) 816-5343
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
82-1399691
82-6259785
82-6277304
(I.R.S. Employer Identification No.)
c/o Citibank, N.A. 388 Greenwich Street, 14th Floor New York, New York |
10013 | |
(Address of principal executive offices of the issuing entity) | (Zip Code) |
(212) 816-5693
(Telephone number, including area code)
Title of class |
Registered/reporting pursuant to (check one) |
Name of exchange (If Section 12(b)) | ||||||
Section 12(b) |
Section 12(g) |
Section 15(d) |
||||||
A-1 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-2 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-3 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-4 |
☐ | ☐ | ☒ | Not Applicable | ||||
A-AB |
☐ | ☐ | ☒ | Not Applicable | ||||
X-A |
☐ | ☐ | ☒ | Not Applicable | ||||
X-B |
☐ | ☐ | ☒ | Not Applicable | ||||
X-C |
☐ | ☐ | ☒ | Not Applicable | ||||
A-S |
☐ | ☐ | ☒ | Not Applicable | ||||
B |
☐ | ☐ | ☒ | Not Applicable | ||||
C |
☐ | ☐ | ☒ | Not Applicable |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
PART I DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 16, 2022, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2017-P7.
The distribution report is attached as Exhibit 99.1 to this Form 10-D.
No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the Depositor) and held by Citigroup Commercial Mortgage Trust 2017-P7 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.
The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (Rule 15Ga-1) on February 11, 2022. The CIK number of the Depositor is 0001258361 .
Citigroup Global Markets Realty Corp. (CGMRC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 11, 2022. The CIK number of CGMRC is 0001541001.
Citi Real Estate Funding Inc. (CREFI), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 11, 2022. The CIK number of CREFI is 0001701238.
Natixis Real Estate Capital LLC (Natixis), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 15, 2022. The CIK number of Natixis is 0001542256.
Macquarie US Trading LLC d/b/a Principal Commercial Capital (PCC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 10, 2022. The CIK number of PCC is 0001634437.
Item 1A. Asset-Level Information.
See the Asset Data File and the asset related document filed as Exhibit 102 and Exhibit 103, respectively, to the registrant’s Form ABS-EE filed on June 30, 2022 under Commission File No. 333-207132-11 and incorporated by reference herein.
Item 1B. Asset Representations Reviewer and Investor Communication.
Not applicable
PART II OTHER INFORMATION
Item 2. Legal Proceedings.No information to report for the monthly distribution period covered by this distribution report on Form 10-D.
Item 3. Sales of Securities and Use of Proceeds.
None
Item 4. Defaults Upon Senior Securities.
None
Item 5. Submission of Matters to a Vote of Security Holders.
None
Item 6. Significant Obligors of Pool Assets.
With respect to the pool assets for Citigroup Commercial Mortgage Trust 2017-P7, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.
Item 7. Change in Sponsor Interest in Securities.
None
Item 8. Significant Enhancement Provider Information.
None
Item 9. Other Information.
Wells Fargo Bank, National Association, in its capacity as Master Servicer for Citigroup Commercial Mortgage Trust 2017-P7, affirms the following amounts in the respective accounts:
Collection Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.00 | ||
Current Distribution Date: |
06/16/2022 |
$0.00 | ||
Loan Combination Custodial Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.00 | ||
Current Distribution Date: |
06/16/2022 |
$0.00 | ||
*REO Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.00 | ||
Current Distribution Date: |
06/16/2022 |
$0.00 | ||
*As provided by the Special Servicer |
Citibank, N.A., in its capacity as Certificate Administrator for Citigroup Commercial Mortgage Trust 2017-P7, affirms the following amounts in the respective accounts:
Distribution Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.31 | ||
Current Distribution Date: |
06/16/2022 |
$0.35 | ||
Interest Reserve Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.00 | ||
Current Distribution Date: |
06/16/2022 |
$0.00 | ||
Excess Interest Distribution Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.00 | ||
Current Distribution Date: |
06/16/2022 |
$0.00 | ||
Excess Liquidation Proceeds Reserve Account Balance |
||||
Prior Distribution Date: |
05/16/2022 |
$0.00 | ||
Current Distribution Date: |
06/16/2022 |
$0.00 | ||
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Form 10-D:
(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2017-P7, relating to the June 16, 2022 distribution.
(102): Asset Data File (filed as Exhibit 102 to the registrant’s Form ABS-EE filed on June 30, 2022 under Commission File No. 333-207132-11 and incorporated by reference herein).
(103): Asset related document (filed as Exhibit 103 to the registrant’s Form ABS-EE filed on June 30, 2022 under Commission File No. 333-207132-11 and incorporated by reference herein).
(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.
EXHIBIT INDEX
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Citigroup Commercial Mortgage Securities Inc. |
(Depositor) |
/s/ Richard Simpson |
Richard Simpson, President |
Date: June 30, 2022
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 |
CONTACT INFORMATION | |
Depositor | Citigroup Commercial Mortgage Securities Inc. |
Master Servicer | Wells Fargo Bank, National Association |
Trustee | Deutsche Bank Trust Company Americas |
Certificate Administrator | Citibank, N.A. |
Asset Representations | Park Bridge Lender Services LLC |
Reviewer / Operating | |
Advisor | |
Special Servicer | Rialto Capital Advisors, LLC |
CONTENTS | |
Distribution Summary - Initial Certificates | 2 |
Distribution Summary - Non-Initial Certificates | 3 |
Distribution Summary - Active Certificates | 4 |
Distribution Summary (Factors) | 6 |
Interest Distribution Detail | 7 |
Principal Distribution Detail | 9 |
Reconciliation Detail | 10 |
Other Information | 11 |
Stratification Detail | 12 |
Mortgage Loan Detail | 15 |
NOI Detail | 17 |
Delinquency Loan Detail | 19 |
Appraisal Reduction Detail | 21 |
Loan Modification Detail | 25 |
Specially Serviced Loan Detail | 28 |
Unscheduled Principal Detail | 35 |
Liquidated Loan Detail | 37 |
CREFC Legends | 39 |
Deal Contact: | Danny Lee | Citibank, N.A. |
[email protected] | Agency and Trust | |
Tel: (212) 816-4936 | 388 Greenwich Street, 14th Floor | |
New York, NY 10013 |
Reports Available at | sf.citidirect.com | Page 1 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Distribution Summary - Initial Certificates | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
A-1 | 18,129,000.00 | 0.00 | 2.008000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-2 | 94,881,000.00 | 0.00 | 3.212000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-3 | 250,000,000.00 | 249,999,999.95 | 3.442000 | % | 30/360 | 05/01 - 05/31 | 717,083.33 | 0.00 | 0.00 | 717,083.33 | 0.00 | 0.00 | 249,999,999.95 | |||||||||||||
A-4 | 289,834,000.00 | 289,834,000.00 | 3.712000 | % | 30/360 | 05/01 - 05/31 | 896,553.17 | 0.00 | 0.00 | 896,553.17 | 0.00 | 0.00 | 289,834,000.00 | |||||||||||||
A-AB | 49,088,000.00 | 46,865,265.77 | 3.509000 | % | 30/360 | 05/01 - 05/31 | 137,041.85 | 684,131.08 | 0.00 | 821,172.93 | 0.00 | 0.00 | 46,181,134.69 | |||||||||||||
A-S | 71,447,000.00 | 71,447,000.00 | 3.915000 | % | 30/360 | 05/01 - 05/31 | 233,095.84 | 0.00 | 0.00 | 233,095.84 | 0.00 | 0.00 | 71,447,000.00 | |||||||||||||
B | 45,124,000.00 | 45,124,000.00 | 4.137000 | % | 30/360 | 05/01 - 05/31 | 155,564.99 | 0.00 | 0.00 | 155,564.99 | 0.00 | 0.00 | 45,124,000.00 | |||||||||||||
C | 47,631,000.00 | 47,631,000.00 | 4.568122 | % | 30/360 | 05/01 - 05/31 | 181,320.20 | 0.00 | 0.00 | 181,320.20 | 0.00 | 0.00 | 47,631,000.00 | |||||||||||||
D | 57,659,000.00 | 57,659,000.00 | 3.250000 | % | 30/360 | 05/01 - 05/31 | 156,159.79 | 0.00 | 0.00 | 156,159.79 | 0.00 | 0.00 | 57,659,000.00 | |||||||||||||
E | 27,576,000.00 | 27,576,000.00 | 4.894122 | % | 30/360 | 05/01 - 05/31 | 112,466.93 | 0.00 | 0.00 | 112,466.93 | 0.00 | 0.00 | 27,576,000.00 | |||||||||||||
F | 10,028,000.00 | 10,028,000.00 | 4.894122 | % | 30/360 | 05/01 - 05/31 | 40,898.55 | 0.00 | 0.00 | 40,898.55 | 0.00 | 0.00 | 10,028,000.00 | |||||||||||||
G | 41,363,974.00 | 41,363,974.00 | 4.894122 | % | 30/360 | 05/01 - 05/31 | 57,264.16 | 0.00 | 0.00 | 57,264.16 | 0.00 | 0.00 | 41,363,974.00 | |||||||||||||
S | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
VRR Interest | 22,556,995.00 | 19,964,847.64 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 78,918.60 | 15,389.45 | 0.00 | 94,308.05 | 0.00 | 0.00 | 19,949,458.19 | |||||||||||||
Totals | 1,025,317,969.00 | 907,493,087.36 | 2,766,367.41 | 699,520.53 | 0.00 | 3,465,887.94 | 0.00 | 0.00 | 906,793,566.83 | |||||||||||||||||
Notional Classes | ||||||||||||||||||||||||||
X-A | 773,379,000.00 | 658,146,265.72 | 1.277101 | % | 30/360 | 05/01 - 05/31 | 700,432.79 | 0.00 | 0.00 | 700,432.79 | 0.00 | 0.00 | 657,462,134.64 | |||||||||||||
X-B | 45,124,000.00 | 45,124,000.00 | 0.757122 | % | 30/360 | 05/01 - 05/31 | 28,470.33 | 0.00 | 0.00 | 28,470.33 | 0.00 | 0.00 | 45,124,000.00 | |||||||||||||
X-C | 47,631,000.00 | 47,631,000.00 | 0.326000 | % | 30/360 | 05/01 - 05/31 | 12,939.75 | 0.00 | 0.00 | 12,939.75 | 0.00 | 0.00 | 47,631,000.00 | |||||||||||||
X-D | 57,659,000.00 | 57,659,000.00 | 1.644122 | % | 30/360 | 05/01 - 05/31 | 78,998.71 | 0.00 | 0.00 | 78,998.71 | 0.00 | 0.00 | 57,659,000.00 | |||||||||||||
Totals | 923,793,000.00 | 808,560,265.72 | 820,841.58 | 0.00 | 0.00 | 820,841.58 | 0.00 | 0.00 | 807,876,134.64 |
Reports Available at | sf.citidirect.com | Page 2 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Distribution Summary - Non-Initial Certificates | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
V-2 | A | 13,673,738.00 | 11,636,363.84 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 47,458.16 | 12,095.79 | 0.00 | 59,553.95 | 0.00 | 0.00 | 11,624,268.05 | ||||||||||||
V-2 | B | 797,816.00 | 797,816.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 3,253.84 | 0.00 | 0.00 | 3,253.84 | 0.00 | 0.00 | 797,816.00 | ||||||||||||
V-2 | C | 842,141.00 | 842,141.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 3,434.62 | 0.00 | 0.00 | 3,434.62 | 0.00 | 0.00 | 842,141.00 | ||||||||||||
V-2 | D | 1,019,441.00 | 1,019,441.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 4,157.72 | 0.00 | 0.00 | 4,157.72 | 0.00 | 0.00 | 1,019,441.00 | ||||||||||||
V-2 | E | 1,396,195.00 | 1,396,195.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 3,724.04 | 0.00 | 0.00 | 3,724.04 | 0.00 | 0.00 | 1,396,195.00 | ||||||||||||
V-3 | AB | 3,940,578.00 | 3,385,804.78 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 13,808.78 | 3,293.66 | 0.00 | 17,102.44 | 0.00 | 0.00 | 3,382,511.12 | ||||||||||||
V-3 | C | 229,313.00 | 229,313.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 935.24 | 0.00 | 0.00 | 935.24 | 0.00 | 0.00 | 229,313.00 | ||||||||||||
V-3 | D | 277,592.00 | 277,592.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 1,132.14 | 0.00 | 0.00 | 1,132.14 | 0.00 | 0.00 | 277,592.00 | ||||||||||||
V-3 | E | 380,181.00 | 380,181.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 1,014.05 | 0.00 | 0.00 | 1,014.05 | 0.00 | 0.00 | 380,181.00 | ||||||||||||
Totals | 22,556,995.00 | 19,964,847.62 | 78,918.59 | 15,389.45 | 0.00 | 94,308.04 | 0.00 | 0.00 | 19,949,458.17 |
Reports Available at | sf.citidirect.com | Page 3 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Distribution Summary - Active Certificates | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
A-1 | 18,129,000.00 | 0.00 | 2.008000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-2 | 94,881,000.00 | 0.00 | 3.212000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
A-3 | 250,000,000.00 | 249,999,999.95 | 3.442000 | % | 30/360 | 05/01 - 05/31 | 717,083.33 | 0.00 | 0.00 | 717,083.33 | 0.00 | 0.00 | 249,999,999.95 | |||||||||||||
A-4 | 289,834,000.00 | 289,834,000.00 | 3.712000 | % | 30/360 | 05/01 - 05/31 | 896,553.17 | 0.00 | 0.00 | 896,553.17 | 0.00 | 0.00 | 289,834,000.00 | |||||||||||||
A-AB | 49,088,000.00 | 46,865,265.77 | 3.509000 | % | 30/360 | 05/01 - 05/31 | 137,041.85 | 684,131.08 | 0.00 | 821,172.93 | 0.00 | 0.00 | 46,181,134.69 | |||||||||||||
A-S | 71,447,000.00 | 71,447,000.00 | 3.915000 | % | 30/360 | 05/01 - 05/31 | 233,095.84 | 0.00 | 0.00 | 233,095.84 | 0.00 | 0.00 | 71,447,000.00 | |||||||||||||
B | 45,124,000.00 | 45,124,000.00 | 4.137000 | % | 30/360 | 05/01 - 05/31 | 155,564.99 | 0.00 | 0.00 | 155,564.99 | 0.00 | 0.00 | 45,124,000.00 | |||||||||||||
C | 47,631,000.00 | 47,631,000.00 | 4.568122 | % | 30/360 | 05/01 - 05/31 | 181,320.20 | 0.00 | 0.00 | 181,320.20 | 0.00 | 0.00 | 47,631,000.00 | |||||||||||||
D | 57,659,000.00 | 57,659,000.00 | 3.250000 | % | 30/360 | 05/01 - 05/31 | 156,159.79 | 0.00 | 0.00 | 156,159.79 | 0.00 | 0.00 | 57,659,000.00 | |||||||||||||
E | 27,576,000.00 | 27,576,000.00 | 4.894122 | % | 30/360 | 05/01 - 05/31 | 112,466.93 | 0.00 | 0.00 | 112,466.93 | 0.00 | 0.00 | 27,576,000.00 | |||||||||||||
F | 10,028,000.00 | 10,028,000.00 | 4.894122 | % | 30/360 | 05/01 - 05/31 | 40,898.55 | 0.00 | 0.00 | 40,898.55 | 0.00 | 0.00 | 10,028,000.00 | |||||||||||||
G | 41,363,974.00 | 41,363,974.00 | 4.894122 | % | 30/360 | 05/01 - 05/31 | 57,264.16 | 0.00 | 0.00 | 57,264.16 | 0.00 | 0.00 | 41,363,974.00 | |||||||||||||
S | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
R | 0.00 | 0.00 | 0.000000 | % | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||
V-2 | A | 13,673,738.00 | 11,636,363.84 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 47,458.16 | 12,095.79 | 0.00 | 59,553.95 | 0.00 | 0.00 | 11,624,268.05 | ||||||||||||
V-2 | B | 797,816.00 | 797,816.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 3,253.84 | 0.00 | 0.00 | 3,253.84 | 0.00 | 0.00 | 797,816.00 | ||||||||||||
V-2 | C | 842,141.00 | 842,141.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 3,434.62 | 0.00 | 0.00 | 3,434.62 | 0.00 | 0.00 | 842,141.00 | ||||||||||||
V-2 | D | 1,019,441.00 | 1,019,441.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 4,157.72 | 0.00 | 0.00 | 4,157.72 | 0.00 | 0.00 | 1,019,441.00 | ||||||||||||
V-2 | E | 1,396,195.00 | 1,396,195.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 3,724.04 | 0.00 | 0.00 | 3,724.04 | 0.00 | 0.00 | 1,396,195.00 | ||||||||||||
V-3 | AB | 3,940,578.00 | 3,385,804.78 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 13,808.78 | 3,293.66 | 0.00 | 17,102.44 | 0.00 | 0.00 | 3,382,511.12 | ||||||||||||
V-3 | C | 229,313.00 | 229,313.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 935.24 | 0.00 | 0.00 | 935.24 | 0.00 | 0.00 | 229,313.00 | ||||||||||||
V-3 | D | 277,592.00 | 277,592.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 1,132.14 | 0.00 | 0.00 | 1,132.14 | 0.00 | 0.00 | 277,592.00 | ||||||||||||
V-3 | E | 380,181.00 | 380,181.00 | 0.000000 | % | 30/360 | 05/01 - 05/31 | 1,014.05 | 0.00 | 0.00 | 1,014.05 | 0.00 | 0.00 | 380,181.00 | ||||||||||||
Totals | 1,025,317,969.00 | 907,493,087.34 | 2,766,367.40 | 699,520.53 | 0.00 | 3,465,887.93 | 0.00 | 0.00 | 906,793,566.81 | |||||||||||||||||
Notional Classes |
Reports Available at | sf.citidirect.com | Page 4 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Distribution Summary - Active Certificates | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Current | |||||||||||||||||||||||
Original | Principal | Through | Day Count | Accrual | Interest | Principal | PPP and YM | Total | Deferred | Realized | Principal | |||||||||||||||
Class | Balance | Balance | Rate | Fraction | Dates | Distributed | Distributed | Distributed | Distributed | Interest | Loss | Balance | ||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (7 | +8+9) | (11 | ) | (12 | ) | (13)= | (3-8+11-12) |
X-A | 773,379,000.00 | 658,146,265.72 | 1.277101 | % | 30/360 | 05/01 - 05/31 | 700,432.79 | 0.00 | 0.00 | 700,432.79 | 0.00 | 0.00 | 657,462,134.64 | |||||||||||||
X-B | 45,124,000.00 | 45,124,000.00 | 0.757122 | % | 30/360 | 05/01 - 05/31 | 28,470.33 | 0.00 | 0.00 | 28,470.33 | 0.00 | 0.00 | 45,124,000.00 | |||||||||||||
X-C | 47,631,000.00 | 47,631,000.00 | 0.326000 | % | 30/360 | 05/01 - 05/31 | 12,939.75 | 0.00 | 0.00 | 12,939.75 | 0.00 | 0.00 | 47,631,000.00 | |||||||||||||
X-D | 57,659,000.00 | 57,659,000.00 | 1.644122 | % | 30/360 | 05/01 - 05/31 | 78,998.71 | 0.00 | 0.00 | 78,998.71 | 0.00 | 0.00 | 57,659,000.00 | |||||||||||||
Totals | 923,793,000.00 | 808,560,265.72 | 820,841.58 | 0.00 | 0.00 | 820,841.58 | 0.00 | 0.00 | 807,876,134.64 |
Reports Available at | sf.citidirect.com | Page 5 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Distribution Summary (Factors) |
PER $1,000 OF ORIGINAL BALANCE | ||||||||||||||||||||
Prior | Current | |||||||||||||||||||
Record | Principal | Interest | Principal | PPP and YM | Total | Deferred | Principal | |||||||||||||
Class | CUSIP | Date | Balance | Distributed | Distributed | Distributed | Distributed | Interest | Realized Loss | Balance | ||||||||||
(3)/ | (2) x 1000 | (7)/ | (2) x 1000 | (8)/ | (2) x 1000 | (9)/ | (2) x 1000 | (10)/ | (2) x 1000 | (11)/ | (2) x 1000 | (12)/ | (2) x 1000 | (14)/ | (2) x 1000 | |||||
A-1 | 17325 | HBL7 | 5/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | |||||||||
A-2 | 17325 | HBM5 | 5/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | |||||||||
A-3 | 17325 | HBN3 | 5/31/2022 | 1,000.000000 | 2.868333 | 0.000000 | 0.000000 | 2.868333 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-4 | 17325 | HBP8 | 5/31/2022 | 1,000.000000 | 3.093333 | 0.000000 | 0.000000 | 3.093333 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
A-AB | 17325 | HBQ6 | 5/31/2022 | 954.719397 | 2.791759 | 13.936829 | 0.000000 | 16.728588 | 0.000000 | 0.000000 | 940.782568 | |||||||||
A-S | 17325 | HBR4 | 5/31/2022 | 1,000.000000 | 3.262500 | 0.000000 | 0.000000 | 3.262500 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
B | 17325 | HBS2 | 5/31/2022 | 1,000.000000 | 3.447500 | 0.000000 | 0.000000 | 3.447500 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
C | 17325 | HBT0 | 5/31/2022 | 1,000.000000 | 3.806769 | 0.000000 | 0.000000 | 3.806769 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
D | 17325 | HAA2 | 5/31/2022 | 1,000.000000 | 2.708333 | 0.000000 | 0.000000 | 2.708333 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1852 | XAA9 | |||||||||||||||||||
E | 17325 | HAD6 | 5/31/2022 | 1,000.000000 | 4.078435 | 0.000000 | 0.000000 | 4.078435 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
F | 17325 | HAF1 | 5/31/2022 | 1,000.000000 | 4.078435 | 0.000000 | 0.000000 | 4.078435 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
G | 17325 | HAH7 | 5/31/2022 | 1,000.000000 | 1.384397 | 0.000000 | 0.000000 | 1.384397 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
S | 17325 | HBH6 | 5/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | |||||||||
R | 17325 | HBJ2 | 5/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | |||||||||
V-2 | A | 17325 | HAP9 | 5/31/2022 | 851.000936 | 3.470752 | 0.884600 | 0.000000 | 4.355353 | 0.000000 | 0.000000 | 850.116336 | ||||||||
V-2 | B | 17325 | HAR5 | 5/31/2022 | 1,000.000000 | 4.078434 | 0.000000 | 0.000000 | 4.078434 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
V-2 | C | 17325 | HAT1 | 5/31/2022 | 1,000.000000 | 4.078438 | 0.000000 | 0.000000 | 4.078438 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
V-2 | D | 17325 | HAV6 | 5/31/2022 | 1,000.000000 | 4.078431 | 0.000000 | 0.000000 | 4.078431 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
V-2 | E | 17325 | HAX2 | 5/31/2022 | 1,000.000000 | 2.667278 | 0.000000 | 0.000000 | 2.667278 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
V-3 | AB | 17325 | HAY0 | 5/31/2022 | 859.215267 | 3.504252 | 0.835832 | 0.000000 | 4.340084 | 0.000000 | 0.000000 | 858.379436 | ||||||||
V-3 | C | 17325 | HBA1 | 5/31/2022 | 1,000.000000 | 4.078443 | 0.000000 | 0.000000 | 4.078443 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
V-3 | D | 17325 | HBC7 | 5/31/2022 | 1,000.000000 | 4.078432 | 0.000000 | 0.000000 | 4.078432 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
V-3 | E | 17325 | HBE3 | 5/31/2022 | 1,000.000000 | 2.667282 | 0.000000 | 0.000000 | 2.667282 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
X-A | 17325 | HBU7 | 5/31/2022 | 851.000953 | 0.905679 | 0.000000 | 0.000000 | 0.905679 | 0.000000 | 0.000000 | 850.116353 | |||||||||
X-B | 17325 | HBV5 | 5/31/2022 | 1,000.000000 | 0.630935 | 0.000000 | 0.000000 | 0.630935 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
X-C | 17325 | HBW3 | 5/31/2022 | 1,000.000000 | 0.271667 | 0.000000 | 0.000000 | 0.271667 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
X-D | 17325 | HAJ3 | 5/31/2022 | 1,000.000000 | 1.370102 | 0.000000 | 0.000000 | 1.370102 | 0.000000 | 0.000000 | 1,000.000000 | |||||||||
U1852 | XAE1 |
Reports Available at | sf.citidirect.com | Page 6 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Interest Distribution Detail |
DISTRIBUTION IN DOLLARS | ||||||||||||||||||||||
Prior | Pass- | Accrual | Optimal | Prior | Interest on | Non-Recov. | Current | |||||||||||||||
Principal | Through | Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | ||||||||||||
Class | Balance | Rate | Count | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | |||||||||||
(1 | ) | (2 | ) | (3 | ) | Fraction | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
A-1 | 0.00 | 2.008000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
A-2 | 0.00 | 3.212000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
A-3 | 249,999,999.95 | 3.442000 | % | 30/360 | 717,083.33 | 0.00 | 0.00 | 0.00 | 717,083.33 | 0.00 | 717,083.33 | 0.00 | ||||||||||
A-4 | 289,834,000.00 | 3.712000 | % | 30/360 | 896,553.17 | 0.00 | 0.00 | 0.00 | 896,553.17 | 0.00 | 896,553.17 | 0.00 | ||||||||||
A-AB | 46,865,265.77 | 3.509000 | % | 30/360 | 137,041.85 | 0.00 | 0.00 | 0.00 | 137,041.85 | 0.00 | 137,041.85 | 0.00 | ||||||||||
A-S | 71,447,000.00 | 3.915000 | % | 30/360 | 233,095.84 | 0.00 | 0.00 | 0.00 | 233,095.84 | 0.00 | 233,095.84 | 0.00 | ||||||||||
B | 45,124,000.00 | 4.137000 | % | 30/360 | 155,564.99 | 0.00 | 0.00 | 0.00 | 155,564.99 | 0.00 | 155,564.99 | 0.00 | ||||||||||
C | 47,631,000.00 | 4.568122 | % | 30/360 | 181,320.20 | 0.00 | 0.00 | 0.00 | 181,320.20 | 0.00 | 181,320.20 | 0.00 | ||||||||||
D | 57,659,000.00 | 3.250000 | % | 30/360 | 156,159.79 | 0.00 | 0.00 | 0.00 | 156,159.79 | 0.00 | 156,159.79 | 0.00 | ||||||||||
E | 27,576,000.00 | 4.894122 | % | 30/360 | 112,466.93 | 0.00 | 0.00 | 0.00 | 112,466.93 | 0.00 | 112,466.93 | 0.00 | ||||||||||
F | 10,028,000.00 | 4.894122 | % | 30/360 | 40,898.55 | 0.00 | 0.00 | 0.00 | 40,898.55 | 0.00 | 40,898.55 | 0.00 | ||||||||||
G | 41,363,974.00 | 4.894122 | % | 30/360 | 168,700.29 | 2,107,962.99 | 8,597.19 | 0.00 | 2,285,260.47 | 0.00 | 57,264.16 | 2,227,996.31 | ||||||||||
S | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
R | 0.00 | 0.000000 | % | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
V-2 | A | 11,636,363.84 | 0.000000 | % | 30/360 | 47,458.16 | 0.00 | 0.00 | 0.00 | 47,458.16 | 0.00 | 47,458.16 | 0.00 | |||||||||
V-2 | B | 797,816.00 | 0.000000 | % | 30/360 | 3,253.84 | 0.00 | 0.00 | 0.00 | 3,253.84 | 0.00 | 3,253.84 | 0.00 | |||||||||
V-2 | C | 842,141.00 | 0.000000 | % | 30/360 | 3,434.62 | 0.00 | 0.00 | 0.00 | 3,434.62 | 0.00 | 3,434.62 | 0.00 | |||||||||
V-2 | D | 1,019,441.00 | 0.000000 | % | 30/360 | 4,157.72 | 0.00 | 0.00 | 0.00 | 4,157.72 | 0.00 | 4,157.72 | 0.00 | |||||||||
V-2 | E | 1,396,195.00 | 0.000000 | % | 30/360 | 3,724.04 | 0.00 | 0.00 | 0.00 | 3,724.04 | 0.00 | 3,724.04 | 0.00 | |||||||||
V-3 | AB | 3,385,804.78 | 0.000000 | % | 30/360 | 13,808.78 | 0.00 | 0.00 | 0.00 | 13,808.78 | 0.00 | 13,808.78 | 0.00 | |||||||||
V-3 | C | 229,313.00 | 0.000000 | % | 30/360 | 935.24 | 0.00 | 0.00 | 0.00 | 935.24 | 0.00 | 935.24 | 0.00 | |||||||||
V-3 | D | 277,592.00 | 0.000000 | % | 30/360 | 1,132.14 | 0.00 | 0.00 | 0.00 | 1,132.14 | 0.00 | 1,132.14 | 0.00 | |||||||||
V-3 | E | 380,181.00 | 0.000000 | % | 30/360 | 1,014.05 | 0.00 | 0.00 | 0.00 | 1,014.05 | 0.00 | 1,014.05 | 0.00 | |||||||||
Totals | 907,493,087.34 | 2,877,803.53 | 2,107,962.99 | 8,597.19 | 0.00 | 4,994,363.71 | 0.00 | 2,766,367.40 | 2,227,996.31 | |||||||||||||
Notional Classes |
Reports Available at | sf.citidirect.com | Page 7 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Interest Distribution Detail | ||
DISTRIBUTION IN DOLLARS |
Prior | Pass- | Accrual | Optimal | Prior | Interest on | Non-Recov. | Current | |||||||||||||||
Principal | Through | Day | Accrued | Unpaid | Prior Unpaid | Interest | Interest | Deferred | Interest | Unpaid | ||||||||||||
Class | Balance | Rate | Count | Interest | Interest | Interest | Shortfall | Due | Interest | Distributed | Interest | |||||||||||
(1 | ) | (2 | ) | (3 | ) | Fraction | (6 | ) | (7 | ) | (8 | ) | (9 | ) | (10)= | (6)+(7)+(8)-(9) | (11 | ) | (12 | ) | (13)= | (10)-(11)-(12) |
X-A | 658,146,265.72 | 1.277101 | % | 30/360 | 700,432.79 | 0.00 | 0.00 | 0.00 | 700,432.79 | 0.00 | 700,432.79 | 0.00 | ||||||||||
X-B | 45,124,000.00 | 0.757122 | % | 30/360 | 28,470.33 | 0.00 | 0.00 | 0.00 | 28,470.33 | 0.00 | 28,470.33 | 0.00 | ||||||||||
X-C | 47,631,000.00 | 0.326000 | % | 30/360 | 12,939.75 | 0.00 | 0.00 | 0.00 | 12,939.75 | 0.00 | 12,939.75 | 0.00 | ||||||||||
X-D | 57,659,000.00 | 1.644122 | % | 30/360 | 78,998.71 | 0.00 | 0.00 | 0.00 | 78,998.71 | 0.00 | 78,998.71 | 0.00 | ||||||||||
Totals | 808,560,265.72 | 820,841.58 | 0.00 | 0.00 | 0.00 | 820,841.58 | 0.00 | 820,841.58 | 0.00 |
Reports Available at | sf.citidirect.com | Page 8 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Principal Distribution Detail |
DISTRIBUTION IN DOLLARS | ||||||||||||||||||||||||||||
Prior | Scheduled | Unscheduled | Current | Current | Current | Cumulative | Original | Current | Original Current | |||||||||||||||||||
Original | Principal | Principal | Principal | Balance | Realized | Principal | Principal | Realized | Class | Class | Credit | Credit | ||||||||||||||||
Class | Balance | Balance | Distribution | Distribution | Change | Losses | Recoveries | Balance | Losses | (%) | (%) | Support Support | ||||||||||||||||
(1 | ) | (2 | ) | (3 | ) | (4 | ) | (5 | ) | (6 | ) | (7 | ) | (8 | ) | (9)= | (3)-(4)-(5)+(6)- | (10 | ) | (11 | ) | (12 | ) | (13 | ) | (14 | ) | |
(7)+ | (8 | ) | ||||||||||||||||||||||||||
A-1 | 18,129,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.77 | % | 0.00 | % | 30.00 | % | 33.92 | % | |||||||||||
A-2 | 94,881,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.25 | % | 0.00 | % | 30.00 | % | 33.92 | % | |||||||||||
A-3 | 250,000,000.00 | 249,999,999.95 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 249,999,999.95 | 0.00 | 24.38 | % | 27.57 | % | 30.00 | % | 33.92 | % | |||||||||||
A-4 | 289,834,000.00 | 289,834,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 289,834,000.00 | 0.00 | 28.27 | % | 31.96 | % | 30.00 | % | 33.92 | % | |||||||||||
A-AB | 49,088,000.00 | 46,865,265.77 | 684,131.08 | 0.00 | 0.00 | 0.00 | 0.00 | 46,181,134.69 | 0.00 | 4.79 | % | 5.09 | % | 30.00 | % | 33.92 | % | |||||||||||
A-S | 71,447,000.00 | 71,447,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 71,447,000.00 | 0.00 | 6.97 | % | 7.88 | % | 22.88 | % | 25.86 | % | |||||||||||
B | 45,124,000.00 | 45,124,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 45,124,000.00 | 0.00 | 4.40 | % | 4.98 | % | 18.38 | % | 20.78 | % | |||||||||||
C | 47,631,000.00 | 47,631,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 47,631,000.00 | 0.00 | 4.65 | % | 5.25 | % | 13.63 | % | 15.41 | % | |||||||||||
D | 57,659,000.00 | 57,659,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 57,659,000.00 | 0.00 | 5.62 | % | 6.36 | % | 7.88 | % | 8.90 | % | |||||||||||
E | 27,576,000.00 | 27,576,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27,576,000.00 | 0.00 | 2.69 | % | 3.04 | % | 5.13 | % | 5.79 | % | |||||||||||
F | 10,028,000.00 | 10,028,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,028,000.00 | 0.00 | 0.98 | % | 1.11 | % | 4.13 | % | 4.66 | % | |||||||||||
G | 41,363,974.00 | 41,363,974.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 41,363,974.00 | 0.00 | 4.03 | % | 4.56 | % | 0.00 | % | 0.00 | % | |||||||||||
R | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |||||||||||
V-2 | A | 13,673,738.00 | 11,636,363.84 | 12,095.79 | 0.00 | 0.00 | 0.00 | 0.00 | 11,624,268.05 | 0.00 | 1.33 | % | 1.28 | % | 22.88 | % | 25.86 | % | ||||||||||
V-2 | B | 797,816.00 | 797,816.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 797,816.00 | 0.00 | 0.08 | % | 0.09 | % | 18.38 | % | 20.78 | % | ||||||||||
V-2 | C | 842,141.00 | 842,141.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 842,141.00 | 0.00 | 0.08 | % | 0.09 | % | 13.63 | % | 15.41 | % | ||||||||||
V-2 | D | 1,019,441.00 | 1,019,441.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,019,441.00 | 0.00 | 0.10 | % | 0.11 | % | 7.88 | % | 8.90 | % | ||||||||||
V-2 | E | 1,396,195.00 | 1,396,195.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,396,195.00 | 0.00 | 0.14 | % | 0.15 | % | 0.00 | % | 0.00 | % | ||||||||||
V-3 | AB | 3,940,578.00 | 3,385,804.78 | 3,293.66 | 0.00 | 0.00 | 0.00 | 0.00 | 3,382,511.12 | 0.00 | 0.38 | % | 0.37 | % | 18.38 | % | 20.78 | % | ||||||||||
V-3 | C | 229,313.00 | 229,313.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 229,313.00 | 0.00 | 0.02 | % | 0.03 | % | 13.63 | % | 15.41 | % | ||||||||||
V-3 | D | 277,592.00 | 277,592.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 277,592.00 | 0.00 | 0.03 | % | 0.03 | % | 7.88 | % | 8.90 | % | ||||||||||
V-3 | E | 380,181.00 | 380,181.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 380,181.00 | 0.00 | 0.04 | % | 0.04 | % | 0.00 | % | 0.00 | % | ||||||||||
Totals | 1,025,317,969.00 | 907,493,087.34 | 699,520.53 | 0.00 | 0.00 | 0.00 | 0.00 | 906,793,566.81 | 0.00 | 100.00 | % | 99.99 | % |
Reports Available at | sf.citidirect.com | Page 9 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Reconciliation Detail |
SOURCE OF FUNDS | |||
Interest Funds Available | |||
Scheduled Interest | 3,714,176.14 | ||
Prepayment Interest Shortfall | 0.00 | ||
Interest Adjustments | 0.00 | ||
ASER Amount | (76,150.19 | ) | |
Realized Loss in Excess of Principal Balance | 0.00 | ||
Excess Interest | 0.00 | ||
Total Interest Funds Available: | 3,638,025.95 | ||
Principal Funds Available | |||
Scheduled Principal | 699,520.53 | ||
Unscheduled Principal Collections | 0.00 | ||
Net Liquidation Proceeds | 0.00 | ||
Repurchased Principal | 0.00 | ||
Substitution Principal | 0.00 | ||
Other Principal | 0.00 | ||
Total Principal Funds Available: | 699,520.53 | ||
Other Funds Available | |||
Yield Maintenance Charges | 0.00 | ||
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | ||
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | ||
Total Other Funds Available: | 0.00 | ||
Total Funds Available | 4,337,546.48 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Servicing Fee | 6,683.33 | |
Trustee/Certificate Administrator Fee | 4,297.95 | |
Operating Advisor Fee | 1,464.73 | |
Asset Representations Reviewer Ongoing Fee | 187.52 | |
CREFC® Intellectual Property Royalty License Fee | 390.73 | |
Total Scheduled Fees: | 13,024.26 | |
Additional Fees, Expenses, etc. | ||
Additional Servicing Fee | 0.00 | |
Special Servicing Fee | 37,792.70 | |
Work-out Fee | 0.00 | |
Liquidation Fee | 0.00 | |
Trust Fund Expenses | 0.00 | |
Trust Advisor Expenses | 0.00 | |
Reimbursement of Interest on Advances to the Servicer | 0.00 | |
Borrower Reimbursable Trust Fund Expenses | 0.00 | |
Other Expenses | 0.00 | |
Total Additional Fees, Expenses, etc.: | 37,792.70 | |
Distributions | ||
Interest Distribution | 3,587,208.99 | |
Principal Distribution | 699,520.53 | |
Yield Maintenance Charge Distribution | 0.00 | |
Total Distributions: | 4,286,729.52 | |
Total Funds Allocated | 4,337,546.48 |
Reports Available at | sf.citidirect.com | Page 10 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Other Information |
Interest Reserve Account Information | ||
Beginning Interest Reserve Account Balance | 0.00 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
Ending Interest Reserve Account Balance | 0.00 | |
Excess Liquidation Proceeds Reserve Account Information | ||
Beginning Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
Deposit to the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Withdrawal from the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Ending Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
ARD Mortgage Loan Information | ||
Excess Interest | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 88.440230 | % |
Controlling Class Information | ||
Controlling Class is Class G. | ||
The Controlling Class Representative is RREF III-D AIV RR, LLC. | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at | sf.citidirect.com | Page 11 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Stratification Detail |
Ending Scheduled Balance | ||||||
Ending Sched | # of | Ending Sched | % of Agg | Wtd Avg | ||
Balance | Loans | Balance | Balance | WAC | WAM | DSCR |
1 to 5,000,000 | 5 | 18,588,910.33 | 2.05 | 5.5285 | 52 | 1.050942 |
5,000,001 to 10,000,000 | 9 | 71,833,059.83 | 7.92 | 4.8979 | 53 | 1.278948 |
10,000,001 to 15,000,000 | 7 | 87,164,037.75 | 9.61 | 4.6394 | 56 | 2.252689 |
15,000,001 to 20,000,000 | 5 | 88,848,381.70 | 9.80 | 4.8855 | 56 | 1.384426 |
20,000,001 to 25,000,000 | 4 | 95,050,745.00 | 10.48 | 5.0985 | 56 | 1.542434 |
25,000,001 to 30,000,000 | 5 | 139,701,489.82 | 15.41 | 4.8255 | 55 | 1.414939 |
30,000,001 to 35,000,000 | 1 | 32,133,360.68 | 3.54 | 4.9200 | 56 | 0.950000 |
35,000,001 to 40,000,000 | 2 | 78,240,594.21 | 8.63 | 4.6529 | 55 | 1.847780 |
40,000,001 to 45,000,000 | 1 | 41,000,000.00 | 4.52 | 4.4900 | 55 | 2.340000 |
45,000,001 to 50,000,000 | 4 | 192,232,987.52 | 21.20 | 4.6591 | 56 | 1.638161 |
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 | 1 | 62,000,000.00 | 6.84 | 4.1300 | 58 | 2.200000 |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
State | |||||||
# of | Ending Sched | % of Agg | Wtd Avg | ||||
State | Loans | Balance | Balance | WAC | WAM | DSCR | |
Alabama | 1 | 9,625,758.85 | 1.06 | 4.6800 | 55 | 1.860000 | |
California | 8 | 210,594,867.55 | 23.22 | 4.8931 | 56 | 2.071496 | |
Colorado | 1 | 2,337,695.65 | 0.26 | 5.2500 | 57 | 1.700000 | |
Florida | 1 | 11,029,007.83 | 1.22 | 5.2100 | 56 | 0.620000 | |
Georgia | 3 | 40,543,929.26 | 4.47 | 4.8256 | 56 | 1.806626 | |
Idaho | 1 | 4,601,283.13 | 0.51 | 6.0500 | 41 | 0.040000 | |
Illinois | 1 | 14,850,000.00 | 1.64 | 4.4800 | 57 | 2.050000 | |
Indiana | 3 | 45,168,807.41 | 4.98 | 5.1570 | 56 | 0.747100 | |
Massachusetts | 1 | 9,177,989.76 | 1.01 | 4.9900 | 57 | 1.210000 | |
Michigan | 1 | 4,618,300.36 | 0.51 | 5.7000 | 54 | 0.140000 | |
Missouri | 1 | 19,930,101.05 | 2.20 | 4.7900 | 57 | 1.060000 | |
North Carolina | 1 | 5,906,988.58 | 0.65 | 5.9130 | 56 | 1.550000 | |
New Jersey | 2 | 74,700,000.00 | 8.24 | 4.0600 | 55 | 2.054886 | |
New York | 9 | 210,486,356.25 | 23.21 | 4.3983 | 54 | 1.713721 | |
Ohio | 3 | 132,472,083.23 | 14.61 | 4.9266 | 55 | 1.388756 | |
Oregon | 1 | 48,260,904.29 | 5.32 | 4.6500 | 57 | 1.120000 | |
Vermont | 1 | 2,416,530.07 | 0.27 | 4.9900 | 51 | 2.200000 | |
Various | 5 | 60,072,963.57 | 6.62 | 5.3409 | 57 | 1.585049 | |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
Reports Available at | sf.citidirect.com | Page 12 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Stratification Detail |
Seasoning | ||||||
# of | Ending Sched | % of Agg | Wtd Avg | |||
Seasoning | Loans | Balance | Balance | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
Debt Service Coverage Ratio | ||||||
Debt Service | # of | Ending Sched | % of Agg | Wtd Avg | ||
Coverage Ratio | Loans | Balance | Balance | WAC | WAM | DSCR |
1.250 or Less | 14 | 270,674,401.80 | 29.85 | 4.7180 | 55 | 0.787877 |
1.251 to 1.500 | 8 | 194,305,877.29 | 21.43 | 5.0773 | 56 | 1.423761 |
1.501 to 1.750 | 6 | 117,865,505.19 | 13.00 | 4.8112 | 56 | 1.645409 |
1.751 to 2.000 | 3 | 54,745,758.85 | 6.04 | 4.7803 | 55 | 1.965933 |
2.001 to 2.250 | 8 | 127,571,747.87 | 14.07 | 4.4337 | 56 | 2.152954 |
2.251 to 2.500 | 1 | 41,000,000.00 | 4.52 | 4.4900 | 55 | 2.340000 |
2.501 to 2.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
2.751 to 3.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.001 to 3.250 | 1 | 50,000,000.00 | 5.51 | 4.0600 | 55 | 3.070000 |
3.251 to 3.500 | 2 | 38,630,275.84 | 4.26 | 5.7684 | 57 | 3.352465 |
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 | 1 | 12,000,000.00 | 1.32 | 3.4820 | 51 | 4.360000 |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Property Type | ||||||
Property | # of | Ending Sched | % of Agg | Wtd Avg | ||
Type | Loans | Balance | Balance | WAC | WAM | DSCR |
Other | 3 | 54,700,000.00 | 6.03 | 4.3232 | 52 | 0.468007 |
Multifamily | 4 | 60,003,341.82 | 6.62 | 4.7370 | 54 | 1.753930 |
Retail | 9 | 186,536,254.20 | 20.57 | 4.6716 | 56 | 1.472464 |
Industrial | 3 | 36,657,561.19 | 4.04 | 4.8355 | 56 | 1.473219 |
Mobile Home Park | 1 | 4,615,101.12 | 0.51 | 5.2600 | 58 | 2.040000 |
Office | 12 | 425,426,351.61 | 46.92 | 4.6539 | 56 | 1.932892 |
Mixed Use | 2 | 58,625,302.56 | 6.47 | 4.9358 | 55 | 2.069507 |
Lodging | 7 | 60,163,692.28 | 6.63 | 5.6853 | 55 | 0.908220 |
Self Storage | 3 | 20,065,962.06 | 2.21 | 5.2193 | 57 | 1.504533 |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
Loan Rate | |||||||
Loan | # of | Ending Sched | % of Agg | Wtd Avg | |||
Rate (%) | Loans | Balance | Balance | WAC | WAM | DSCR | |
4.00 or Less | 1 | 12,000,000.00 | 1.32 | 3.4820 | 51 | 4.360000 | |
4.01 to 4.25 | 5 | 174,166,875.91 | 19.21 | 4.0794 | 56 | 1.918155 | |
4.26 to 4.50 | 5 | 90,350,000.00 | 9.96 | 4.4603 | 53 | 2.163669 | |
4.51 to 4.75 | 6 | 193,974,038.02 | 21.39 | 4.6351 | 56 | 1.290190 | |
4.76 to 5.00 | 11 | 217,855,791.64 | 24.02 | 4.8583 | 56 | 1.494730 | |
5.01 to 5.25 | 7 | 89,861,330.42 | 9.91 | 5.1096 | 56 | 1.436639 | |
5.26 to 5.50 | 3 | 57,737,100.63 | 6.37 | 5.3139 | 56 | 1.493256 | |
5.51 to 5.75 | 2 | 29,671,132.89 | 3.27 | 5.7253 | 57 | 1.271430 | |
5.76 to 6.00 | 1 | 5,906,988.58 | 0.65 | 5.9130 | 56 | 1.550000 | |
6.01 to 6.25 | 2 | 11,140,032.91 | 1.23 | 6.0793 | 51 | -0.394350 | |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
6.51 to 6.75 | 1 | 24,130,275.84 | 2.66 | 6.5666 | 57 | 3.390000 | |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
Reports Available at | sf.citidirect.com | Page 13 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Stratification Detail |
Anticipated Remaining Term | ||||||
Anticipated | # of | Ending Sched | % of Agg | Wtd Avg | ||
Remaining Term | Loans | Balance | Balance | WAC | WAM | DSCR |
60 Months or Less | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
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 |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
(When current DSCR is not available, the most currently provided DSCR will be used.) |
Remaining Amortization Term | ||||||
Remaining | # of | Ending Sched | % of Agg | Wtd Avg | ||
Amortization Term | Loans | Balance | Balance | WAC | WAM | DSCR |
240 Months or Less | 23 | 517,643,732.78 | 57.09 | 4.6943 | 55 | 1.897666 |
241 to 270 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
271 to 300 Months | 21 | 389,149,834.06 | 42.91 | 4.8303 | 56 | 1.323589 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Totals | 44 | 906,793,566.84 | 100.00 | 4.7527 | 55 | 1.651301 |
Reports Available at | sf.citidirect.com | Page 14 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | ||||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | ||||||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |||
304101762 | 001 | OF | Short Hills | NJ | 174,805.56 | 0.00 | 4.06000 | % | 1/1/27 | N | 50,000,000.00 | 50,000,000.00 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101764 | 002 | OF | New York | NY | 220,496.11 | 0.00 | 4.13000 | % | 4/1/27 | N | 62,000,000.00 | 62,000,000.00 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581003 | 003 | MU | Cleveland | OH | 213,595.66 | 87,800.72 | 5.31000 | % | 2/6/27 | N | 46,713,103.28 | 46,625,302.56 | 6/6/22 | N/A | 0.00 | 0 | 13 | 8 | ||||
307581004 | 004 | OF | Cincinnati | OH | 190,264.39 | 67,853.77 | 4.66000 | % | 2/1/27 | N | 47,414,634.44 | 47,346,780.67 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581005 | 005 | RT | Bend | OR | 193,502.24 | 64,316.16 | 4.65000 | % | 3/1/27 | N | 48,325,220.45 | 48,260,904.29 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101739 | 006 | OF | Cupertino | CA | 158,521.94 | 0.00 | 4.49000 | % | 1/6/27 | N | 41,000,000.00 | 41,000,000.00 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581007 | 007 | OF | Redwood City | CA | 154,867.15 | 48,282.59 | 4.52000 | % | 1/1/27 | N | 39,788,876.80 | 39,740,594.21 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581008 | 008 | OF | Akron | OH | 158,801.81 | 0.00 | 4.79000 | % | 12/5/36 | N | 38,500,000.00 | 38,500,000.00 | 5/5/22 | N/A | 0.00 | B | 0 | 0 | ||||
304101747 | 009 | OF | Carmel | IN | 136,352.26 | 50,492.73 | 4.92000 | % | 2/6/27 | N | 32,183,853.41 | 32,133,360.68 | 6/6/22 | N/A | 0.00 | 0 | 13 | 0 | ||||
656120574 | 010 | RT | New York | NY | 103,475.42 | 0.00 | 4.00550 | % | 11/6/26 | N | 30,000,000.00 | 30,000,000.00 | 9/6/20 | 6/10/22 | 21,996,966.23 | 3 | 2 | 0 | ||||
307581011 | 011 | RT | La Puente | CA | 125,493.91 | 32,578.17 | 4.91000 | % | 3/5/27 | N | 29,681,235.46 | 29,648,657.29 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101745 | 013 | OF | Brooklyn | NY | 118,118.61 | 0.00 | 4.73000 | % | 1/6/27 | N | 29,000,000.00 | 29,000,000.00 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101759 | 014 | LO | Various | XX | 123,871.13 | 51,940.41 | 5.73000 | % | 3/6/27 | N | 25,104,772.94 | 25,052,832.53 | 6/6/22 | N/A | 0.00 | 0 | 0 | 8 | ||||
304101742 | 015 | OF | Santa Monica | CA | 109,929.44 | 0.00 | 4.91000 | % | 1/6/27 | N | 26,000,000.00 | 26,000,000.00 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581017 | 017 | OF | Los Angeles | CA | 101,058.57 | 28,086.25 | 4.77000 | % | 2/5/27 | N | 24,603,426.46 | 24,575,340.21 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581018 | 018 | OF | Palo Alto | CA | 136,447.30 | 0.00 | 6.56664 | % | 3/5/27 | N | 24,130,275.84 | 24,130,275.84 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101763 | 01 | A | N/A | Short Hills | NJ | 86,353.94 | 0.00 | 4.06000 | % | 1/1/27 | N | 24,700,000.00 | 24,700,000.00 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101750 | 020 | RT | Brooklyn | NY | 93,668.05 | 23,356.65 | 5.02000 | % | 2/6/27 | N | 21,668,485.60 | 21,645,128.95 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
306600101 | 021 | MF | Long Island City | NY | 37,886.31 | 0.00 | 4.39970 | % | 1/5/26 | N | 10,000,000.00 | 10,000,000.00 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581022 | 022 | N/A | New York | NY | 79,394.44 | 0.00 | 4.61000 | % | 12/5/26 | N | 20,000,000.00 | 20,000,000.00 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101756 | 023 | MF | St. Louis | MO | 82,298.99 | 22,513.22 | 4.79000 | % | 3/6/27 | N | 19,952,614.27 | 19,930,101.05 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101753 | 024 | IN | Atlanta | GA | 74,528.48 | 28,253.26 | 4.84000 | % | 3/6/27 | N | 17,882,065.84 | 17,853,812.58 | 6/6/22 | N/A | 0.00 | 0 | 11 | 0 | ||||
304101725 | 025 | RT | Farmingdale | NY | 70,494.22 | 23,937.73 | 5.16000 | % | 1/6/27 | N | 15,865,165.03 | 15,841,227.30 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101748 | 026 | MF | Lithonia | GA | 67,467.38 | 19,798.26 | 5.14000 | % | 2/6/27 | N | 15,243,039.03 | 15,223,240.77 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101758 | 028 | MF | Chicago | IL | 57,288.00 | 0.00 | 4.48000 | % | 3/1/27 | N | 14,850,000.00 | 14,850,000.00 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581029 | 029 | RT | Santa Clara | CA | 55,438.33 | 0.00 | 4.44000 | % | 4/1/27 | N | 14,500,000.00 | 14,500,000.00 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101751 | 030 | RT | Various | XX | 54,544.31 | 14,352.69 | 5.04000 | % | 3/6/27 | N | 12,567,813.15 | 12,553,460.46 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 15 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Mortgage Loan Detail |
Prop | Neg | Beginning | Ending | Paid | Appraisal | Appraisal | Payment Workout | Mod | ||||||||||||||
Loan | Type | Interest | Principal | Gross | Maturity Am | Scheduled | Scheduled | Through | Reduction | Reduction | Status Strategy | Type | ||||||||||
Number | OMCR | (1) | City | State | Payment | Payment | Coupon | Date Flag | Balance | Balance | Date | Date | Amount | (2 | ) | (3 | ) | (4 | ) | |||
306600203 | 031 | MU | Middle Village | NY | 35,980.67 | 0.00 | 3.48200 | % | 9/5/26 | N | 12,000,000.00 | 12,000,000.00 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581032 | 032 | LO | Orlando | FL | 49,554.06 | 16,413.40 | 5.21000 | % | 2/6/27 | N | 11,045,421.23 | 11,029,007.83 | 6/6/22 | N/A | 0.00 | 0 | 0 | 8 | ||||
307581033 | 033 | SS | Various | XX | 49,578.47 | 13,546.34 | 5.12000 | % | 3/6/27 | N | 11,245,115.80 | 11,231,569.46 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581034 | 034 | OF | Manhattan Beach | CA | 46,035.00 | 0.00 | 4.86000 | % | 12/10/26 | N | 11,000,000.00 | 11,000,000.00 | 6/10/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101746 | 035 | IN | Vance | AL | 38,843.79 | 12,899.85 | 4.68000 | % | 1/6/27 | N | 9,638,658.70 | 9,625,758.85 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581036 | 036 | IN | West Bridgewater | MA | 39,498.00 | 14,123.06 | 4.99000 | % | 3/1/27 | N | 9,192,112.82 | 9,177,989.76 | 6/1/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581037 | 037 | RT | Marietta | GA | 26,723.71 | 11,192.35 | 4.15000 | % | 12/5/26 | N | 7,478,068.26 | 7,466,875.91 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581038 | 038 | LO | West Lafayette | IN | 34,413.53 | 12,742.50 | 6.10000 | % | 4/5/27 | N | 6,551,492.28 | 6,538,749.78 | 6/5/21 | 11/10/21 | 0.00 | 3 | 1 | 0 | ||||
304101749 | 039 | SS | Noblesville | IN | 30,141.11 | 9,358.84 | 5.38000 | % | 2/6/27 | N | 6,506,055.79 | 6,496,696.95 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101761 | 040 | RT | Various | XX | 27,761.71 | 0.00 | 4.87000 | % | 4/6/27 | N | 6,620,000.00 | 6,620,000.00 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581041 | 041 | LO | Raleigh | NC | 30,138.19 | 12,035.40 | 5.91300 | % | 2/5/27 | N | 5,919,023.98 | 5,906,988.58 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581042 | 042 | LO | Idaho Falls | ID | 24,025.01 | 10,288.86 | 6.05000 | % | 11/5/25 | N | 4,611,571.99 | 4,601,283.13 | 6/5/19 | 4/11/22 | 0.00 | 3 | 2 | 0 | ||||
307581043 | 043 | LO | Birch Run | MI | 22,716.46 | 9,840.14 | 5.70000 | % | 12/5/26 | N | 4,628,140.50 | 4,618,300.36 | 7/5/20 | 6/10/22 | 0.00 | 3 | 10 | 0 | ||||
304101765 | 044 | MH | Various | XX | 20,934.22 | 6,706.94 | 5.26000 | % | 4/6/27 | N | 4,621,808.06 | 4,615,101.12 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
307581045 | 045 | LO | Bennington | VT | 10,400.29 | 3,862.91 | 4.99000 | % | 9/5/26 | N | 2,420,392.98 | 2,416,530.07 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
304101760 | 046 | SS | Colorado Springs | CO | 10,581.66 | 2,947.33 | 5.25000 | % | 3/6/27 | N | 2,340,642.98 | 2,337,695.65 | 6/6/22 | N/A | 0.00 | 0 | 0 | 0 | ||||
306600201 | 21 | A | N/A | Long Island City | NY | 37,886.31 | 0.00 | 4.39970 | % | 1/5/26 | N | 10,000,000.00 | 10,000,000.00 | 6/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
Totals | Count: | 44 | 3,714,176.14 | 699,520.53 | 907,493,087.37 | 906,793,566.84 | 21,996,966.23 |
Reports Available at | sf.citidirect.com | Page 16 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | ||||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date | |
304101762 | 001 | OF | Short Hills | NJ | 50,000,000.00 | 16,305,601.31 | 12,671,156.78 | Not Available | Not Available | |
304101764 | 002 | OF | New York | NY | 62,000,000.00 | 7,708,439.67 | 1,583,209.82 | 08/01/2021 | 10/31/2021 | |
307581003 | 003 | MU | Cleveland | OH | 46,625,302.56 | 26,297,750.00 | 19,809,681.00 | Not Available | Not Available | |
307581004 | 004 | OF | Cincinnati | OH | 47,346,780.67 | 6,264,698.84 | 3,025,877.54 | Not Available | Not Available | |
307581005 | 005 | RT | Bend | OR | 48,260,904.29 | 3,301,966.58 | 2,818,253.40 | 01/01/2021 | 09/30/2021 | |
304101739 | 006 | OF | Cupertino | CA | 41,000,000.00 | 4,508,833.53 | 3,378,434.22 | Not Available | Not Available | |
307581007 | 007 | OF | Redwood City | CA | 39,740,594.21 | 3,899,047.17 | 997,053.63 | 01/01/2022 | 03/31/2022 | |
307581008 | 008 | OF | Akron | OH | 38,500,000.00 | 3,487,540.57 | 930,383.66 | 01/01/2022 | 03/31/2022 | |
304101747 | 009 | OF | Carmel | IN | 32,133,360.68 | 4,145,304.00 | 3,057,698.00 | Not Available | Not Available | |
656120574 | 010 | RT | New York | NY | 30,000,000.00 | 15,136,784.00 | 9,113,626.00 | 01/01/2019 | 09/30/2019 | |
307581011 | 011 | RT | La Puente | CA | 29,648,657.29 | 2,650,126.00 | 1,866,880.00 | Not Available | Not Available | |
304101745 | 013 | OF | Brooklyn | NY | 29,000,000.00 | 10,722,130.00 | 7,488,237.45 | 01/01/2021 | 09/30/2021 | |
304101759 | 014 | LO | Various | XX | 25,052,832.53 | 12,231,966.62 | 14,610,018.46 | 04/01/2021 | 03/31/2022 | |
304101742 | 015 | OF | Santa Monica | CA | 26,000,000.00 | 1,996,630.11 | 472,896.80 | 01/01/2022 | 03/31/2022 | |
307581017 | 017 | OF | Los Angeles | CA | 24,575,340.21 | 1,496,612.72 | 1,312,552.80 | Not Available | Not Available | |
307581018 | 018 | OF | Palo Alto | CA | 24,130,275.84 | 4,561,970.22 | 2,654,340.01 | Not Available | Not Available | |
304101763 | 01 | A | N/A | Short Hills | NJ | 24,700,000.00 | 0.00 | 0.00 | Not Available | Not Available |
304101750 | 020 | RT | Brooklyn | NY | 21,645,128.95 | 1,643,336.49 | 820,440.49 | Not Available | Not Available | |
306600101 | 021 | MF | Long Island City | NY | 10,000,000.00 | 10,067,613.51 | 3,439,570.04 | 01/01/2022 | 03/31/2022 | |
307581022 | 022 | N/A | New York | NY | 20,000,000.00 | 3,893,640.03 | 2,678,510.90 | 01/01/2021 | 09/30/2021 | |
304101756 | 023 | MF | St. Louis | MO | 19,930,101.05 | 881,114.57 | 261,872.32 | 01/01/2022 | 03/31/2022 | |
304101753 | 024 | IN | Atlanta | GA | 17,853,812.58 | 1,839,492.29 | 1,483,821.81 | 01/01/2021 | 09/30/2021 | |
304101725 | 025 | RT | Farmingdale | NY | 15,841,227.30 | 1,505,593.67 | 1,446,144.56 | Not Available | Not Available | |
304101748 | 026 | MF | Lithonia | GA | 15,223,240.77 | 2,028,039.90 | 573,314.11 | 01/01/2022 | 03/31/2022 | |
304101758 | 028 | MF | Chicago | IL | 14,850,000.00 | 1,406,923.75 | 353,822.43 | 01/01/2022 | 03/31/2022 | |
307581029 | 029 | RT | Santa Clara | CA | 14,500,000.00 | 2,334,940.13 | 1,689,196.00 | Not Available | Not Available | |
304101751 | 030 | RT | Various | XX | 12,553,460.46 | 1,131,694.64 | 284,575.44 | 01/01/2022 | 03/31/2022 |
Reports Available at | sf.citidirect.com | Page 17 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
NOI Detail |
Property | Ending | Preceding | Most | Most Recent | Most Recent | ||||||
Loan | Type | Scheduled | Fiscal | Recent | Financial As of | Financial As | |||||
Number | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | of End Date | ||
306600203 | 031 | MU | Middle Village | NY | 12,000,000.00 | 20,358,832.32 | 5,150,799.82 | 01/01/2022 | 03/31/2022 | ||
307581032 | 032 | LO | Orlando | FL | 11,029,007.83 | 266,772.60 | 569,476.23 | 10/01/2020 | 09/30/2021 | ||
307581033 | 033 | SS | Various | XX | 11,231,569.46 | 1,117,815.78 | 315,775.57 | 01/01/2022 | 03/31/2022 | ||
307581034 | 034 | OF | Manhattan Beach | CA | 11,000,000.00 | 1,227,644.87 | 299,470.87 | 01/01/2022 | 03/31/2022 | ||
304101746 | 035 | IN | Vance | AL | 9,625,758.85 | 2,848,249.00 | 2,028,868.00 | 01/01/2021 | 09/30/2021 | ||
307581036 | 036 | IN | West Bridgewater | MA | 9,177,989.76 | 674,179.19 | 632,222.00 | Not Available | Not Available | ||
307581037 | 037 | RT | Marietta | GA | 7,466,875.91 | 1,055,470.14 | 266,263.36 | 01/01/2022 | 03/31/2022 | ||
307581038 | 038 | LO | West Lafayette | IN | 6,538,749.78 | -727,958.00 | -163,165.00 | 01/01/2021 | 09/30/2021 | ||
304101749 | 039 | SS | Noblesville | IN | 6,496,696.95 | 590,323.84 | 143,900.26 | 01/01/2022 | 03/31/2022 | ||
304101761 | 040 | RT | Various | XX | 6,620,000.00 | 642,528.00 | 160,632.00 | 01/01/2022 | 03/31/2022 | ||
307581041 | 041 | LO | Raleigh | NC | 5,906,988.58 | 1,244,561.00 | 863,837.05 | 01/01/2021 | 09/30/2021 | ||
307581042 | 042 | LO | Idaho Falls | ID | 4,601,283.13 | -426,684.00 | 116,043.00 | 01/01/2021 | 09/30/2021 | ||
307581043 | 043 | LO | Birch Run | MI | 4,618,300.36 | 609,784.00 | 93,866.00 | 01/01/2020 | 09/30/2020 | ||
304101765 | 044 | MH | Various | XX | 4,615,101.12 | 729,896.86 | 173,260.40 | 01/01/2022 | 03/31/2022 | ||
307581045 | 045 | LO | Bennington | VT | 2,416,530.07 | 547,402.50 | 430,226.95 | Not Available | Not Available | ||
304101760 | 046 | SS | Colorado Springs | CO | 2,337,695.65 | 277,827.61 | 69,839.07 | 01/01/2022 | 03/31/2022 | ||
306600201 | 21 | A | N/A | Long Island City | NY | 10,000,000.00 | 0.00 | 0.00 | Not Available | Not Available | |
Totals | Count: | 44 | 906,793,566.84 | 182,484,436.03 | 109,972,883.25 |
Reports Available at | sf.citidirect.com | Page 18 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Delinquency Loan Detail |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment | Workout | Most Recent | ||||||||
Loan | # of Months | Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | |||
Number | OMCR | Delinq | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
307581008 | 008 | <1 | 38,500,000.00 | 5/5/22 | 158,801.81 | 0.00 | 0.00 | 0.00 | B | 0 | ||||||
656120574 | 010 | 3+ | 30,000,000.00 | 9/6/20 | 27,325.23 | 769,125.88 | 38,720.88 | 0.00 | 3 | 2 | 12/24/19 | 5/17/22 | ||||
307581038 | 038 | 3+ | 6,694,910.65 | 6/5/21 | 47,156.03 | 565,536.52 | 12,368.05 | 16,847.30 | 3 | 1 | 12/16/20 | |||||
307581042 | 042 | 3+ | 4,954,532.88 | 6/5/19 | 34,313.87 | 1,128,427.49 | 89,644.15 | 288,702.79 | 3 | 2 | 6/11/19 | 11/2/20 | ||||
307581043 | 043 | 3+ | 4,842,014.59 | 7/5/20 | 32,556.60 | 748,341.21 | 33,257.89 | 302,049.21 | 3 | 10 | 7/7/20 | |||||
Totals | Count: | 5 | 84,991,458.12 | 300,153.54 | 3,211,431.10 | 173,990.97 | 607,599.30 |
Reports Available at | sf.citidirect.com | Page 19 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Delinquency Information |
Distribution | Less Than 1 Month | 1 Month | 2 Months | 3 Months | 4+ Months | Bankruptcy | Foreclosure | REO | ||||||||||||||||||||||||
Date | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | End Sched Bal | # | ||||||||||||||||
06/16/2022 | 38,500,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 11,157,050.14 | 2 | 0.00 | 0 | 34,601,283.13 | 2 | 0.00 | 0 | ||||||||||||||||
4.246 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.230 | % | 4.5 | % | 0.000 | % | 0.0 | % | 3.816 | % | 4.5 | % | 0.000 | % | 0.0 | % | |
05/16/2022 | 78,896,956.69 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 6,551,492.28 | 1 | 0.00 | 0 | 39,239,712.49 | 3 | 0.00 | 0 | ||||||||||||||||
8.694 | % | 4.5 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.722 | % | 2.3 | % | 0.000 | % | 0.0 | % | 4.324 | % | 6.8 | % | 0.000 | % | 0.0 | % | |
04/15/2022 | 17,912,600.09 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 6,565,274.83 | 1 | 0.00 | 0 | 39,261,243.80 | 3 | 0.00 | 0 | ||||||||||||||||
1.972 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.723 | % | 2.3 | % | 0.000 | % | 0.0 | % | 4.323 | % | 6.8 | % | 0.000 | % | 0.0 | % | |
03/16/2022 | 37,940,609.36 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 6,577,878.72 | 1 | 0.00 | 0 | 39,281,162.96 | 3 | 0.00 | 0 | ||||||||||||||||
4.174 | % | 4.5 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.724 | % | 2.3 | % | 0.000 | % | 0.0 | % | 4.322 | % | 6.8 | % | 0.000 | % | 0.0 | % | |
02/16/2022 | 47,001,628.64 | 1 | 17,975,722.49 | 1 | 0.00 | 0 | 0.00 | 0 | 6,593,751.06 | 1 | 0.00 | 0 | 39,305,514.46 | 3 | 0.00 | 0 | ||||||||||||||||
5.166 | % | 2.3 | % | 1.976 | % | 2.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.725 | % | 2.3 | % | 0.000 | % | 0.0 | % | 4.320 | % | 6.8 | % | 0.000 | % | 0.0 | % | |
01/14/2022 | 18,003,469.77 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 11,276,141.23 | 2 | 0.00 | 0 | 34,655,275.57 | 2 | 0.00 | 0 | ||||||||||||||||
1.876 | % | 2.2 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.175 | % | 4.3 | % | 0.000 | % | 0.0 | % | 3.612 | % | 4.3 | % | 0.000 | % | 0.0 | % | |
12/16/2021 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 11,298,119.19 | 2 | 0.00 | 0 | 34,665,284.60 | 2 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 1.177 | % | 4.3 | % | 0.000 | % | 0.0 | % | 3.611 | % | 4.3 | % | 0.000 | % | 0.0 | % | |
11/17/2021 | 24,700,000.00 | 1 | 0.00 | 0 | 0.00 | 0 | 6,632,039.34 | 1 | 4,689,803.05 | 1 | 0.00 | 0 | 34,676,023.52 | 2 | 0.00 | 0 | ||||||||||||||||
2.495 | % | 2.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.670 | % | 2.1 | % | 0.474 | % | 2.1 | % | 0.000 | % | 0.0 | % | 3.502 | % | 4.3 | % | 0.000 | % | 0.0 | % | |
10/18/2021 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 6,644,294.37 | 1 | 4,699,293.95 | 1 | 0.00 | 0 | 34,685,925.02 | 2 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.661 | % | 2.0 | % | 0.467 | % | 2.0 | % | 0.000 | % | 0.0 | % | 3.449 | % | 4.1 | % | 0.000 | % | 0.0 | % | |
09/16/2021 | 0.00 | 0 | 0.00 | 0 | 6,657,607.56 | 1 | 0.00 | 0 | 4,709,480.52 | 1 | 0.00 | 0 | 34,696,560.40 | 2 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.662 | % | 2.0 | % | 0.000 | % | 0.0 | % | 0.468 | % | 2.0 | % | 0.000 | % | 0.0 | % | 3.448 | % | 4.1 | % | 0.000 | % | 0.0 | % | |
08/16/2021 | 0.00 | 0 | 6,669,728.99 | 1 | 0.00 | 0 | 0.00 | 0 | 4,718,875.31 | 1 | 0.00 | 0 | 34,706,355.47 | 2 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.662 | % | 2.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.469 | % | 2.0 | % | 0.000 | % | 0.0 | % | 3.447 | % | 4.1 | % | 0.000 | % | 0.0 | % | |
07/16/2021 | 0.00 | 0 | 0.00 | 0 | 6,681,787.08 | 1 | 0.00 | 0 | 4,728,224.21 | 1 | 0.00 | 0 | 34,716,099.77 | 2 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.663 | % | 2.0 | % | 0.000 | % | 0.0 | % | 0.469 | % | 2.0 | % | 0.000 | % | 0.0 | % | 3.446 | % | 4.1 | % | 0.000 | % | 0.0 | % |
Reports Available at | sf.citidirect.com | Page 20 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Appraisal Reduction Detail |
Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
656120574 | 010 | 229 West 43rd Street RT Condo | 21,996,966.23 | 06/10/2022 | 76,150.19 | 1,357,806.62 |
307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
307581042 | 042 | Shilo Inn Idaho Falls | 0.00 | 04/11/2022 | 0.00 | 106,142.85 |
307581043 | 043 | Comfort Inn Birch Run | 0.00 | 06/10/2022 | 0.00 | 0.00 |
Totals | 4 | 21,996,966.23 | 76,150.19 | 1,463,949.47 |
Reports Available at | sf.citidirect.com | Page 21 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
10/19/2020 | 656120574 | 010 | 229 West 43rd Street RT Condo | 20,846,975.39 | 10/13/2020 | 0.00 | 0.00 |
11/17/2020 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,887,260.22 | 11/10/2020 | 0.00 | 0.00 |
12/16/2020 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,888,487.96 | 12/10/2020 | 0.00 | 0.00 |
01/15/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,240,258.29 | 01/11/2021 | 76,614.91 | 76,614.91 |
02/17/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,242,089.19 | 02/10/2021 | 76,621.22 | 153,236.13 |
03/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,245,257.38 | 03/10/2021 | 69,216.12 | 222,452.25 |
04/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,257,104.66 | 04/12/2021 | 76,672.94 | 299,125.19 |
05/14/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,255,975.31 | 05/10/2021 | 74,195.86 | 373,321.05 |
06/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,372,519.45 | 06/10/2021 | 77,070.53 | 450,391.58 |
07/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,672,642.88 | 07/13/2021 | 75,584.92 | 525,976.50 |
08/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,679,537.36 | 08/10/2021 | 78,128.17 | 604,104.67 |
09/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 23,193,412.45 | 09/08/2021 | 79,898.41 | 684,003.08 |
10/18/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,638,433.64 | 10/12/2021 | 75,470.88 | 759,473.96 |
11/17/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 22,638,433.64 | 11/10/2021 | 74,447.81 | 833,921.77 |
12/16/2021 | 656120574 | 010 | 229 West 43rd Street RT Condo | 23,032,912.58 | 12/10/2021 | 76,785.97 | 910,707.74 |
01/14/2022 | 656120574 | 010 | 229 West 43rd Street RT Condo | 23,141,474.88 | 01/10/2022 | 79,719.49 | 990,427.23 |
02/16/2022 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,685,549.68 | 02/10/2022 | 74,704.01 | 1,065,131.24 |
03/16/2022 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,783,299.63 | 03/10/2022 | 67,778.74 | 1,132,909.98 |
04/15/2022 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,891,667.10 | 04/10/2022 | 75,414.06 | 1,208,324.04 |
05/16/2022 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,996,966.23 | 05/10/2022 | 73,332.39 | 1,281,656.43 |
06/16/2022 | 656120574 | 010 | 229 West 43rd Street RT Condo | 21,996,966.23 | 06/10/2022 | 76,150.19 | 1,357,806.62 |
11/17/2021 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
12/16/2021 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
01/14/2022 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
02/16/2022 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
03/16/2022 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
04/15/2022 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
05/16/2022 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
06/16/2022 | 307581038 | 038 | West Lafayette Four Points | 0.00 | 11/10/2021 | 0.00 | 0.00 |
02/14/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,365.64 | 6,365.64 |
Reports Available at | sf.citidirect.com | Page 22 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
03/16/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 5,954.95 | 12,320.59 |
04/16/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,365.64 | 18,686.23 |
05/15/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,160.30 | 24,846.53 |
06/16/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,365.64 | 31,212.17 |
07/16/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,160.29 | 37,372.46 |
08/14/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,365.64 | 43,738.10 |
09/16/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,365.64 | 50,103.74 |
10/19/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 1,222,887.51 | 02/10/2020 | 6,160.30 | 56,264.04 |
11/17/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,413.48 | 60,677.52 |
12/16/2020 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,271.11 | 64,948.63 |
01/15/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,413.48 | 69,362.11 |
02/17/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,413.49 | 73,775.60 |
03/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 3,986.37 | 77,761.97 |
04/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,413.48 | 82,175.45 |
05/14/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,271.11 | 86,446.56 |
06/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,413.49 | 90,860.05 |
07/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 847,863.88 | 11/10/2020 | 4,271.12 | 95,131.17 |
08/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,404.78 | 96,535.95 |
09/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,404.78 | 97,940.73 |
10/18/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,359.47 | 99,300.20 |
11/17/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,404.78 | 100,704.98 |
12/16/2021 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,359.47 | 102,064.45 |
01/14/2022 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,404.78 | 103,469.23 |
02/16/2022 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,404.78 | 104,874.01 |
03/16/2022 | 307581042 | 042 | Shilo Inn Idaho Falls | 269,869.24 | 08/10/2021 | 1,268.84 | 106,142.85 |
04/15/2022 | 307581042 | 042 | Shilo Inn Idaho Falls | 0.00 | 04/11/2022 | 0.00 | 106,142.85 |
05/16/2022 | 307581042 | 042 | Shilo Inn Idaho Falls | 0.00 | 04/11/2022 | 0.00 | 106,142.85 |
06/16/2022 | 307581042 | 042 | Shilo Inn Idaho Falls | 0.00 | 04/11/2022 | 0.00 | 106,142.85 |
02/17/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
03/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 23 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Appraisal Reduction Detail |
Distribution | Loan | Appraisal | Appraisal | Most Recent | Cumulative | ||
Date | Number | OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
04/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
05/14/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
06/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
07/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
08/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 12/10/2020 | 0.00 | 0.00 |
09/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
10/18/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
11/17/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
12/16/2021 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
01/14/2022 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
02/16/2022 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
03/16/2022 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
04/15/2022 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
05/16/2022 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 09/10/2021 | 0.00 | 0.00 |
06/16/2022 | 307581043 | 043 | Comfort Inn Birch Run | 0.00 | 06/10/2022 | 0.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 24 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Loan Modification Detail |
Modification | Modification | Modification | |||
Loan Number | OMCR | Property Name | Date | Type (4) | Description |
307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
Totals | 3 |
Reports Available at | sf.citidirect.com | Page 25 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Loan Modification Detail |
Distribution | Loan | Modification | Modification | Modification | ||
Date | Number | OMCR | Property Name | Date | Type (4) | Description |
11/17/2021 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
12/16/2021 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
01/14/2022 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
02/16/2022 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
03/16/2022 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
04/15/2022 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
05/16/2022 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
06/16/2022 | 307581003 | 003 | Key Center Cleveland | 10/13/21 | 8 | Other |
09/16/2020 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
10/19/2020 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
11/17/2020 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
12/16/2020 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
01/15/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
02/17/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
03/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
04/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
05/14/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
06/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
07/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
08/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
09/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
10/18/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
11/17/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
12/16/2021 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
01/14/2022 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
02/16/2022 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
03/16/2022 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
Reports Available at | sf.citidirect.com | Page 26 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Loan Modification Detail |
Distribution | Loan | Modification | Modification | Modification | ||
Date | Number | OMCR | Property Name | Date | Type (4) | Description |
04/15/2022 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
05/16/2022 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
06/16/2022 | 304101759 | 014 | Atlanta and Anchorage Hotel Portfolio | 7/6/20 | 8 | Other |
09/16/2020 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
10/19/2020 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
11/17/2020 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
12/16/2020 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
01/15/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
02/17/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
03/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
04/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
05/14/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
06/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
07/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
08/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
09/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
10/18/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
11/17/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
12/16/2021 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
01/14/2022 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
02/16/2022 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
03/16/2022 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
04/15/2022 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
05/16/2022 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
06/16/2022 | 307581032 | 032 | Residence Inn Orlando East UCF | 6/6/20 | 8 | Other |
Reports Available at | sf.citidirect.com | Page 27 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Specially Serviced Loan Detail |
Workout | Most Recent | Most Recent | |||||||
Loan | Strategy | Inspection | Specially Serviced | Most Recent | Most Recent | Other REO | |||
Number | OMCR | (3 | ) | Date | Transfer Date | Valuation Date | Value | Property Value | Comment from Special Servicer |
307581003 | 003 | 13 | 10/27/20 | 12/1/17 | 362,000,000.00 | 0.00 | See the loan supplemental file for comments. | ||
304101747 | 009 | 13 | 6/28/19 | 12/2/16 | 76,100,000.00 | 0.00 | See the loan supplemental file for comments. | ||
656120574 | 010 | 2 | 12/24/19 | 12/13/21 | 109,000,000.00 | 0.00 | See the loan supplemental file for comments. | ||
304101753 | 024 | 11 | 1/3/22 | 12/23/16 | 28,100,000.00 | 0.00 | See the loan supplemental file for comments. | ||
307581038 | 038 | 1 | 12/16/20 | 9/27/21 | 6,300,000.00 | 0.00 | See the loan supplemental file for comments. | ||
307581042 | 042 | 2 | 6/11/19 | 3/16/22 | 8,000,000.00 | 0.00 | See the loan supplemental file for comments. | ||
307581043 | 043 | 10 | 7/7/20 | 5/1/22 | 6,800,000.00 | 0.00 | See the loan supplemental file for comments. | ||
Totals | 7 | 596,300,000.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 28 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 |
Determination Date: | 06/10/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2017-P7 | ||
Historical Specially Serviced Loan Detail |
Special | Workout | Special | Property | Net | |||||||||||||||
Distribution | Loan | Serviced | Strategy | Serviced | Scheduled | Actual | Type | Interest | Note | Operating | Maturity | ||||||||
Date | Number | OMCR | Trans Date | (3 | ) | Loan to MS | Balance | Balance | (1 | ) | State | Rate | Date | Income (NOI) | DSCR | Date | WART | ||
6/16/22 | 304101747 | 009 | 6/28/19 | 13 | 32,133,360.68 | 32,133,360.68 | 17 | IN | 4.920 | % | 3,057,698.00 | 1.16 | % | 2/6/27 | 56 | ||||
5/16/22 | 304101747 | 009 | 6/28/19 | 13 | 32,183,853.41 | 32,238,520.47 | 17 | IN | 4.920 | % | 3,057,698.00 | 1.16 | % | 2/6/27 | 57 | ||||
4/15/22 | 304101747 | 009 | 6/28/19 | 13 | 32,238,520.47 | 32,238,520.47 | 17 | IN | 4.920 | % | 3,057,698.00 | 1.16 | % | 2/6/27 | 58 | ||||
3/16/22 | 304101747 | 009 | 6/28/19 | 13 | 32,288,569.55 | 32,288,569.55 | 17 | IN | 4.920 | % | 3,057,698.00 | 1.16 | % | 2/6/27 | 59 | ||||
2/16/22 | 304101747 | 009 | 6/28/19 | 13 | 32,351,615.69 | 32,351,615.69 | 17 | IN | 4.920 | % | 3,057,698.00 | 1.16 | % | 2/6/27 | 60 | ||||
1/14/22 | 304101747 | 009 | 6/28/19 | 13 | 32,401,187.65 | 32,401,187.65 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 61 | ||||
12/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,450,550.47 | 32,450,550.47 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 62 | ||||
11/17/21 | 304101747 | 009 | 6/28/19 | 13 | 32,504,128.53 | 32,504,128.53 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 63 | ||||
10/18/21 | 304101747 | 009 | 6/28/19 | 13 | 32,553,057.07 | 32,553,057.07 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 64 | ||||
9/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,606,216.57 | 32,606,216.57 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 65 | ||||
8/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,654,714.42 | 32,654,714.42 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 66 | ||||
7/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,703,007.67 | 32,703,007.67 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 67 | ||||
6/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,755,554.88 | 32,755,554.88 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 68 | ||||
5/14/21 | 304101747 | 009 | 6/28/19 | 13 | 32,803,422.70 | 32,855,559.89 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 69 | ||||
4/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,855,559.89 | 32,855,559.89 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 70 | ||||
3/16/21 | 304101747 | 009 | 6/28/19 | 13 | 32,903,005.81 | 32,963,709.67 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 71 | ||||
2/17/21 | 304101747 | 009 | 6/28/19 | 13 | 32,963,709.67 | 33,010,699.33 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 72 | ||||
1/15/21 | 304101747 | 009 | 6/28/19 | 13 | 33,010,699.33 | 33,010,699.33 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 73 | ||||
12/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,057,490.75 | 33,057,490.75 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 74 | ||||
11/17/20 | 304101747 | 009 | 6/28/19 | 13 | 33,108,590.52 | 33,154,968.96 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 75 | ||||
10/19/20 | 304101747 | 009 | 6/28/19 | 13 | 33,154,968.96 | 33,154,968.96 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 76 | ||||
9/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,205,670.70 | 33,251,639.58 | 17 | IN | 4.920 | % | 726,373.00 | 0.83 | % | 2/6/27 | 77 | ||||
8/14/20 | 304101747 | 009 | 6/28/19 | 13 | 33,251,639.58 | 33,251,639.58 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 78 | ||||
7/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,297,414.52 | 33,297,414.52 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 79 | ||||
6/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,347,534.62 | 33,392,905.00 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 80 | ||||
5/15/20 | 304101747 | 009 | 6/28/19 | 13 | 33,392,905.00 | 33,392,905.00 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 81 |
Reports Available at | sf.citidirect.com | Page 29 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | |||||||||||||
Determination Date: | 06/10/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2017-P7 | |||||||||||||||
4/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,442,635.19 | 33,487,604.36 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 82 |
3/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,487,604.36 | 33,541,513.15 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 83 |
2/14/20 | 304101747 | 009 | 6/28/19 | 13 | 33,541,513.15 | 33,586,065.18 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 84 |
1/16/20 | 304101747 | 009 | 6/28/19 | 13 | 33,586,065.18 | 33,586,065.18 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 85 |
12/16/19 | 304101747 | 009 | 6/28/19 | 13 | 33,630,429.25 | 33,679,189.56 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 86 |
11/18/19 | 304101747 | 009 | 6/28/19 | 13 | 33,679,189.56 | 33,679,189.56 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 87 |
10/17/19 | 304101747 | 009 | 6/28/19 | 13 | 33,723,160.76 | 33,723,160.76 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 88 |
9/16/19 | 304101747 | 009 | 6/28/19 | 13 | 33,771,542.43 | 33,815,124.01 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 89 |
8/16/19 | 304101747 | 009 | 6/28/19 | 13 | 33,815,124.01 | 33,815,124.01 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 90 |
7/16/19 | 304101747 | 009 | 6/28/19 | 13 | 33,858,521.73 | 33,858,521.73 | 17 | IN | 4.920 | % | 1,405,098.00 | 1.60 | % | 2/6/27 | 91 |
6/16/22 | 304101753 | 024 | 1/3/22 | 11 | 17,853,812.58 | 17,853,812.58 | 14 | GA | 4.840 | % | 1,483,821.81 | 1.60 | % | 3/6/27 | 57 |
5/16/22 | 304101753 | 024 | 1/3/22 | 13 | 17,882,065.84 | 17,882,065.84 | 14 | GA | 4.840 | % | 1,483,821.81 | 1.60 | % | 3/6/27 | 58 |
4/15/22 | 304101753 | 024 | 1/3/22 | 13 | 17,912,600.09 | 17,940,609.36 | 14 | GA | 4.840 | % | 1,483,821.81 | 1.60 | % | 3/6/27 | 59 |
3/16/22 | 304101753 | 024 | 1/3/22 | 13 | 17,940,609.36 | 17,975,722.49 | 14 | GA | 4.840 | % | 1,483,821.81 | 1.60 | % | 3/6/27 | 60 |
2/16/22 | 304101753 | 024 | 1/3/22 | 13 | 17,975,722.49 | 18,031,101.88 | 14 | GA | 4.840 | % | 1,483,821.81 | 1.60 | % | 3/6/27 | 61 |
1/14/22 | 304101753 | 024 | 1/3/22 | 13 | 18,003,469.77 | 18,031,101.88 | 14 | GA | 4.840 | % | 1,483,821.81 | 1.60 | % | 3/6/27 | 62 |
6/16/22 | 307581003 | 003 | 10/27/20 | 13 | 46,625,302.56 | 46,625,302.56 | 18 | OH | 5.310 | % | 19,809,681.00 | 1.66 | % | 2/6/27 | 56 |
5/16/22 | 307581003 | 003 | 10/27/20 | 13 | 46,713,103.28 | 46,807,377.02 | 18 | OH | 5.310 | % | 19,809,681.00 | 1.66 | % | 2/6/27 | 57 |
4/15/22 | 307581003 | 003 | 10/27/20 | 13 | 46,807,377.02 | 46,807,377.02 | 18 | OH | 5.310 | % | 19,809,681.00 | 1.66 | % | 2/6/27 | 58 |
3/16/22 | 307581003 | 003 | 10/27/20 | 13 | 46,894,348.99 | 46,894,348.99 | 18 | OH | 5.310 | % | 19,809,681.00 | 1.66 | % | 2/6/27 | 59 |
2/16/22 | 307581003 | 003 | 10/27/20 | 13 | 47,001,628.64 | 47,087,716.44 | 18 | OH | 5.310 | % | 19,809,681.00 | 1.66 | % | 2/6/27 | 60 |
1/14/22 | 307581003 | 003 | 10/27/20 | 13 | 47,087,716.44 | 47,087,716.44 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 61 |
12/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,173,412.39 | 47,173,412.39 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 62 |
11/17/21 | 307581003 | 003 | 10/27/20 | 13 | 47,265,658.23 | 47,265,658.23 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 63 |
10/18/21 | 307581003 | 003 | 10/27/20 | 13 | 47,350,544.25 | 47,350,544.25 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 64 |
9/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,442,009.74 | 47,442,009.74 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 65 |
8/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,526,093.06 | 47,526,093.06 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 66 |
7/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,609,793.66 | 47,609,793.66 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 67 |
6/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,700,117.02 | 47,700,117.02 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 68 |
5/14/21 | 307581003 | 003 | 10/27/20 | 13 | 47,783,025.52 | 47,783,025.52 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 69 |
4/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,872,585.71 | 47,872,585.71 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 70 |
Reports Available at sf.citidirect.com | Page 30 of 39 | © Copyright 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | |||||||||||||
Determination Date: | 06/10/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2017-P7 | |||||||||||||||
3/16/21 | 307581003 | 003 | 10/27/20 | 13 | 47,954,709.18 | 47,954,709.18 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 71 |
2/17/21 | 307581003 | 003 | 10/27/20 | 13 | 48,057,627.56 | 48,138,908.78 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 72 |
1/15/21 | 307581003 | 003 | 10/27/20 | 13 | 48,138,908.78 | 48,219,820.03 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 73 |
12/16/20 | 307581003 | 003 | 10/27/20 | 13 | 48,219,820.03 | 48,307,455.92 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 74 |
11/17/20 | 307581003 | 003 | 10/27/20 | 13 | 48,307,455.92 | 48,387,600.00 | 18 | OH | 5.310 | % | 10,265,123.00 | 1.29 | % | 2/6/27 | 75 |
6/16/22 | 307581038 | 038 | 12/16/20 | 1 | 6,538,749.78 | 6,694,910.65 | 19 | IN | 6.100 | % | -163,165.00 | -0.38 | % | 4/5/27 | 58 |
5/16/22 | 307581038 | 038 | 12/16/20 | 1 | 6,551,492.28 | 6,694,910.65 | 19 | IN | 6.100 | % | -163,165.00 | -0.38 | % | 4/5/27 | 59 |
4/15/22 | 307581038 | 038 | 12/16/20 | 1 | 6,565,274.83 | 6,694,910.65 | 19 | IN | 6.100 | % | -163,165.00 | -0.38 | % | 4/5/27 | 60 |
3/16/22 | 307581038 | 038 | 12/16/20 | 1 | 6,577,878.72 | 6,694,910.65 | 19 | IN | 6.100 | % | -163,165.00 | -0.38 | % | 4/5/27 | 61 |
2/16/22 | 307581038 | 038 | 12/16/20 | 1 | 6,593,751.06 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 62 |
1/14/22 | 307581038 | 038 | 12/16/20 | 1 | 6,606,206.16 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 63 |
12/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,618,596.18 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 64 |
11/17/21 | 307581038 | 038 | 12/16/20 | 1 | 6,632,039.34 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 65 |
10/18/21 | 307581038 | 038 | 12/16/20 | 1 | 6,644,294.37 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 66 |
9/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,657,607.56 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 67 |
8/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,669,728.99 | 6,694,910.65 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 68 |
7/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,681,787.08 | 6,719,834.02 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 69 |
6/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,694,910.65 | 6,719,834.02 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 70 |
5/14/21 | 307581038 | 038 | 12/16/20 | 1 | 6,706,837.15 | 6,731,630.29 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 71 |
4/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,719,834.02 | 6,746,776.61 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 72 |
3/16/21 | 307581038 | 038 | 12/16/20 | 1 | 6,731,630.29 | 6,758,432.10 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 73 |
2/17/21 | 307581038 | 038 | 12/16/20 | 13 | 6,746,776.61 | 6,782,703.96 | 19 | IN | 6.100 | % | -370,230.85 | -0.65 | % | 4/5/27 | 74 |
1/15/21 | 307581038 | 038 | 12/16/20 | 13 | 6,758,432.10 | 6,782,703.96 | 19 | IN | 6.100 | % | 332,204.00 | 0.59 | % | 4/5/27 | 75 |
6/16/22 | 307581042 | 042 | 6/11/19 | 2 | 4,601,283.13 | 4,954,532.88 | 19 | ID | 6.050 | % | 116,043.00 | 0.38 | % | 11/5/25 | 41 |
5/16/22 | 307581042 | 042 | 6/11/19 | 2 | 4,611,571.99 | 4,954,532.88 | 19 | ID | 6.050 | % | 116,043.00 | 0.38 | % | 11/5/25 | 42 |
4/15/22 | 307581042 | 042 | 6/11/19 | 2 | 4,622,580.35 | 4,954,532.88 | 19 | ID | 6.050 | % | 116,043.00 | 0.38 | % | 11/5/25 | 43 |
3/16/22 | 307581042 | 042 | 6/11/19 | 2 | 4,632,758.83 | 4,954,532.88 | 19 | ID | 6.050 | % | 116,043.00 | 0.38 | % | 11/5/25 | 44 |
2/16/22 | 307581042 | 042 | 6/11/19 | 2 | 4,645,214.39 | 4,954,532.88 | 19 | ID | 6.050 | % | 116,043.00 | 0.38 | % | 11/5/25 | 45 |
1/14/22 | 307581042 | 042 | 6/11/19 | 2 | 4,655,275.57 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 46 |
12/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,665,284.60 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 47 |
11/17/21 | 307581042 | 042 | 6/11/19 | 2 | 4,676,023.52 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 48 |
Reports Available at sf.citidirect.com | Page 31 of 39 | © Copyright 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | |||||||||||||
Determination Date: | 06/10/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2017-P7 | |||||||||||||||
10/18/21 | 307581042 | 042 | 6/11/19 | 2 | 4,685,925.02 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 49 |
9/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,696,560.40 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 50 |
8/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,706,355.47 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 51 |
7/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,716,099.77 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 52 |
6/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,726,583.78 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 53 |
5/14/21 | 307581042 | 042 | 6/11/19 | 2 | 4,736,223.24 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 54 |
4/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,746,606.30 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 55 |
3/16/21 | 307581042 | 042 | 6/11/19 | 2 | 4,756,141.99 | 4,954,532.88 | 19 | ID | 6.050 | % | -281,210.75 | -0.91 | % | 11/5/25 | 56 |
2/17/21 | 307581042 | 042 | 6/11/19 | 2 | 4,768,019.68 | 4,954,532.88 | 19 | ID | 6.050 | % | -160,071.00 | -0.78 | % | 11/5/25 | 57 |
1/15/21 | 307581042 | 042 | 6/11/19 | 2 | 4,777,444.39 | 4,954,532.88 | 19 | ID | 6.050 | % | -160,071.00 | -0.78 | % | 11/5/25 | 58 |
12/16/20 | 307581042 | 042 | 6/11/19 | 2 | 4,786,820.26 | 4,954,532.88 | 19 | ID | 6.050 | % | -160,071.00 | -0.78 | % | 11/5/25 | 59 |
11/17/20 | 307581042 | 042 | 6/11/19 | 2 | 4,796,949.51 | 4,954,532.88 | 19 | ID | 6.050 | % | -160,071.00 | -0.78 | % | 11/5/25 | 60 |
10/19/20 | 307581042 | 042 | 6/11/19 | 2 | 4,806,224.29 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 61 |
9/16/20 | 307581042 | 042 | 6/11/19 | 2 | 4,816,256.20 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 62 |
8/14/20 | 307581042 | 042 | 6/11/19 | 2 | 4,825,430.92 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 63 |
7/16/20 | 307581042 | 042 | 6/11/19 | 2 | 4,834,558.09 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 64 |
6/16/20 | 307581042 | 042 | 6/11/19 | 2 | 4,844,447.87 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 65 |
5/15/20 | 307581042 | 042 | 6/11/19 | 2 | 4,853,476.48 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 66 |
4/16/20 | 307581042 | 042 | 6/11/19 | 2 | 4,863,271.36 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 67 |
3/16/20 | 307581042 | 042 | 6/11/19 | 2 | 4,872,202.41 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 68 |
2/14/20 | 307581042 | 042 | 6/11/19 | 2 | 4,882,719.80 | 4,954,532.88 | 19 | ID | 6.050 | % | 655,094.00 | 2.12 | % | 11/5/25 | 69 |
1/16/20 | 307581042 | 042 | 6/11/19 | 13 | 4,891,550.05 | 4,954,532.88 | 19 | ID | 6.050 | % | 316,992.00 | 1.54 | % | 11/5/25 | 70 |
12/16/19 | 307581042 | 042 | 6/11/19 | 13 | 4,900,334.54 | 4,954,532.88 | 19 | ID | 6.050 | % | 316,992.00 | 1.54 | % | 11/5/25 | 71 |
11/18/19 | 307581042 | 042 | 6/11/19 | 13 | 4,909,894.36 | 4,954,532.88 | 19 | ID | 6.050 | % | 316,992.00 | 1.54 | % | 11/5/25 | 72 |
10/17/19 | 307581042 | 042 | 6/11/19 | 13 | 4,918,583.77 | 4,954,532.88 | 19 | ID | 6.050 | % | 778,465.00 | 2.52 | % | 11/5/25 | 73 |
9/16/19 | 307581042 | 042 | 6/11/19 | 13 | 4,928,052.04 | 4,954,532.88 | 19 | ID | 6.050 | % | 778,465.00 | 2.52 | % | 11/5/25 | 74 |
8/16/19 | 307581042 | 042 | 6/11/19 | 13 | 4,936,647.35 | 4,954,532.88 | 19 | ID | 6.050 | % | 778,465.00 | 2.52 | % | 11/5/25 | 75 |
7/16/19 | 307581042 | 042 | 6/11/19 | 13 | 4,945,198.11 | 4,954,532.88 | 19 | ID | 6.050 | % | 778,465.00 | 2.52 | % | 11/5/25 | 76 |
6/14/19 | 307581042 | 042 | 6/11/19 | 0 | 4,954,532.88 | 4,954,532.88 | 19 | ID | 6.050 | % | 778,465.00 | 2.52 | % | 11/5/25 | 77 |
6/16/22 | 307581043 | 043 | 7/7/20 | 10 | 4,618,300.36 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 54 |
5/16/22 | 307581043 | 043 | 7/7/20 | 2 | 4,628,140.50 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 55 |
Reports Available at sf.citidirect.com | Page 32 of 39 | © Copyright 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | ||||||||||||||
Determination Date: | 06/10/2022 | |||||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
Series 2017-P7 | ||||||||||||||||
4/15/22 | 307581043 | 043 | 7/7/20 | 2 | 4,638,663.45 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 56 | |
3/16/22 | 307581043 | 043 | 7/7/20 | 2 | 4,648,404.13 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 57 | |
2/16/22 | 307581043 | 043 | 7/7/20 | 2 | 4,660,300.07 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 58 | |
1/14/22 | 307581043 | 043 | 7/7/20 | 13 | 4,669,935.07 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 59 | |
12/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,679,523.01 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 60 | |
11/17/21 | 307581043 | 043 | 7/7/20 | 13 | 4,689,803.05 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 61 | |
10/18/21 | 307581043 | 043 | 7/7/20 | 13 | 4,699,293.95 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 62 | |
9/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,709,480.52 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 63 | |
8/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,718,875.31 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 64 | |
7/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,728,224.21 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 65 | |
6/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,738,274.01 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 66 | |
5/14/21 | 307581043 | 043 | 7/7/20 | 13 | 4,747,528.16 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 67 | |
4/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,757,486.70 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 68 | |
3/16/21 | 307581043 | 043 | 7/7/20 | 13 | 4,766,647.01 | 4,842,014.59 | 19 | MI | 5.700 | % | 93,866.00 | 0.32 | % | 12/5/26 | 69 | |
2/17/21 | 307581043 | 043 | 7/7/20 | 13 | 4,778,021.05 | 4,842,014.59 | 19 | MI | 5.700 | % | -3,052.00 | -0.03 | % | 12/5/26 | 70 | |
1/15/21 | 307581043 | 043 | 7/7/20 | 13 | 4,787,081.06 | 4,842,014.59 | 19 | MI | 5.700 | % | -3,052.00 | -0.03 | % | 12/5/26 | 71 | |
12/16/20 | 307581043 | 043 | 7/7/20 | 13 | 4,796,096.82 | 4,842,014.59 | 19 | MI | 5.700 | % | -3,052.00 | -0.03 | % | 12/5/26 | 72 | |
11/17/20 | 307581043 | 043 | 7/7/20 | 13 | 4,805,825.75 | 4,842,014.59 | 19 | MI | 5.700 | % | -3,052.00 | -0.03 | % | 12/5/26 | 73 | |
10/19/20 | 307581043 | 043 | 7/7/20 | 13 | 4,814,749.95 | 4,842,014.59 | 19 | MI | 5.700 | % | 664,602.00 | 1.70 | % | 12/5/26 | 74 | |
9/16/20 | 307581043 | 043 | 7/7/20 | 13 | 4,824,390.69 | 4,842,014.59 | 19 | MI | 5.700 | % | 664,602.00 | 1.70 | % | 12/5/26 | 75 | |
8/14/20 | 307581043 | 043 | 7/7/20 | 13 | 4,833,224.21 | 4,842,014.59 | 19 | MI | 5.700 | % | 664,602.00 | 1.70 | % | 12/5/26 | 76 | |
7/16/20 | 307581043 | 043 | 7/7/20 | 13 | 4,842,014.59 | 4,878,265.62 | 19 | MI | 5.700 | % | 664,602.00 | 1.70 | % | 12/5/26 | 77 | |
6/16/22 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 53 | |
5/16/22 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 54 | |
4/15/22 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 55 | |
3/16/22 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 56 | |
2/16/22 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 57 | |
1/14/22 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 58 | |
12/16/21 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 59 | |
11/17/21 | 656120574 | 010 | 12/24/19 | 2 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 60 | |
10/18/21 | 656120574 | 010 | 12/24/19 | 2 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 61 |
Reports Available at sf.citidirect.com | Page 33 of 39 | © Copyright 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | ||||||||||||||
Determination Date: | 06/10/2022 | |||||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
Series 2017-P7 | ||||||||||||||||
9/16/21 | 656120574 | 010 | 12/24/19 | 2 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 62 |
8/16/21 | 656120574 | 010 | 12/24/19 | 2 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 63 |
7/16/21 | 656120574 | 010 | 12/24/19 | 2 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 64 |
6/16/21 | 656120574 | 010 | 12/24/19 | 2 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 65 |
5/14/21 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 66 |
4/16/21 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 67 |
3/16/21 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 68 |
2/17/21 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 69 |
1/15/21 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 70 |
12/16/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 71 |
11/17/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 72 |
10/19/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 73 |
9/16/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 74 |
8/14/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 75 |
7/16/20 | 656120574 | 010 | 12/24/19 | 2 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 76 |
6/16/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 77 |
5/15/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 78 |
4/16/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 79 |
3/16/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 80 |
2/14/20 | 656120574 | 010 | 12/24/19 | 13 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 81 |
1/16/20 | 656120574 | 010 | 12/24/19 | 0 | 11/15/19 | 30,000,000.00 | 30,000,000.00 | 12 | NY | 4.006 | % | 9,113,626.00 | 1.05 | % | 11/6/26 | 82 |
Reports Available at sf.citidirect.com | Page 34 of 39 | © Copyright 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | ||||||||
Determination Date: | 06/10/2022 | |||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||
Series 2017-P7 | ||||||||||
Unscheduled Principal Detail | ||||||||||
Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | |||
Loan Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties | |
There is no unscheduled principal activity for the current distribution period. | ||||||||||
Totals | ||||||||||
Reports Available at | sf.citidirect.com | Page 35 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | |||||||||
Determination Date: | 06/10/2022 | ||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||
Series 2017-P7 | |||||||||||
Historical Unscheduled Principal Detail | |||||||||||
Distribution | Loan | Liquidation / | Liquid / Prepay | Unscheduled | Unscheduled | Other | Prepayment Interest | Prepayment | Yield Maintenance | ||
Date | Number | OMCR | Prepayment Date | Type (5) | Principal Collections | Principal Adjustments | Interest Adjustments | Excess / (Shortfall) | Penalties | Penalties | |
12/16/21 | 307150110 | 012 | 11/17/21 | 5 | 29,500,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
2/16/22 | 307581016 | 016 | 2/1/22 | 5 | 25,200,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
2/16/22 | 333100005 | 019 | 2/3/22 | 5 | 24,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
11/17/21 | 306600602 | 027 | 11/5/21 | 2 | 10,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
11/17/21 | 306600702 | 27 | A | 11/5/21 | 2 | 5,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Reports Available at sf.citidirect.com | Page 36 of 39 | © Copyright 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | ||||||||||
Determination Date: | 06/10/2022 | |||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||
Series 2017-P7 | ||||||||||||
Liquidated Loan Detail | ||||||||||||
Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | |
Number OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Losses | Seller (Y/N) | |
There is no liquidated loan activity for the current distribution period. | ||||||||||||
Totals | ||||||||||||
Reports Available at sf.citidirect.com | Page 37 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | |||||||||||
Determination Date: | 06/10/2022 | ||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||
Series 2017-P7 | |||||||||||||
Historical Liquidated Loan Detail | |||||||||||||
Distribution | Loan | Final Recovery | Most Recent | Most Recent | Actual | Gross | Gross Proceeds | Liquidation | Net Liquidation | Net Proceeds | Realized | Repurchased by | |
Date | Number | OMCR | Determ Date | Appraisal Date | Appraisal Value | Balance | Proceeds | as % of Act Bal | Expenses | Proceeds | as a % of Act Bal | Loss | Seller (Y/N) |
There is no historical liquidated loan activity. | |||||||||||||
Reports Available at | sf.citidirect.com | Page 38 of 39 | © Copyright | 2022 Citigroup |
Distribution Date: | 06/16/2022 | Citigroup Commercial Mortgage Trust 2017-P7 | |||||||
Determination Date: | 06/10/2022 | ||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||
Series 2017-P7 | |||||||||
CREFC® Legends | |||||||||
(1) Property Type | (3) Workout Strategy | (5) Liquidation / Prepayment Type | |||||||
MF = Multifamily | 1 | . | Modification | 1 | . | Partial Liquidation (Curtailment) | |||
RT = Retail | 2 | . | Foreclosure | 2 | . | Payoff Prior To Maturity | |||
HC = HealthCare | 3 | . | Bankruptcy | 3 | . | Disposition / Liquidation | |||
IN = Industrial | 4 | . | Extension | 4 | . | Repurchase / Substitution | |||
WH = Warehouse | 5 | . | Note Sale | 5 | . | Full Payoff At Maturity | |||
MH = Mobile Home Park | 6 | . | DPO | 6 | . | DPO | |||
OF = Office | 7 | . | REO | 7 | . | Liquidation prior to 7/1/2006 | |||
MU = Mixed Use | 8 | . | Resolved | 8 | . | Payoff With Penalty | |||
LO = Lodging | 9 | . | Pending Return to Master Servicer | 9 | . | Payoff With Yield Maintenance | |||
SS = Self Storage | 10. Deed In Lieu of Foreclosure | 10. Curtailment With Penalty | |||||||
OT = Other | 11. Full Payoff | 11. Curtailment With Yield Maintenance | |||||||
SE = Securities | 12. Reps and Warranties | ||||||||
CH = Cooperative Housing | 13. Other or TBD | ||||||||
N/A = Not Available | 98. Not Provided By Servicer | ||||||||
(2) Payment Status | (4) Modification Type | ||||||||
A. | In Grace Period | 1 | . | Maturity Date Extension | |||||
B. | Late, but less than 30 Days | 2 | . | Amortization Change | |||||
0 | . | Current | 3 | . | Principal Write-Off | ||||
1 | . | 30-59 Days Delinquent | 4 | . | Blank (formerly Combination) | ||||
2 | . | 60-89 Days Delinquent | 5 | . | Temporary Rate Reduction | ||||
3 | . | 90-120 Days Delinquent | 6 | . | Capitalization of Interest | ||||
4 | . | Performing Matured Balloon | 7 | . | Capitalization of Taxes | ||||
5 | . | Non Performing Matured Balloon | 8 | . | Other | ||||
6. 121+ Days Delinquent | 9 | . | Combination | ||||||
Reports Available at sf.citidirect.com | Page 39 of 39 | © Copyright 2022 Citigroup |
Prospectus Loan ID 1 05-11-2022 06-10-2022 Citi Real Estate Funding Inc., Goldman Sachs Mortgage Company 03-06-2017 50000000.00 120 01-01-2027 0.0406 0.0406 3 1 120 05-01-2017 true 1 PP 3 256245.21 50000000.00 1 3 0 true true false false false 12-31-2026 Mack-Cali Short Hills OF Portfolio NJ OF 572168 276000000.00 MAI 02-02-2017 1 05-01-2019 F 12-31-2016 25918065.00 7994593.00 17923472.00 16809470.40 UW 3.50 3.28 F false false 50000000.00 174805.56 0.0406 0.0001424 174805.56 0.00 0.00 50000000.00 50000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 1-001 05-11-2022 06-10-2022 Defeased NA Essex SE 259096 1988 150000000.00 MAI 1 0 3 12-31-2016 13780140.00 4284000.00 9496140.00 8964660.80 UW false Prospectus Loan ID 1-002 05-11-2022 06-10-2022 Defeased NA Essex SE 190071 1980 2003 76000000.00 MAI 1 0 3 12-31-2016 7438114.00 2525992.00 4912122.00 4559847.80 UW false Prospectus Loan ID 1-003 05-11-2022 06-10-2022 Defeased NA Essex SE 123001 1980 2003 50000000.00 MAI 1 0 3 12-31-2016 4699811.00 1184601.00 3515210.00 3284961.80 UW false Prospectus Loan ID 1A 05-11-2022 06-10-2022 Citi Real Estate Funding Inc., Goldman Sachs Mortgage Company 03-06-2017 24700000.00 120 01-01-2027 0.0406 0.0406 3 1 120 05-01-2017 1 PP 3 24700000.00 1 0 true true false false false NA NA F false false 24700000.00 86353.94 0.0406 0.0001424 86353.94 0.00 0.00 24700000.00 24700000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 03-14-2017 62000000.00 120 04-01-2027 0.0413 0.0413 3 1 120 05-01-2017 true 1 WL 3 216346.99 62000000.00 1 1 1 0 true true false false false 12-31-2026 50 BROADWAY 50 BROADWAY New York NY 10004 New York OF 351999 351999 1927 150000000.00 MAI 02-02-2017 0.90 0.93 6 05-01-2019 N UFT 61826 08-31-2034 UFT WELFARE FUND 30067 08-31-2034 CENTER FOR EMPLOYMENT 27242 07-31-2029 12-31-2016 08-01-2021 10-31-2021 15330310.00 3719556.00 8656674.00 2136346.18 6673636.00 1583209.82 6092748.00 1437987.82 UW CREFC 654375.55 2.57 2.4194 2.35 2.1974 F 10-31-2021 false false 62000000.00 220496.11 0.0413 0.0001286 220496.11 0.00 0.00 62000000.00 62000000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 05-11-2022 06-10-2022 Citi Real Estate Funding Inc., Deutsche Bank AG, New York Branch, Bank of America, N.A. 01-31-2017 50000000.00 120 02-06-2027 300 0.0531 0.0531 3 1 24 03-06-2017 true 1 PP 5 224322.92 50000000.00 1 1 1 0 true true false false true 11-05-2026 KEY CENTER CLEVELAND 127 PUBLIC SQUARE Cleveland OH 44114 Cuyahoga MU 2389441 2389441 1991 2015 304100000.00 MAI 12-01-2017 0.90 6 05-06-2019 N Key Bank 435484 06-30-2030 Squire Patton Boggs (US) LLP 150890 04-30-2022 FOREST CITY ENTERPRISES. LP 147795 05-31-2033 12-31-2016 12-31-2020 12-31-2021 67329103.00 60858589.00 39219780.00 34560839.00 28109323.00 26297750.00 25327136.00 23515563.00 UW CREFC 14467026.00 2.37 1.8177 2.14 1.6254 F 07-01-2020 false false 46713103.28 301396.38 0.0531 0.000191 213595.66 87800.72 0.00 46625302.56 46625302.56 06-06-2022 1 false 0 0 2817.05 0 0 Wells Fargo Bank, NA 10-27-2020 false 0.00 13 10-13-2021 98 02-06-2027 0 Prospectus Loan ID 4 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 02-01-2017 50000000.00 120 02-01-2027 360 0.0466 0.0466 3 1 24 03-01-2017 true 1 PP 5 196863.43 50000000.00 1 1 1 0 true true true false false 04-30-2019 10-31-2026 10-31-2026 SCRIPPS CENTER 312 WALNUT STREET Cincinnati OH 45202 Hamilton OF 538243 538243 1989 2015 98000000.00 MAI 12-15-2016 0.93 0.83 6 05-01-2019 N E.W Scripps Company 84343 01-31-2024 Thompson Hine LLP 43128 07-31-2031 Graydon Head & Ritchey LLP 39021 06-30-2032 12-31-2016 12-31-2020 12-31-2021 13210971.00 12027379.00 6471316.00 5762680.16 6739655.00 6264698.84 6297729.00 5822772.84 UW CREFC 4460282.23 1.98 1.4045 1.85 1.3054 F 12-01-2021 false false 47414634.44 258118.16 0.0466 0.0002234 190264.39 67853.77 0.00 47346780.67 47346780.67 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 02-14-2017 50000000.00 120 03-01-2027 360 0.0465 0.0465 3 1 36 04-01-2017 true 1 WL 5 196440.97 50000000.00 1 1 1 0 true true false false false 08-31-2026 CASCADE VILLAGE 63455 NORTH U.S. HIGHWAY 97 Bend OR 97703 Deschutes RT 367856 367856 1979 2005 76500000.00 MAI 01-06-2017 0.97 0.80 6 05-01-2019 N Food 4 Less 37226 05-31-2025 Dick's Sporting Goods 35806 01-31-2025 Best Buy 30443 03-31-2026 11-30-2016 01-01-2021 09-30-2021 6394513.00 4623229.40 1704790.00 1804976.00 4689723.00 2818253.40 4384403.00 2589263.40 UW CREFC 2320365.34 1.99 1.2145 1.86 1.1158 F 12-31-2021 false false 48325220.45 257818.40 0.0465 0.0002036 193502.24 64316.16 0.00 48260904.29 48260904.29 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 6 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 12-30-2016 41000000.00 120 01-06-2027 0.0449 0.0449 3 1 120 02-06-2017 true 1 WL 3 155539.00 41000000.00 1 1 1 0 true true false false false 11-05-2026 19000 HOMESTEAD ROAD 19000 HOMESTEAD ROAD Cupertino CA 95014 Santa Clara OF 100352 100352 1968 2007 71240000.00 MAI 12-14-2016 1 1 6 05-06-2019 N Kaiser Foundation Health 100352 02-19-2023 12-31-2016 12-31-2020 12-31-2021 4338364.00 4660649.00 135151.00 151815.47 4203213.00 4508833.53 4075396.00 4381016.53 UW CREFC 1866468.01 2.25 2.4157 2.18 2.3472 F 12-31-2021 false false 41000000.00 158521.94 0.0449 0.0001286 158521.94 0.00 0.00 41000000.00 41000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 03-13-2017 40000000.00 118 01-01-2027 360 0.0452 0.0452 3 1 58 04-01-2017 false 1 WL 5 152759.26 40000000.00 1 1 1 0 true true false false false 08-31-2026 VETERANS PLAZA 1400 VETERANS BOULEVARD Redwood City CA 94063 San Mateo OF 62500 62500 2001 2014 69000000.00 MAI 12-07-2016 1 1 6 05-01-2019 N Kaiser Foundation Health 62500 12-31-2026 12-31-2016 01-01-2022 03-31-2022 4543772.00 1098065.18 735880.00 101011.55 3807892.00 997053.63 3670392.00 962678.63 UW CREFC 561988.22 2.08 1.7741 2.00 1.7129 F 03-31-2022 false false 39788876.80 203149.74 0.0452 0.0003036 154867.15 48282.59 0.00 39740594.21 39740594.21 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 11-10-2016 38500000.00 120 12-05-2036 0.0479 0.0479 3 1 120 01-05-2017 true 1 WL 3 155813.60 38500000.00 1 1 1 0 true true false false false 09-04-2026 STERLING JEWELERS CORPORATE HEADQUARTERS I & II 375 GHENT ROAD Akron OH 44333 Summit OF 271675 271675 1988 2017 61900000.00 MAI 08-08-2016 1 1 6 05-05-2019 N Sterling & Sterling Inc. 271675 01-31-2048 08-31-2016 01-01-2022 03-31-2022 3628755.00 964928.00 133608.00 34544.34 3495147.00 930383.66 3440827.00 916106.16 UW CREFC 461037.21 1.87 2.018 1.84 1.987 F 03-28-2022 false false 38500000.00 158801.81 0.0479 0.0001286 158801.81 0.00 0.00 38500000.00 38500000.00 05-05-2022 12-05-2026 1 false 0 0 0 B 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 01-25-2017 35125000.00 120 02-06-2027 360 0.0492 0.0492 3 1 0 03-06-2017 true 1 PP 2 186844.99 35034312.46 1 1 1 0 false true false false false 11-05-2026 HAMILTON CROSSING 12650, 12722-12802 AND 13085 HAMILTON CROSSING BOULEVARD AND 12800, 12900 AND 13000 NORTH MERIDIAN STREET Carmel IN 46032 Hamilton OF 590917 590917 1989 2000 76100000.00 MAI 12-02-2016 0.89 0.68 6 05-06-2019 N ADESA 177842 07-31-2019 AMERICAN SPECIALTY PHARMACY 82001 12-31-2024 Byrider Franchising LLC (fka Byrider Franchisin 70320 02-29-2024 12-31-2016 12-31-2020 12-31-2021 10973297.39 7920259.00 4339846.79 3774955.00 6633450.60 4145304.00 5903080.08 3414933.00 UW CREFC 3518803.00 1.89 1.178 1.68 0.9704 F 03-01-2019 false false 32183853.41 186844.99 0.0492 0.0001574 136352.26 50492.73 0.00 32133360.68 32133360.68 06-06-2022 1 false 0 0 400 0 0 Wells Fargo Bank, NA 06-28-2019 false 0.00 13 0 Prospectus Loan ID 10 05-11-2022 06-10-2022 Deutsche Bank AG, New York Branch 10-13-2016 30000000.00 120 11-06-2026 0.040055 0.040055 3 1 120 12-06-2016 true 1 PP 3 101528.30 30000000.00 1 1 1 0 true true false false false 05-05-2026 229 WEST 43RD STREET RETAIL CONDO 229 WEST 43RD STREET New York NY 10036 New York RT 248457 248457 1913 2009 445000000.00 MAI 10-01-2016 109000000.00 12-13-2021 MAI 1 0.95 6 05-06-2019 N Bowlmor Times Square 77536 07-31-2034 Times Square Attract 59137 10-31-2032 Gullivers Travels 45675 03-31-2024 08-31-2016 01-01-2019 09-30-2019 25397157.74 15839135.00 3895156.73 6725509.00 21502001.01 9113626.00 20207655.01 8142868.00 UW CREFC 8688597.00 1.86 1.0489 1.75 0.9371 F 09-30-2019 false false 30000000.00 103475.42 0.040055 0.0001286 103475.42 0.00 0.00 30000000.00 30000000.00 09-06-2020 1 false 769125.88 0 0 3 0 Wells Fargo Bank, NA 12-24-2019 false 0.00 2 0 Prospectus Loan ID 11 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 03-01-2017 29750000.00 120 03-05-2027 360 0.0491 0.0491 3 1 60 04-05-2017 true 1 WL 5 123417.74 29750000.00 1 1 1 0 true true false false false 11-04-2026 PLAZA DE HACIENDA 1735-1869 NORTH HACIENDA BOULEVARD La Puente CA 91744 Los Angeles RT 154462 154462 1992 2005 47000000.00 MAI 02-04-2017 1 0.99 6 05-05-2019 N Food 4 Less 81736 05-31-2027 Ross Dress for Less 25052 01-31-2024 Big 5 Corporation 15000 01-31-2026 12-31-2016 12-31-2020 12-31-2021 3214854.00 3698484.00 801643.00 1048358.00 2413211.00 2650126.00 2332891.00 2569806.00 UW CREFC 1481013.00 1.63 1.7894 1.58 1.7351 F 03-01-2022 false false 29681235.46 158072.08 0.0491 0.0002036 125493.91 32578.17 0.00 29648657.29 29648657.29 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 11-04-2016 29500000.00 60 0.04554 0.04554 3 1 60 12-05-2016 1 PP 3 113507.40 29500000.00 1 1 0 true true false false 09-04-2021 GREENWICH OFFICE PARK 1970 2016 134000000.00 09-06-2016 6 IBG LLC 42196 01-31-2019 ORTHOPAEDIC & NEUROLOGICAL SURGERY SPECIALISTS, P.C. 31305 07-31-2019 STARWOOD CAPITAL OPERATIONS, LLC 28764 02-28-2023 12-31-2016 false false 0.00 0.00 0.00 0.00 1 0 5 11-17-2021 Prospectus Loan ID 13 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp., Deutsche Bank AG, New York Branch 01-05-2017 29000000.00 120 01-06-2027 0.0473 0.0473 3 1 120 02-06-2017 true 1 PP 3 115895.95 29000000.00 1 1 1 0 true true false false false 10-05-2026 111 LIVINGSTON STREET 111 LIVINGSTON STREET Brooklyn NY 11201 Kings OF 434000 434000 1969 2001 219000000.00 MAI 10-26-2016 0.98 0.86 6 05-06-2019 N OTDA 121545 05-31-2024 THE LEGAL AID SOCIETY 117200 10-31-2037 City University of New York 45000 08-31-2027 09-30-2016 01-01-2021 09-30-2021 18801753.00 14892583.00 9038441.00 7404345.55 9763312.00 7488237.45 8966501.00 6890629.45 UW CREFC 4316125.00 1.70 1.7349 1.56 1.5964 F 09-30-2021 false false 29000000.00 118118.61 0.0473 0.0001286 118118.61 0.00 0.00 29000000.00 29000000.00 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 14 05-11-2022 06-10-2022 Barclays Bank PLC, Rialto Mortgage Finance, LLC, Citigroup Global Markets Realty Corp. 03-02-2017 28000000.00 120 03-06-2027 300 0.0573 0.0573 3 1 0 04-06-2017 true 1 PP 2 175811.54 27962345.13 1 2 2 0 false true false false true 12-05-2026 Atlanta and Anchorage Hotel Portfolio LO 993 993 182000000.00 MAI 0.65 0.46 05-06-2019 N 01-31-2017 04-01-2021 03-31-2022 50254774.00 38903713.00 32299375.00 24293694.54 17955399.00 14610018.46 15672769.00 12860540.19 UW 8664998.00 2.07 1.686 1.81 1.4841 F F false true 25104772.94 175811.54 0.0573 0.0001286 123871.13 51940.41 0.00 25052832.53 25052832.53 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 07-06-2020 98 03-06-2027 Prospectus Loan ID 14-001 05-11-2022 06-10-2022 HILTON ANCHORAGE 500 WEST 3RD AVENUE Anchorage AK 99501 Anchorage LO 606 606 1958 103600000.00 MAI 12-12-2016 0.58 0.48 6 01-31-2017 04-01-2021 03-31-2022 23010897.00 19570738.00 14435058.00 11800125.71 8575839.00 7770612.29 7655403.00 6987782.77 UW CREFC 4932383.00 1.5754 1.4167 F 01-31-2017 false 98 Prospectus Loan ID 14-002 05-11-2022 06-10-2022 RENAISSANCE CONCOURSE ATLANTA AIRPORT HOTEL 1 HARTSFIELD CENTRE PARKWAY Atlanta GA 30354 Fulton LO 387 387 1992 2013 78400000.00 MAI 12-30-2016 0.76 0.78 6 01-31-2017 04-01-2021 03-31-2022 27243877.00 19332975.00 17864317.00 12493568.83 9379560.00 6839406.17 8017366.00 5872757.42 UW CREFC 3732615.00 1.8323 1.5733 F 01-31-2017 false 98 Prospectus Loan ID 15 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 01-06-2017 26000000.00 120 01-06-2027 0.0491 0.0491 3 1 120 02-06-2017 true 1 WL 3 107860.88 26000000.00 1 1 1 0 true true false false false 10-05-2026 901 WILSHIRE BOULEVARD 901 WILSHIRE BOULEVARD Santa Monica CA 90401 Los Angeles OF 21636 21636 1982 2017 36100000.00 MAI 05-01-2017 1 1 6 05-06-2019 N Providence Health & Services 21636 04-30-2032 01-01-2022 03-31-2022 2289905.00 584690.00 368931.00 111793.20 1920974.00 472896.80 1898052.00 467166.55 UW CREFC 319149.99 1.48 1.4817 1.47 1.4637 F 03-31-2022 false false 26000000.00 109929.44 0.0491 0.0001286 109929.44 0.00 0.00 26000000.00 26000000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 01-31-2017 25200000.00 60 0.0448 0.0448 3 1 60 03-01-2017 1 WL 3 95386.67 25200000.00 1 1 0 true true false false 10-31-2021 GOODLETT FARMS BUSINESS CAMPUS 1991 42750000.00 12-14-2016 6 REGIONS BANK 108731 12-31-2021 HUNTER FAN COMPANY 58944 11-30-2019 YUSEN LOGISTICS 39946 10-31-2019 12-31-2016 false false 0.00 0.00 0.00 0.00 1 0 5 02-01-2022 Prospectus Loan ID 17 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 01-31-2017 24700000.00 120 02-05-2027 360 0.0477 0.0477 3 1 60 03-05-2017 true 1 WL 5 99546.15 24700000.00 1 1 1 0 true true false false false 12-04-2026 CAHUENGA WEST OFFICE BUILDING 3330 CAHUENGA BOULEVARD Los Angeles CA 90068 Los Angeles OF 102643 102643 1988 36800000.00 MAI 12-07-2016 0.98 0.66 6 05-05-2019 N EPS-Cineworks LLC 21026 02-28-2023 Panasonic Broadcast 11380 04-30-2023 Abominable Pictures 10725 12-31-2023 12-31-2016 12-31-2020 12-31-2021 4070629.48 3156194.00 1527636.08 1659581.28 2542993.40 1496612.72 2414526.73 1368146.72 UW CREFC 1194553.75 2.13 1.2528 2.02 1.1453 F 03-31-2022 false false 24603426.46 129144.82 0.0477 0.0001286 101058.57 28086.25 0.00 24575340.21 24575340.21 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 02-07-2017 24130275.84 120 03-05-2027 204 0.059949 0.059949 3 1 64 04-05-2017 true 1 WL 5 122608.54 24130275.84 1 1 1 0 true true false false false 01-04-2027 SAP BUILDING 3408 HILLVIEW AVENUE Palo Alto CA 94304 Santa Clara OF 56279 56279 1977 2013 54400000.00 MAI 01-19-2017 1 1 6 05-05-2019 N SAP Labs LLC 56279 07-31-2022 12-31-2016 12-31-2020 12-31-2021 4193284.10 5007439.00 398708.89 445468.78 3794575.21 4561970.22 3786133.36 4553528.22 UW CREFC 1575345.92 2.58 2.8958 2.57 2.8904 F 03-31-2022 false false 24130275.84 136447.30 0.06566644 0.0001286 136447.30 0.00 0.00 24130275.84 24130275.84 06-05-2022 1 false 0 0 0 0 0.06566644 07-05-2022 Wells Fargo Bank, NA false Prospectus Loan ID 19 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 01-13-2017 24000000.00 60 0.033812 0.033812 3 1 60 03-06-2017 1 PP 3 68563.22 24000000.00 1 1 0 true true true false 05-05-2019 11-05-2021 11-05-2021 URBAN UNION - AMAZON 2016 269000000.00 01-11-2017 6 AMAZON CORPORATE LLC 288534 12-31-2032 RESTAURANTS UNLIMITED INC DBA HENRYS TAVERN 5282 07-31-2027 SPROUT GOOD GREENS, INC. DBA SPROUT 1977 07-31-2027 false false 0.00 0.00 0.00 0.00 1 0 5 02-03-2022 Prospectus Loan ID 20 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 02-02-2017 21750000.00 120 02-06-2027 360 0.0502 0.0502 3 1 60 03-06-2017 true 1 WL 5 92251.22 21750000.00 1 1 1 0 true true false false false 11-05-2026 1875-1925 NOSTRAND AVENUE 1875-1925 NOSTRAND AVENUE Brooklyn NY 11226 Kings RT 34332 34332 1951 35600000.00 MAI 12-20-2016 1 0.97 6 05-06-2019 N KEY FOOD 8520 05-31-2027 KP Farm Market 5828 12-31-2026 Fox Beauty Supply 3979 09-01-2025 12-31-2016 12-31-2020 12-31-2021 2389503.00 2715153.00 659075.00 1071816.51 1730428.00 1643336.49 1690946.00 1603854.49 UW CREFC 1107015.00 1.56 1.4844 1.53 1.4488 F 12-31-2021 false false 21668485.60 117024.70 0.0502 0.0001286 93668.05 23356.65 0.00 21645128.95 21645128.95 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 12-28-2015 10000000.00 120 01-05-2026 0.043997 0.043997 3 1 120 02-05-2016 true 1 PP 3 74346.78 10000000.00 1 1 1 5 true true false false false 11-04-2025 QLIC 41-42 24TH STREET Long Island City NY 11101 Queens MF 421 421 2015 255000000.00 MAI 08-18-2016 0.98 0.98 6 05-05-2019 N 11-30-2016 01-01-2022 03-31-2022 15594743.69 4650173.00 3391241.34 1210602.96 12203502.35 3439570.04 12101179.60 3413989.29 UW CREFC 1594891.26 1.89 2.1566 1.87 2.1405 F false false 10000000.00 37886.31 0.043997 0.0001286 37886.31 0.00 0.00 10000000.00 10000000.00 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21A 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 12-28-2015 10000000.00 120 01-05-2026 0.043997 0.043997 3 1 120 02-05-2016 1 PP 3 10000000.00 1 5 true true false false false NA NA N false false 10000000.00 37886.31 0.043997 0.0001286 37886.31 0.00 0.00 10000000.00 10000000.00 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 11-18-2016 20000000.00 120 12-05-2026 0.0461 0.0461 3 1 120 01-05-2017 true 1 PP 3 77900.46 20000000.00 1 3 3 0 true true false false false 09-04-2026 Broadway Portfolio NY 77419 97000000.00 MAI 08-25-2016 0.84 0.76 05-05-2019 N 06-30-2016 01-01-2021 09-30-2021 6069669.25 4337288.00 1799137.88 1658777.10 4270531.37 2678510.90 4181503.22 2611739.90 UW 2035058.82 1.58 1.3161 1.54 1.2833 F F false false 20000000.00 79394.44 0.0461 0.0001286 79394.44 0.00 0.00 20000000.00 20000000.00 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22-001 05-11-2022 06-10-2022 1214- 1216 BROADWAY 1214-1216 BROADWAY New York NY 10001 New York MU 51844 51844 1929 2016 64956509.38 08-25-2016 MAI 0.82 0.80 6 GRIND BROADWAY 27600 05-31-2028 Fantasia LLC 4000 06-30-2023 PRYM 1216 Basement LLC 3500 04-30-2030 06-30-2016 01-01-2021 09-30-2021 3544233.00 2839697.00 1046880.67 1077818.34 2497352.33 1761878.66 2437730.58 1717162.16 UW CREFC 1363489.41 1.2921 1.2593 F 09-30-2021 false Prospectus Loan ID 22-002 05-11-2022 06-10-2022 1204 BROADWAY 1204 BROADWAY New York NY 10001 New York MU 23400 23400 1930 2016 29318384.38 08-25-2016 MAI 0.87 0.71 6 Luminary Legacy LLC 11000 10-31-2030 VNJ Jewelry 2500 02-28-2031 Beauty Factory Corp 1500 02-28-2024 06-30-2016 01-01-2021 09-30-2021 1940590.77 1254389.00 565938.85 515403.46 1374651.92 738985.54 1347747.77 718807.54 UW CREFC 610517.65 1.2104 1.1773 F 09-30-2021 false Prospectus Loan ID 22-003 05-11-2022 06-10-2022 1212 BROADWAY 1212 BROADWAY New York NY 10001 New York RT 2175 2175 1929 2016 2725106.24 08-25-2016 MAI 1 0.51 6 A1 Watches Inc 1100 12-31-2023 ROADER GROUP USA INC 1075 02-01-2019 06-30-2016 01-01-2021 09-30-2021 584845.48 243202.00 186318.36 65555.30 398527.12 177646.70 396024.87 175770.20 UW CREFC 61051.76 2.9097 2.879 F 09-30-2021 false Prospectus Loan ID 23 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 02-28-2017 20000000.00 120 03-06-2027 360 0.0479 0.0479 3 1 60 04-06-2017 true 1 WL 5 80942.13 20000000.00 1 1 1 0 true true false false false 12-05-2026 THE TOWER AT OPOP 411 NORTH 8TH STREET St. Louis MO 63101 St. Louis City MF 128 128 2009 2014 27300000.00 MAI 01-24-2017 0.96 0.82 6 05-06-2019 N SAUCE ON THE SIDE 3910 07-14-2022 12-31-2016 01-01-2022 03-31-2022 2633937.00 638956.00 967297.00 377083.68 1666640.00 261872.32 1630143.00 252748.07 UW CREFC 239499.99 1.72 1.0934 1.68 1.0553 F false false 19952614.27 104812.21 0.0479 0.0001286 82298.99 22513.22 0.00 19930101.05 19930101.05 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 02-10-2017 19500000.00 120 03-06-2027 360 0.0484 0.0484 3 1 0 04-06-2017 true 1 WL 2 102781.74 19478489.93 1 1 1 0 false true true false false 05-05-2019 12-05-2026 12-05-2026 DEKALB TECH CENTER 3980 AND 4000 DEKALB TECHNOLOGY PARKWAY Atlanta GA 30340 DeKalb IN 284206 284206 1985 28100000.00 MAI 12-23-2016 0.82 0.83 6 X Kaiser Foundation Health 67721 12-31-2021 Trane Inc 37331 06-30-2026 Landmark Education Inc. 18137 08-31-2022 12-31-2016 01-01-2021 09-30-2021 2597409.00 2042717.00 634408.00 558895.19 1963001.00 1483821.81 1708309.00 1292802.81 UW CREFC 925035.66 1.59 1.604 1.39 1.3975 F 09-30-2021 false false 17882065.84 102781.74 0.0484 0.0001286 74528.48 28253.26 0.00 17853812.58 17853812.58 06-06-2022 1 false 0 0 400 0 0 Wells Fargo Bank, NA 01-03-2022 false 0.00 11 0 Prospectus Loan ID 25 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 12-09-2016 17274900.00 120 01-06-2027 360 0.0516 0.0516 3 1 0 02-06-2017 true 1 WL 2 94431.95 17214189.05 1 1 1 0 false true false false false 10-05-2026 BJS FARMINGDALE 50 DANIEL STREET Farmingdale NY 11735 Suffolk RT 108532 108532 2002 25300000.00 MAI 10-18-2016 1 1 6 05-06-2019 N BJ'S WHOLESALE CLUB INC. 108532 04-30-2022 09-30-2016 12-31-2020 12-31-2021 1502245.64 1581311.00 56101.08 75717.33 1446144.56 1505593.67 1359819.85 1419269.67 UW CREFC 1133183.00 1.28 1.3286 1.20 1.2524 F 12-31-2021 false false 15865165.03 94431.95 0.0516 0.0001286 70494.22 23937.73 0.00 15841227.30 15841227.30 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 01-31-2017 16000000.00 120 02-06-2027 360 0.0514 0.0514 3 1 24 03-06-2017 true 1 WL 5 69485.19 16000000.00 1 1 1 0 true true false false false 12-05-2026 WALDEN BROOK APARTMENTS 100 WALDEN BROOK DRIVE Lithonia GA 30038 DeKalb MF 256 256 2003 24300000.00 MAI 12-13-2016 0.94 0.95 6 05-06-2019 N 11-30-2016 01-01-2022 03-31-2022 2820711.00 1110516.70 1488430.00 537202.59 1332281.00 573314.11 1257529.00 554626.11 UW CREFC 261796.92 1.60 2.1899 1.51 2.1185 F false false 15243039.03 87265.64 0.0514 0.0001286 67467.38 19798.26 0.00 15223240.77 15223240.77 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 08-11-2016 10000000.00 60 0.03482 0.03482 3 1 60 10-05-2016 1 PP 3 44129.51 10000000.00 1 1 0 true true false false 07-04-2021 NOVO NORDISK 1985 2013 319900000.00 06-01-2016 6 NOVO NORDISK INC. 594009 04-30-2031 05-31-2016 false false 0.00 0.00 0.00 0.00 1 0 2 11-05-2021 Prospectus Loan ID 27A 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 08-11-2016 5000000.00 60 0.03482 0.03482 3 1 60 10-05-2016 1 PP 3 5000000.00 1 0 true true false false NA false false 0.00 0.00 0.00 0.00 1 0 2 11-05-2021 Prospectus Loan ID 28 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 03-01-2017 14850000.00 120 03-01-2027 0.0448 0.0448 3 1 120 04-01-2017 true 1 WL 3 56210.00 14850000.00 1 1 1 0 true true false false false 12-31-2026 EAST PARK TOWER 5242 SOUTH HYDE PARK BOULEVARD Chicago IL 60615 Cook MF 135 135 1922 2012 23500000.00 MAI 01-17-2017 0.93 0.96 6 05-01-2019 N FRIEDRICH, KLATT & ASSOCIATES 3993 04-30-2022 FABIANACARTER 1700 12-31-2021 NEW RAINBOW CLEANER 1450 08-31-2020 11-30-2016 01-01-2022 03-31-2022 2066970.00 644090.00 743094.00 290267.57 1323876.00 353822.43 1272933.00 341086.68 UW CREFC 166320.00 1.96 2.1273 1.89 2.0507 F false false 14850000.00 57288.00 0.0448 0.0001286 57288.00 0.00 0.00 14850000.00 14850000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 03-07-2017 14500000.00 120 04-01-2027 0.0444 0.0444 3 1 120 05-01-2017 true 1 WL 3 54395.14 14500000.00 1 1 1 0 true true false false false 12-31-2026 EL CAMINO SHOPPING CENTER 2025 EL CAMINO REAL Santa Clara CA 95050 Santa Clara RT 82892 82892 1956 2014 39500000.00 MAI 01-12-2017 1 1 6 05-01-2019 N Smart & Final Stores 15600 01-31-2025 Platinum Energy 13800 08-31-2027 O'Reilly Auto Parts 8910 08-31-2022 11-30-2016 12-31-2020 12-31-2021 2463567.00 3012784.45 577692.00 677844.32 1885876.00 2334940.13 1783629.00 2232693.13 UW CREFC 652742.00 2.89 3.5771 2.73 3.4204 F 12-31-2021 false false 14500000.00 55438.33 0.0444 0.0002036 55438.33 0.00 0.00 14500000.00 14500000.00 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 02-14-2017 12776000.00 120 03-06-2027 360 0.0504 0.0504 3 1 48 04-06-2017 true 1 WL 5 54404.47 12776000.00 1 3 3 0 true true false false false 12-05-2026 Regul Walgreens Portfolio RT 43800 19770000.00 MAI 1 1 05-06-2019 N 01-01-2022 03-31-2022 1159701.96 296052.00 37149.00 11476.56 1122552.96 284575.44 1115981.96 282932.69 UW 206690.75 1.72 1.3768 1.71 1.3688 F F false false 12567813.15 68897.00 0.0504 0.0001286 54544.31 14352.69 0.00 12553460.46 12553460.46 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30-001 05-11-2022 06-10-2022 WALGREENS HOLLAND - MI 780 WASHINGTON AVENUE Holland MI 49423 Allegan RT 14820 14820 2006 7075000.00 MAI 01-18-2017 1 1 6 Walgreens 14820 12-31-2050 01-01-2022 03-31-2022 430063.00 109710.00 14081.00 4332.05 415982.00 105377.95 413759.00 104822.20 UW CREFC 77282.75 1.3635 1.3563 F 05-25-2022 false Prospectus Loan ID 30-002 05-11-2022 06-10-2022 WALGREENS GRANDVIEW - MO 13000 SOUTH US HIGHWAY 71 Grandview MO 64030 Jackson RT 14490 14490 2005 6950000.00 MAI 01-22-2017 1 1 6 Walgreens 14490 12-31-2050 01-01-2022 03-31-2022 406699.96 103749.00 12201.00 3827.47 394498.96 99921.53 392324.96 99378.03 UW CREFC 72623.00 1.3758 1.3684 F 03-31-2022 false Prospectus Loan ID 30-003 05-11-2022 06-10-2022 WALGREENS MEMPHIS TN 1201 GETWELL ROAD Memphis TN 38111 Shelby RT 14490 14490 2004 5745000.00 MAI 01-01-2017 1 1 6 Walgreens 14490 12-31-2050 01-01-2022 03-31-2022 322939.00 82593.00 10867.00 3317.04 312072.00 79275.96 309898.00 78732.46 UW CREFC 56785.00 1.396 1.3865 F 05-25-2022 false Prospectus Loan ID 31 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 08-31-2016 12000000.00 120 09-05-2026 0.03482 0.03482 3 1 120 10-05-2016 true 1 PP 3 35303.61 12000000.00 1 1 1 0 true true true false false 05-04-2019 06-04-2026 06-04-2026 RENTAR PLAZA 66-26 METROPOLITAN AVENUE Middle Village NY 11379 Queens MU 1567208 1567208 1974 300000000.00 MAI 07-19-2016 1 1 6 05-05-2019 N City of New York 516115 02-09-2041 Amazon.com 298650 07-31-2030 Middle Village Associates LLC 265000 09-30-2024 06-30-2016 01-01-2022 03-31-2022 24610323.21 8935551.00 11992474.99 3784751.18 12617848.22 5150799.82 12069325.42 5013669.07 UW CREFC 1149060.12 2.71 4.4826 2.59 4.3632 F 04-30-2022 false false 12000000.00 35980.67 0.03482 0.0001286 35980.67 0.00 0.00 12000000.00 12000000.00 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 02-01-2017 12000000.00 120 02-06-2027 360 0.0521 0.0521 3 1 0 03-06-2017 true 1 WL 2 65967.46 11970450.62 1 1 1 0 false true false false true 11-05-2026 RESIDENCE INN ORLANDO EAST UCF 11651 UNIVERSITY BOULEVARD Orlando FL 32817 Orange LO 99 99 2000 2015 15800000.00 MAI 10-12-2016 0.82 0.54 6 05-06-2019 N 11-30-2016 10-01-2020 09-30-2021 3722453.00 2063758.00 2138498.00 1494281.77 1583955.00 569476.23 1435057.00 486925.91 UW CREFC 791610.00 2.00 0.7193 1.81 0.6151 F false true 11045421.23 65967.46 0.0521 0.0006036 49554.06 16413.40 0.00 11029007.83 11029007.83 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 06-06-2020 98 02-06-2027 Prospectus Loan ID 33 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 03-02-2017 11600000.00 120 03-06-2027 360 0.0512 0.0512 3 1 36 04-06-2017 true 1 WL 5 50180.74 11600000.00 1 3 3 0 true true false false false 12-05-2026 Amsdell Cold Spring & Montgomery SS 201509 16200000.00 MAI 0.90 0.80 05-06-2019 N 12-31-2016 01-01-2022 03-31-2022 1651206.85 515236.00 657212.34 199460.43 993994.51 315775.57 973843.59 310737.83 UW 189374.00 1.65 1.6674 1.62 1.6408 F F false false 11245115.80 63124.81 0.0512 0.0006036 49578.47 13546.34 0.00 11231569.46 11231569.46 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33-001 05-11-2022 06-10-2022 AA SELF STORAGE 6307 LICKING PIKE Cold Spring KY 41076 Campbell SS 66150 66150 2001 7100000.00 MAI 02-07-2017 0.82 0.82 6 12-31-2016 01-01-2022 03-31-2022 669565.30 256139.00 241361.58 85975.18 428203.72 170163.82 421588.72 168510.07 UW CREFC 85708.00 1.9853 1.966 F 02-01-2017 false Prospectus Loan ID 33-002 05-11-2022 06-10-2022 MINI FLEX STORAGE - TROY HIGHWAY 4220 TROY HIGHWAY Montgomery AL 36116 Montgomery SS 99546 99546 1980 2007 7400000.00 MAI 02-10-2017 0.91 0.81 6 12-31-2016 01-01-2022 03-31-2022 763991.79 206642.00 349229.44 98737.71 414762.35 107904.29 404807.73 105415.63 UW CREFC 82443.00 1.3088 1.2786 F 01-07-2017 false Prospectus Loan ID 33-003 05-11-2022 06-10-2022 MINI FLEX STORAGE - TROY ANNEX 4365 VIRGINIA LOOP ROAD Montgomery AL 36116 Montgomery SS 35813 35813 1979 1700000.00 MAI 02-10-2017 0.99 0.78 6 12-31-2016 01-01-2022 03-31-2022 217649.76 52455.00 66621.32 14747.54 151028.44 37707.46 147447.14 36812.13 UW CREFC 21223.00 1.7767 1.7345 F 01-26-2017 false Prospectus Loan ID 34 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 12-09-2016 11000000.00 120 12-10-2026 0.0486 0.0486 3 1 120 01-10-2017 true 1 WL 3 45168.75 11000000.00 1 1 1 0 true true false false false 09-09-2026 PACIFIC PLACE 500 SOUTH SEPULVEDA BOULEVARD Manhattan Beach CA 90266 Los Angeles OF 35915 35915 1976 17100000.00 MAI 09-27-2016 0.95 0.84 6 05-10-2019 N Thomas Ying DDS Inc. 2283 06-30-2031 Mitra E. Simanian DDS 2255 08-31-2024 Barney Hom DDS 1978 12-31-2029 10-31-2016 01-01-2022 03-31-2022 1317007.38 398607.00 353233.22 99136.13 963774.16 299470.87 903796.61 284476.37 UW CREFC 133650.00 1.78 2.2407 1.67 2.1285 F 03-31-2022 false false 11000000.00 46035.00 0.0486 0.0001286 46035.00 0.00 0.00 11000000.00 11000000.00 06-10-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 12-14-2016 10000000.00 120 01-06-2027 360 0.0468 0.0468 3 1 36 02-06-2017 true 1 PP 5 39541.67 10000000.00 1 1 1 0 true true false false false 08-05-2026 PARTS CONSOLIDATION CENTER 10095 BROSE DRIVE Vance AL 35476 Tuscaloosa IN 604000 604000 2004 36000000.00 MAI 10-24-2016 1 1 6 05-06-2019 N ARD LOGISTICS 299000 05-31-2026 BLG LOGISTICS 260000 09-30-2026 09-30-2016 01-01-2021 09-30-2021 3473815.00 2873518.00 1046728.00 844650.00 2427087.00 2028868.00 2366687.00 1974508.00 UW CREFC 1059451.00 2.25 1.915 2.19 1.8637 F 09-30-2021 false false 9638658.70 51743.64 0.0468 0.0001286 38843.79 12899.85 0.00 9625758.85 9625758.85 06-06-2022 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 36 05-11-2022 06-10-2022 Macquarie US Trading LLC d/b/a Principal Commercial Capital 02-28-2017 10000000.00 120 03-01-2027 360 0.0499 0.0499 3 1 0 04-01-2017 true 1 WL 2 53621.06 9989348.38 1 1 1 0 false true false false false 11-30-2026 400 MANLEY 400 MANLEY STREET West Bridgewater MA 02379 Plymouth IN 214400 214400 1986 13500000.00 MAI 01-11-2017 1 1 6 05-01-2019 N Specialty Commerce Corp 127523 02-28-2025 M&M Transportation 86877 03-31-2024 12-31-2016 12-31-2020 12-31-2021 1274922.00 1921583.19 374369.00 1247404.00 900552.00 674179.19 836082.00 609709.19 UW CREFC 643452.72 1.40 1.0477 1.30 0.9475 F 12-31-2021 false false 9192112.82 53621.06 0.0499 0.0002036 39498.00 14123.06 0.00 9177989.76 9177989.76 06-01-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 11-08-2016 7800000.00 120 12-05-2026 360 0.0415 0.0415 3 1 36 01-05-2017 true 1 WL 5 27349.65 7800000.00 1 1 1 0 true true true false false 05-04-2019 09-04-2026 09-04-2026 HOME CENTER VILLAGE 2505 CHASTAIN MEADOWS PARKWAY Marietta GA 30066 Cobb RT 87292 87292 1988 2014 11500000.00 MAI 09-21-2016 0.98 0.97 6 05-05-2019 N Pacific Buffet 12954 09-30-2024 Creepy Greens Entertainment Inc. 12600 12-31-2025 CATCH AIRFUN PROS LLC A/K/A 12500 05-31-2033 12-31-2016 01-01-2022 03-31-2022 1289718.25 375388.00 262364.51 109124.64 1027353.74 266263.36 936570.06 243567.61 UW CREFC 113748.18 3.13 2.3408 2.85 2.1412 F 03-31-2022 false false 7478068.26 37916.06 0.0415 0.0001286 26723.71 11192.35 0.00 7466875.91 7466875.91 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 03-10-2017 7250000.00 120 04-05-2027 300 0.061 0.061 3 1 0 05-05-2017 true 1 WL 2 47156.03 7250000.00 1 1 1 0 false true false false false 02-04-2027 WEST LAFAYETTE FOUR POINTS 1600 CUMBERLAND AVENUE West Lafayette IN 47906 Tippecanoe LO 171 171 1974 2017 11500000.00 MAI 12-30-2016 6300000.00 09-27-2021 MAI 0.47 0.22 6 05-05-2019 N 11-30-2016 01-01-2021 09-30-2021 4433920.84 924247.00 3388301.55 1087412.00 1045619.29 -163165.00 868261.82 -296183.00 UW CREFC 424404.00 1.85 -0.3844 1.53 -0.6978 F false false 6551492.28 47156.03 0.061 0.0001286 34413.53 12742.50 0.00 6694910.65 6538749.78 06-05-2021 1 false 565536.52 27515.62 16847.30 3 0 Wells Fargo Bank, NA 12-16-2020 false 0.00 1 0 Prospectus Loan ID 39 05-11-2022 06-10-2022 Citigroup Global Markets Realty Corp. 01-30-2017 7050000.00 120 02-06-2027 360 0.0538 0.0538 3 1 0 03-06-2017 true 1 WL 2 39499.95 7033115.19 1 1 1 0 false true false false false 11-05-2026 MILL CREEK SELF STORAGE 120 NORTH MILL CREEK ROAD Noblesville IN 46062 Hamilton SS 89035 89035 1996 9850000.00 MAI 11-21-2016 0.91 0.92 6 05-06-2019 N 12-31-2016 01-01-2022 03-31-2022 878093.00 232281.00 273061.00 88380.74 605032.00 143900.26 596128.00 141674.26 UW CREFC 118499.85 1.28 1.2143 1.26 1.1955 F false false 6506055.79 39499.95 0.0538 0.0001286 30141.11 9358.84 0.00 6496696.95 6496696.95 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 03-07-2017 6620000.00 120 04-06-2027 0.0487 0.0487 3 1 120 05-06-2017 true 1 WL 3 27239.31 6620000.00 1 2 2 0 true true false false false 02-05-2027 Walgreens - Minnesota and Louisiana RT 29310 11265000.00 MAI 01-31-2017 1 1 05-06-2019 N 12-31-2016 01-01-2022 03-31-2022 642528.00 165600.00 19276.00 4968.00 623252.00 160632.00 620321.00 159899.25 UW 80599.00 1.91 1.9929 1.90 1.9838 F F false false 6620000.00 27761.71 0.0487 0.0001286 27761.71 0.00 0.00 6620000.00 6620000.00 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40-001 05-11-2022 06-10-2022 WALGREENS MOORHEAD - MN 900 MAIN AVENUE Moorhead MN 56560 Clay RT 14490 14490 2006 5875000.00 MAI 01-31-2017 1 1 6 Walgreens 14490 04-30-2031 12-31-2016 01-01-2022 03-31-2022 341828.00 165600.00 10255.00 4968.00 331573.00 160632.00 330124.00 159899.25 UW CREFC 80599.00 1.9929 1.9838 F 03-31-2022 false Prospectus Loan ID 40-002 05-11-2022 06-10-2022 WALGREENS THIBODAUX - LA 1000 SOUTH ACADIA ROAD Thibodaux LA 70301 Lafourche RT 14820 14820 2009 5390000.00 MAI 01-31-2017 1 1 6 Walgreens 14820 06-30-2034 12-31-2016 01-01-2022 03-31-2022 300700.00 0.00 9021.00 0.00 291679.00 0.00 290197.00 0.00 UW CREFC 0.00 0.00 C 03-31-2022 false Prospectus Loan ID 41 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 01-06-2017 6600000.00 120 02-05-2027 300 0.05913 0.05913 3 1 0 03-05-2017 true 1 WL 2 42173.59 6579551.58 1 1 1 0 false true false false false 12-04-2026 DAYS INN RALEIGH BETLINE 3201 WAKE FOREST ROAD Raleigh NC 27609 Wake LO 135 135 1985 2012 10240000.00 MAI 11-08-2016 0.75 0.78 6 05-05-2019 N 09-30-2016 01-01-2021 09-30-2021 2234710.87 2003072.00 1061884.41 1139234.95 1172826.46 863837.05 1083438.02 783714.17 UW CREFC 506083.00 2.32 1.7069 2.14 1.5485 F false false 5919023.98 42173.59 0.05913 0.0001286 30138.19 12035.40 0.00 5906988.58 5906988.58 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 11-02-2015 5300575.00 120 11-05-2025 300 0.0605 0.0605 3 1 0 12-05-2015 true 1 WL 2 34313.87 5172655.04 1 1 1 0 false true false false false 09-04-2025 SHILO INN IDAHO FALLS 780 LINDSAY BOULEVARD Idaho Falls ID 83402 Bonneville LO 161 161 1988 2014 11400000.00 MAI 02-08-2017 8000000.00 03-16-2022 MAI 0.48 0.22 6 05-05-2019 N 10-31-2016 01-01-2021 09-30-2021 2745061.28 899554.00 1807676.22 783511.00 937385.06 116043.00 800132.00 13103.25 UW CREFC 308825.00 2.28 0.3757 1.94 0.0424 F false false 4611571.99 34313.87 0.0605 0.0001286 24025.01 10288.86 0.00 4954532.88 4601283.13 06-05-2019 1 false 1128427.49 335065.11 288702.79 3 0 Wells Fargo Bank, NA 06-11-2019 false 0.00 2 0 Prospectus Loan ID 43 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 11-10-2016 5200000.00 120 12-05-2026 300 0.057 0.057 3 1 0 01-05-2017 true 1 WL 2 32556.60 5169183.73 1 1 1 0 false true false false false 10-04-2026 COMFORT INN BIRCH RUN 11911 DIXIE HIGHWAY Birch Run MI 48415 Saginaw LO 99 99 1997 2013 8040000.00 MAI 09-07-2016 6800000.00 05-01-2022 MAI 0.56 0.34 6 05-05-2019 N 09-30-2016 01-01-2020 09-30-2020 1800259.00 731028.00 1101320.00 637162.00 698939.00 93866.00 626929.00 39858.50 UW CREFC 293009.00 1.79 0.3203 1.60 0.136 F false false 4628140.50 32556.60 0.057 0.0001286 22716.46 9840.14 0.00 4842014.59 4618300.36 07-05-2020 1 false 748341.21 139624.64 302049.21 3 0 Wells Fargo Bank, NA 07-07-2020 false 0.00 10 0 Prospectus Loan ID 44 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 03-14-2017 5000000.00 120 04-06-2027 360 0.0526 0.0526 3 1 0 05-06-2017 true 1 WL 2 27641.16 5000000.00 1 3 3 0 false true false false false 01-05-2027 Baillie MHC Portfolio MH 305 305 7580000.00 MAI 0.89 0.92 05-06-2019 N 12-31-2016 01-01-2022 03-31-2022 1035502.11 344643.22 487442.49 171382.82 548059.62 173260.40 532809.62 169447.90 UW 82923.50 1.65 2.0894 1.61 2.0434 F F false false 4621808.06 27641.16 0.0526 0.0001286 20934.22 6706.94 0.00 4615101.12 4615101.12 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44-001 05-11-2022 06-10-2022 TWIN WELLS MHC 3946 REID AVENUE Lorain OH 44052 Lorain MH 117 117 1966 3370000.00 MAI 01-18-2017 0.92 0.97 6 12-31-2016 01-01-2022 03-31-2022 394410.00 143586.00 189943.93 71952.79 204466.07 71633.21 198616.07 70170.71 UW CREFC 35325.50 2.0278 1.9864 F 12-31-2016 false Prospectus Loan ID 44-002 05-11-2022 06-10-2022 CAREY ESTATES 811 EAST FINDLAY STREET Carey OH 43316 Wyandot MH 78 78 1976 2080000.00 MAI 01-23-2017 0.95 0.91 6 12-31-2016 01-01-2022 03-31-2022 269309.31 82553.00 109242.86 38413.52 160066.45 44139.48 156166.45 43164.48 UW CREFC 24545.25 1.7982 1.7585 F 01-01-2017 false Prospectus Loan ID 44-003 05-11-2022 06-10-2022 COLONIAL ESTATES 501 NORTH U.S. 131 White Pigeon MI 49099 Saint Joseph MH 110 110 1968 2130000.00 MAI 01-23-2017 0.82 0.87 6 12-31-2016 01-01-2022 03-31-2022 371782.80 118504.22 188255.70 61016.51 183527.10 57487.71 178027.10 56112.71 UW CREFC 23052.75 2.4937 2.4341 F 01-01-2017 false Prospectus Loan ID 45 05-11-2022 06-10-2022 Natixis Real Estate Capital LLC 08-19-2016 2660000.00 120 09-05-2026 360 0.0499 0.0499 3 1 0 10-05-2016 true 1 WL 2 14263.20 2638052.06 1 1 1 0 false true true false false 05-04-2019 07-04-2026 07-04-2026 BEST WESTERN VERMONT 220 NORTHSIDE DRIVE Bennington VT 05201 Bennington LO 58 58 1958 2014 3900000.00 MAI 06-15-2016 0.56 0.68 6 05-05-2019 N 05-31-2016 12-31-2020 12-31-2021 1308185.63 1775550.00 836655.04 1228147.50 471530.59 547402.50 419203.16 476380.50 UW CREFC 171158.40 2.75 3.1982 2.45 2.7832 F false false 2420392.98 14263.20 0.0499 0.0001286 10400.29 3862.91 0.00 2416530.07 2416530.07 06-05-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 05-11-2022 06-10-2022 Citi Real Estate Funding Inc. 03-03-2017 2450000.00 120 03-06-2027 360 0.0525 0.0525 3 1 24 04-06-2017 true 1 WL 5 10867.62 2450000.00 1 1 1 0 true true false false false 12-05-2026 STORAGE CENTER - COLORADO SPRINGS 7230 SPACE VILLAGE AVENUE Colorado Springs CO 80929 El Paso SS 36250 36250 2003 3550000.00 MAI 01-30-2017 0.88 0.89 6 05-06-2019 N 12-31-2016 01-01-2022 03-31-2022 321983.00 133407.00 106184.00 63567.93 215799.00 69839.07 212173.00 68932.82 UW CREFC 40587.00 1.65 1.7207 1.63 1.6983 F false false 2340642.98 13528.99 0.0525 0.0001286 10581.66 2947.33 0.00 2337695.65 2337695.65 06-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to each property the Asset Number has been updated from decimal to CREFC standard, for example 1.01 and 1.02 on original file has been updated to 1-001 and 1-002 respectively. Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 74700000 however this is now split into Asset Number 1 and 1A reflecting 2 Pari Passu notes with Original Loan Amounts of 50000000 and 24700000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for assets 21 (adding loan 21A) and 27 (adding loan 27A), each are a pari passu loan structure. Item 2(c)(4) Original Loan Term For anticipated repayment date mortgage loans: the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure For each of the mortgage loans identified as Urban Union - Amazon (Asset Number 19) and QLIC (Asset Number 21), the mortgage loan is evidenced by a senior pari passu note that is part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust. Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(26) Negative Amortization Indicator For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate. Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet at Securitization For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Number of Units/Beds/Rooms at Securitization For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Amount at Securitization For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(20) Physical Occupancy at Securitization The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). For the mortgage loan identified as Key Center Cleveland (Asset Number 3), no occupancy is shown because the collateral for the mortgage loan consists of both an office building and hotel. Item 2(d)(27)(iii) Date of Lease Expiration of Third Largest Tenant For the mortgaged property identified as 1204 Broadway (Asset Number 22.02), the third largest tenant, Emily Hou, leases its space on a month-to-month basis. Item 2(d)(28)(iv) Revenue at Securitization For mortgage loans that are part of a loan combination, the revenue at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses at Securitization For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income at Securitization For mortgage loans that are part of a loan combination, the net operating income at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow at Securitization For mortgage loans that are part of a loan combination, the net cash flow at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans and, in the case of the mortgage loan identified as Novo Nordisk (Asset Number 27), without regard to the related unfunded note A-2 pari passu companion loan. Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans and, in the case of the mortgage loan identified as Novo Nordisk (Asset Number 27), without regard to the related unfunded note A-2 pari passu companion loan. Item 2(e)(6) Servicer and Trustee Fee Rate It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, and (iv) the CREFC (R) intellectual property royalty license fee rate. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo, NA is Wells Fargo Bank, National Association and the full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Prosperity Bancshares (PB) PT Raised to $76 at Citi, 'credit risks are limited and feel comfortable recommending the shares as a Buy at today’s levels'
- Meta Platforms Inc. (META) PT Lowered to $550 at Citi
- Assa Abloy (ASSAB:SS) (ASAZY) PT Raised to SEK275 at Citi
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
CitiSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!