07/30/2024 | Press release | Distributed by Public on 07/30/2024 10:05
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STATEMENT TO NOTEHOLDERS |
July 17, 2024 |
TRANSACTION PARTIES | ||
Depositor: | Citigroup Commercial Mortgage Securities Inc. | |
Master Servicer: | Wells Fargo Bank, National Association | |
Certificate Administrator: | Citibank, N.A. | |
Trustee: | Wilmington Trust, National Association | |
Special Servicer: | KeyBank National Association | |
Asset Representations Reviewer / | ||
Pentalpha Surveillance LLC. | ||
Operating Advisor: | ||
Danny Lee | Citibank, Agency and Trust | |
(212) 816-4936 | 388 Greenwich Street Trading, 4th Floor | |
[email protected] | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
1.1 | . | Summary | 2 |
1.2 | . | Factors | 4 |
1.3 | . | Interest Detail | 5 |
1.4 | . | Interest Shortfall Detail | 7 |
1.5 | . | Principal Detail | 9 |
2 | . | Reconciliation Detail | 10 |
3 | . | Other Information | 11 |
4 | . | Stratification Detail | 12 |
5 | . | Mortgage Loan Detail | 17 |
6 | . | NOI Detail | 19 |
7 | . | Delinquency Loan Detail | 21 |
8 | . | Collateral Performance Delinquency and Loan Status Detail | 22 |
9 | . | Appraisal Reduction Detail | 23 |
10 | . | Historical Appraisal Reduction Detail | 24 |
11 | . | Loan Modification Detail | 25 |
12 | . | Historical Loan Modification Detail | 26 |
13 | . | Specially Serviced Loan Detail | 31 |
14 | . | Historical Specially Serviced Loan Detail | 32 |
15 | . | Unscheduled Principal Detail | 33 |
16 | . | Historical Unscheduled Principal Detail | 34 |
17 | . | Liquidated Loan Detail | 35 |
18 | . | Historical Liquidated Loan Detail | 36 |
19 | . | CREFC Investor Reporting Package Legends | 37 |
20 | . | Notes | 38 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION SUMMARY |
July 17, 2024 |
Accrual | Other | Non-Cash | ||||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | ||||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |||
A-1 | 31,000,000.00 | - | 2.065000 | % | 30/360 | - | - | - | - | - | - | - | ||
A-2 | 40,600,000.00 | 35,872,599.76 | 3.109000 | % | 30/360 | 92,939.93 | - | - | 92,939.93 | - | - | 35,872,599.76 | ||
A-3 | 285,000,000.00 | 285,000,000.00 | 3.203000 | % | 30/360 | 760,712.50 | - | - | 760,712.50 | - | - | 285,000,000.00 | ||
A-4 | 317,631,000.00 | 317,631,000.00 | 3.465000 | % | 30/360 | 917,159.51 | - | - | 917,159.51 | - | - | 317,631,000.00 | ||
A-AB | 48,700,000.00 | 28,939,429.68 | 3.268000 | % | 30/360 | 78,811.71 | - | 969,974.68 | 1,048,786.39 | - | - | 27,969,455.00 | ||
A-S | 111,022,000.00 | 111,022,000.00 | 3.789000 | % | 30/360 | 350,551.96 | - | - | 350,551.96 | - | - | 111,022,000.00 | ||
B | 41,310,000.00 | 41,310,000.00 | 4.192000 | % | 30/360 | 144,309.60 | - | - | 144,309.60 | - | - | 41,310,000.00 | ||
C | 42,601,000.00 | 42,601,000.00 | 4.255712 | % | 30/360 | 151,081.33 | - | - | 151,081.33 | - | - | 42,601,000.00 | ||
D | 47,765,000.00 | 47,765,000.00 | 3.000000 | % | 30/360 | 119,412.50 | - | - | 119,412.50 | - | - | 47,765,000.00 | ||
E | 20,655,000.00 | 20,655,000.00 | 3.000000 | % | 30/360 | 51,637.50 | - | - | 51,637.50 | - | - | 20,655,000.00 | ||
F | 10,328,000.00 | 10,328,000.00 | 3.000000 | % | 30/360 | 25,820.00 | - | - | 25,820.00 | - | - | 10,328,000.00 | ||
G | 36,147,149.00 | 36,147,149.00 | 3.000000 | % | 30/360 | 71,303.19 | - | - | 71,303.19 | - | - | 36,147,149.00 | ||
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | ||
S | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | ||
V-1 | 30,771,042.00 | 29,117,778.79 | 0.000000 | % | 30/360 | 102,696.04 | - | 28,900.38 | 131,596.42 | - | - | 29,088,878.41 | ||
V-2 | A | 9,227,244.00 | 8,613,299.29 | 0.000000 | % | 30/360 | 30,546.43 | - | 10,732.25 | 41,278.68 | - | - | 8,602,567.04 | |
V-2 | B | 457,073.00 | 457,073.00 | 0.000000 | % | 30/360 | 1,620.98 | - | - | 1,620.98 | - | - | 457,073.00 | |
V-2 | C | 471,357.00 | 471,357.00 | 0.000000 | % | 30/360 | 1,671.63 | - | - | 1,671.63 | - | - | 471,357.00 | |
V-2 | D | 528,494.00 | 528,494.00 | 0.000000 | % | 30/360 | 1,874.27 | - | - | 1,874.27 | - | - | 528,494.00 | |
V-2 | E | 742,759.00 | 742,759.00 | 0.000000 | % | 30/360 | 2,423.20 | - | - | 2,423.20 | - | - | 742,759.00 | |
V-3 | AC | 10,805,216.00 | 10,152,004.37 | 0.000000 | % | 30/360 | 36,003.34 | - | 11,418.67 | 47,422.01 | - | - | 10,140,585.70 | |
V-3 | D | 562,295.00 | 562,295.00 | 0.000000 | % | 30/360 | 1,994.14 | - | - | 1,994.14 | - | - | 562,295.00 | |
V-3 | E | 790,265.00 | 790,265.00 | 0.000000 | % | 30/360 | 2,578.18 | - | - | 2,578.18 | - | - | 790,265.00 | |
Total | 1,087,114,894.00 | 1,028,706,503.89 | 2,945,147.94 | - | 1,021,025.98 | 3,966,173.92 | - | - | 1,027,685,477.91 | |||||
Notional | ||||||||||||||
X-A | 833,953,000.00 | 778,465,029.44 | 0.864152 | % | 30/360 | 560,593.58 | - | - | 560,593.58 | - | (969,974.68 | ) | 777,495,054.76 | |
X-B | 41,310,000.00 | 41,310,000.00 | 0.063712 | % | 30/360 | 2,193.29 | - | - | 2,193.29 | - | - | 41,310,000.00 | ||
X-D | 47,765,000.00 | 47,765,000.00 | 1.255712 | % | 30/360 | 49,982.57 | - | - | 49,982.57 | - | - | 47,765,000.00 | ||
X-E | 20,655,000.00 | 20,655,000.00 | 1.255712 | % | 30/360 | 21,613.94 | - | - | 21,613.94 | - | - | 20,655,000.00 | ||
X-F | 10,328,000.00 | 10,328,000.00 | 1.255712 | % | 30/360 | 10,807.50 | - | - | 10,807.50 | - | - | 10,328,000.00 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION SUMMARY |
July 17, 2024 |
Accrual | Other | Non-Cash | |||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
X-G | 36,147,149.00 | 36,147,149.00 | 1.255712 | % | 30/360 | 37,825.34 | - | - | 37,825.34 | - | - | 36,147,149.00 | |
Total | 990,158,149.00 | 934,670,178.44 | 683,016.22 | - | - | 683,016.22 | - | (969,974.68 | ) | 933,700,203.76 | |||
Grand Total | 2,077,273,043.00 | 1,963,376,682.33 | 3,628,164.16 | - | 1,021,025.98 | 4,649,190.14 | - | (969,974.68 | ) | 1,961,385,681.67 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION SUMMARY - FACTORS |
July 17, 2024 |
Other | Non-Cash | ||||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | ||||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
A-1 | 17326 | DAA0 | 06/28/2024 | - | - | - | - | - | - | - | |
A-2 | 17326 | DAB8 | 06/28/2024 | 2.28916084 | - | - | 2.28916084 | - | - | 883.56157044 | |
A-3 | 17326 | DAC6 | 06/28/2024 | 2.66916667 | - | - | 2.66916667 | - | - | 1,000.00000000 | |
A-4 | 17326 | DAD4 | 06/28/2024 | 2.88749999 | - | - | 2.88749999 | - | - | 1,000.00000000 | |
A-AB | 17326 | DAE2 | 06/28/2024 | 1.61831027 | - | 19.91734456 | 21.53565483 | - | - | 574.32145791 | |
A-S | 17326 | DAF9 | 06/28/2024 | 3.15749995 | - | - | 3.15749995 | - | - | 1,000.00000000 | |
X-A | 17326 | DAJ1 | 06/28/2024 | 0.67221244 | - | - | 0.67221244 | - | - | 932.30080683 | |
B | 17326 | DAG7 | 06/28/2024 | 3.49333333 | - | - | 3.49333333 | - | - | 1,000.00000000 | |
X-B | 17326 | DAK8 | 06/28/2024 | 0.05309344 | - | - | 0.05309344 | - | - | 1,000.00000000 | |
C | 17326 | DAH5 | 06/28/2024 | 3.54642684 | - | - | 3.54642684 | - | - | 1,000.00000000 | |
D | 17326DAM4 U1852DAA3 17326DAN2 | 06/28/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
X-D | 17326DAV4 U1852DAE5 17326DAW2 | 06/28/2024 | 1.04642667 | - | - | 1.04642667 | - | - | 1,000.00000000 | ||
E | 17326DAP7 U1852DAB1 17326DAQ5 | 06/28/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
X-E | 17326DAX0 U1852DAF2 17326DAY8 | 06/28/2024 | 1.04642653 | - | - | 1.04642653 | - | - | 1,000.00000000 | ||
F | 17326DAR3 U1852DAC9 17326DAS1 | 06/28/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
X-F | 17326DAZ5 U1852DAG0 17326DBA9 | 06/28/2024 | 1.04642719 | - | - | 1.04642719 | - | - | 1,000.00000000 | ||
G | 17326DAT9 U1852DAD7 17326DAU6 | 06/28/2024 | 1.97258130 | - | - | 1.97258130 | - | - | 1,000.00000000 | ||
X-G | 17326DBB7 U1852DAH8 17326DBC5 | 06/28/2024 | 1.04642665 | - | - | 1.04642665 | - | - | 1,000.00000000 | ||
R | 17326 | DCB6 | 06/28/2024 | - | - | - | - | - | - | - | |
S | 17326DBZ4 17326DCA8 | 06/28/2024 | - | - | - | - | - | - | - | ||
V-1 | 17326 | DBE1 | 06/28/2024 | 3.33742484 | - | 0.93920706 | 4.27663191 | - | - | 945.33290130 | |
V-2 | A | 17326 | DBG6 | 06/28/2024 | 3.31046085 | - | 1.16310461 | 4.47356545 | - | - | 932.30080835 |
V-2 | B | 17326 | DBJ0 | 06/28/2024 | 3.54643569 | - | - | 3.54643569 | - | - | 1,000.00000000 |
V-2 | C | 17326 | DBL5 | 06/28/2024 | 3.54642023 | - | - | 3.54642023 | - | - | 1,000.00000000 |
V-2 | D | 17326 | DBN1 | 06/28/2024 | 3.54643572 | - | - | 3.54643572 | - | - | 1,000.00000000 |
V-2 | E | 17326 | DBQ4 | 06/28/2024 | 3.26243102 | - | - | 3.26243102 | - | - | 1,000.00000000 |
V-3 | AC | 17326 | DBS0 | 06/28/2024 | 3.33203334 | - | 1.05677388 | 4.38880722 | - | - | 938.48986452 |
V-3 | D | 17326 | DBW1 | 06/28/2024 | 3.54643025 | - | - | 3.54643025 | - | - | 1,000.00000000 |
V-3 | E | 17326 | DBY7 | 06/28/2024 | 3.26242463 | - | - | 3.26242463 | - | - | 1,000.00000000 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
July 17, 2024 |
Rate | Interest | Shortfall | Paid | |||||||||||||||
Accrual | Net | Non | Carry | Basis | Carry | |||||||||||||
Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | ||||||
A-1 | 2.06500 | % | 2.06500 | % | 2.06500 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - | ||
A-2 | 3.10900 | % | 3.10900 | % | 3.10900 | % | 06/01-06/30 | 92,939.93 | - | - | - | - | 92,939.93 | - | - | 92,939.93 | ||
A-3 | 3.20300 | % | 3.20300 | % | 3.20300 | % | 06/01-06/30 | 760,712.50 | - | - | - | - | 760,712.50 | - | - | 760,712.50 | ||
A-4 | 3.46500 | % | 3.46500 | % | 3.46500 | % | 06/01-06/30 | 917,159.51 | - | - | - | - | 917,159.51 | - | - | 917,159.51 | ||
A-AB | 3.26800 | % | 3.26800 | % | 3.26800 | % | 06/01-06/30 | 78,811.71 | - | - | - | - | 78,811.71 | - | - | 78,811.71 | ||
A-S | 3.78900 | % | 3.78900 | % | 3.78900 | % | 06/01-06/30 | 350,551.96 | - | - | - | - | 350,551.96 | - | - | 350,551.96 | ||
B | 4.19200 | % | 4.19200 | % | 4.19200 | % | 06/01-06/30 | 144,309.60 | - | - | - | - | 144,309.60 | - | - | 144,309.60 | ||
C | 4.25571 | % | 4.25571 | % | 4.25571 | % | 06/01-06/30 | 151,081.33 | - | - | - | - | 151,081.33 | - | - | 151,081.33 | ||
D | 3.00000 | % | 3.00000 | % | 3.00000 | % | 06/01-06/30 | 119,412.50 | - | - | - | - | 119,412.50 | - | - | 119,412.50 | ||
E | 3.00000 | % | 3.00000 | % | 3.00000 | % | 06/01-06/30 | 51,637.50 | - | - | - | - | 51,637.50 | - | - | 51,637.50 | ||
F | 3.00000 | % | 3.00000 | % | 3.00000 | % | 06/01-06/30 | 25,820.00 | - | - | - | - | 25,820.00 | - | - | 25,820.00 | ||
G | 3.00000 | % | 3.00000 | % | 3.00000 | % | 06/01-06/30 | 90,367.87 | - | - | 19,329.53 | - | 71,303.19 | - | - | 71,303.19 | ||
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - | ||
S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | - | - | - | - | - | - | - | - | - | ||
V-1 | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 102,696.04 | - | - | - | - | 102,696.04 | - | - | 102,696.04 | ||
V-2 | A | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 30,546.43 | - | - | - | - | 30,546.43 | - | - | 30,546.43 | |
V-2 | B | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 1,620.98 | - | - | - | - | 1,620.98 | - | - | 1,620.98 | |
V-2 | C | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 1,671.63 | - | - | - | - | 1,671.63 | - | - | 1,671.63 | |
V-2 | D | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 1,874.27 | - | - | - | - | 1,874.27 | - | - | 1,874.27 | |
V-2 | E | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 2,423.20 | - | - | - | - | 2,423.20 | - | - | 2,423.20 | |
V-3 | AC | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 36,003.34 | - | - | - | - | 36,003.34 | - | - | 36,003.34 | |
V-3 | D | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 1,994.14 | - | - | - | - | 1,994.14 | - | - | 1,994.14 | |
V-3 | E | 0.00000 | % | 0.00000 | % | 0.00000 | % | 06/01-06/30 | 2,578.18 | - | - | - | - | 2,578.18 | - | - | 2,578.18 | |
Total | 2,964,212.62 | - | - | 19,329.53 | - | 2,945,147.94 | - | - | 2,945,147.94 | |||||||||
Notional | ||||||||||||||||||
X-A | 0.86415 | % | 0.86415 | % | 0.86415 | % | 06/01-06/30 | 560,593.58 | - | - | - | - | 560,593.58 | - | - | 560,593.58 | ||
X-B | 0.06371 | % | 0.06371 | % | 0.06371 | % | 06/01-06/30 | 2,193.29 | - | - | - | - | 2,193.29 | - | - | 2,193.29 | ||
X-D | 1.25571 | % | 1.25571 | % | 1.25571 | % | 06/01-06/30 | 49,982.57 | - | - | - | - | 49,982.57 | - | - | 49,982.57 | ||
X-E | 1.25571 | % | 1.25571 | % | 1.25571 | % | 06/01-06/30 | 21,613.94 | - | - | - | - | 21,613.94 | - | - | 21,613.94 | ||
X-F | 1.25571 | % | 1.25571 | % | 1.25571 | % | 06/01-06/30 | 10,807.50 | - | - | - | - | 10,807.50 | - | - | 10,807.50 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
July 17, 2024 | |
Paid |
Rate | Interest | Shortfall | ||||||||||||||
Accrual | Net | Non | Carry | Basis | Carry | |||||||||||
Class | Uncapped | Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | |||
X-G | 1.25571 | % | 1.25571 | % | 1.25571 | % | 06/01-06/30 | 37,825.34 | - | - | - | - | 37,825.34 | - | - | 37,825.34 |
Total | 683,016.22 | - | - | - | - | 683,016.22 | - | - | 683,016.22 | |||||||
Grand Total | 3,647,228.84 | - | - | 19,329.53 | - | 3,628,164.16 | - | - | 3,628,164.16 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL |
July 17, 2024 |
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | ||||||||||||
Other | ||||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding | |
A-1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
A-2 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
A-3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
A-4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
A-AB | - | - | - | - | - | - | - | - | - | - | - | - | - | |
A-S | - | - | - | - | - | - | - | - | - | - | - | - | - | |
B | - | - | - | - | - | - | - | - | - | - | - | - | - | |
C | - | - | - | - | - | - | - | - | - | - | - | - | - | |
D | - | - | - | - | - | - | - | - | - | - | - | - | - | |
E | - | - | - | - | - | - | - | - | - | - | - | - | - | |
F | - | - | - | - | - | - | - | - | - | - | - | - | - | |
G | - | - | - | 105,938.75 | 264.85 | 19,064.68 | - | 125,268.28 | - | - | - | - | - | |
R | - | - | - | - | - | - | - | - | - | - | - | - | - | |
S | - | - | - | - | - | - | - | - | - | - | - | - | - | |
V-1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
V-2 | A | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-2 | B | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-2 | C | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-2 | D | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-2 | E | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-3 | AC | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-3 | D | - | - | - | - | - | - | - | - | - | - | - | - | - |
V-3 | E | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | 105,938.75 | 264.85 | 19,064.68 | - | 125,268.28 | - | - | - | - | - | |
Notional | ||||||||||||||
X-A | - | - | - | - | - | - | - | - | - | - | - | - | - | |
X-B | - | - | - | - | - | - | - | - | - | - | - | - | - | |
X-D | - | - | - | - | - | - | - | - | - | - | - | - | - | |
X-E | - | - | - | - | - | - | - | - | - | - | - | - | - | |
X-F | - | - | - | - | - | - | - | - | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
July 17, 2024 |
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||
Other | |||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding |
X-G | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
Grand Total | - | - | - | 105,938.75 | 264.85 | 19,064.68 | - | 125,268.28 | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
July 17, 2024 | |
Sub % | Sub % |
Non-Cash | Cumulative | |||||||||||||||
Prior | Principal | Accreted | Realized Loss | Balance | Current | Realized | Class % | Class % | ||||||||
Class | Balance | Distributed | Principal | /(Recovery) | Change | Balance | Loss | Original | Current | Original | Current | |||||
A-1 | - | - | - | - | - | - | - | 2.85 | % | 0.00 | % | 30.00 | % | 31.73 | % | |
A-2 | 35,872,599.76 | - | - | - | - | 35,872,599.76 | - | 3.73 | % | 3.49 | % | 30.00 | % | 31.73 | % | |
A-3 | 285,000,000.00 | - | - | - | - | 285,000,000.00 | - | 26.22 | % | 27.73 | % | 30.00 | % | 31.73 | % | |
A-4 | 317,631,000.00 | - | - | - | - | 317,631,000.00 | - | 29.22 | % | 30.91 | % | 30.00 | % | 31.73 | % | |
A-AB | 28,939,429.68 | 969,974.68 | - | - | - | 27,969,455.00 | - | 4.48 | % | 2.72 | % | 30.00 | % | 31.73 | % | |
A-S | 111,022,000.00 | - | - | - | - | 111,022,000.00 | - | 10.21 | % | 10.80 | % | 19.25 | % | 20.36 | % | |
B | 41,310,000.00 | - | - | - | - | 41,310,000.00 | - | 3.80 | % | 4.02 | % | 15.25 | % | 16.13 | % | |
C | 42,601,000.00 | - | - | - | - | 42,601,000.00 | - | 3.92 | % | 4.15 | % | 11.13 | % | 11.77 | % | |
D | 47,765,000.00 | - | - | - | - | 47,765,000.00 | - | 4.39 | % | 4.65 | % | 6.50 | % | 6.88 | % | |
E | 20,655,000.00 | - | - | - | - | 20,655,000.00 | - | 1.90 | % | 2.01 | % | 4.50 | % | 4.76 | % | |
F | 10,328,000.00 | - | - | - | - | 10,328,000.00 | - | 0.95 | % | 1.00 | % | 3.50 | % | 3.70 | % | |
G | 36,147,149.00 | - | - | - | - | 36,147,149.00 | - | 3.33 | % | 3.52 | % | 0.00 | % | 0.00 | % | |
R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
S | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | |
V-1 | 29,117,778.79 | 28,900.38 | - | - | - | 29,088,878.41 | - | 2.83 | % | 2.83 | % | 0.00 | % | 0.00 | % | |
V-2 | A | 8,613,299.29 | 10,732.25 | - | - | - | 8,602,567.04 | - | 0.85 | % | 0.84 | % | 19.25 | % | 20.36 | % |
V-2 | B | 457,073.00 | - | - | - | - | 457,073.00 | - | 0.04 | % | 0.04 | % | 15.25 | % | 16.13 | % |
V-2 | C | 471,357.00 | - | - | - | - | 471,357.00 | - | 0.04 | % | 0.05 | % | 11.13 | % | 11.77 | % |
V-2 | D | 528,494.00 | - | - | - | - | 528,494.00 | - | 0.05 | % | 0.05 | % | 6.50 | % | 6.88 | % |
V-2 | E | 742,759.00 | - | - | - | - | 742,759.00 | - | 0.07 | % | 0.07 | % | 0.00 | % | 0.00 | % |
V-3 | AC | 10,152,004.37 | 11,418.67 | - | - | - | 10,140,585.70 | - | 0.99 | % | 0.99 | % | 11.66 | % | 11.77 | % |
V-3 | D | 562,295.00 | - | - | - | - | 562,295.00 | - | 0.05 | % | 0.05 | % | 6.82 | % | 6.88 | % |
V-3 | E | 790,265.00 | - | - | - | - | 790,265.00 | - | 0.07 | % | 0.08 | % | 0.00 | % | 0.00 | % |
Total | 1,028,706,503.89 | 1,021,025.98 | - | - | - | 1,027,685,477.91 | - | 100.00 | % | 100.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
RECONCILIATION DETAIL |
July 17, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
Interest Funds Available | Scheduled Fees | ||||
Scheduled Interest | 3,664,647.39 | Servicing Fee | 9,882.62 | ||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 4,972.09 | ||
Interest Adjustments | - | Operating Advisor Fee | 943.21 | ||
ASER Amount | - | Asset Representations Reviewer Ongoing Fee | 188.60 | ||
Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 428.67 | ||
Total Interest Funds Available | 3,664,647.39 | Total Scheduled Fees | 16,415.19 | ||
Principal Funds Available | Additional Fees, Expenses, etc. | ||||
Scheduled Principal | 1,021,025.98 | Additional Servicing Fee | - | ||
Unscheduled Principal Collections | - | Special Servicing Fee | 20,068.04 | ||
Net Liquidation Proceeds | - | Work-out Fee | - | ||
Repurchased Principal | - | Liquidation Fee | - | ||
Substitution Principal | - | Trust Fund Expenses | - | ||
Other Principal | - | Trust Advisor Expenses | - | ||
Reimbursement of Interest on Advances to the Servicer | - | ||||
Total Principal Funds Available | 1,021,025.98 | ||||
Borrower Reimbursable Trust Fund Expenses | - | ||||
Other Funds Available | |||||
Other Expenses | - | ||||
Yield Maintenance Charges | - | ||||
Withdrawal of Withheld Amounts from the Interest Reserve | Total Additional Fees, Expenses, etc. | 20,068.04 | |||
Account | - | ||||
Distributions | |||||
Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
Interest Distribution | 3,628,164.16 | ||||
Total Other Funds Available | - | Principal Distribution | 1,021,025.98 | ||
Yield Maintenance Charge Distribution | - | ||||
Total Distributions | 4,649,190.14 | ||||
Total Funds Available | 4,685,673.37 | Total Funds Allocated | 4,685,673.37 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
OTHER INFORMATION |
July 17, 2024 |
0.00 |
Interest Reserve Account Information | ||
Beginning Interest Reserve Account Balance | ||
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
Ending Interest Reserve Account Balance | 0.00 | |
Excess Liquidation Proceeds Reserve Account Information | ||
Beginning Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
Deposit to the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Withdrawal from the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Ending Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
ARD Mortgage Loan Information | ||
Excess Interest | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 94.533290 | % |
Controlling Class Information | ||
Controlling Class is Class G. | ||
The Controlling Class Representative is Prime Finance CMBS B-Piece Holdco X, L.P. | ||
There Are No Disclosable Special Servicer Fees. | ||
Non-Active Exchangeable Certificates | ||
Class VRR Interest Beginning Balance | 51,435,325.52 | |
Class VRR Interest Ending Balance | 51,384,274.22 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STRATIFICATION DETAIL |
July 17, 2024 |
Anticipated Remaining Term | ||||||
Anticipated Remaining | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
60 Months or Less | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
61 to 90 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
91 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Debt Service Coverage Ratio | ||||||
Debt Service Coverage | Asset | Ending Scheduled | % of | Wtd Avg | ||
Ratio Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
1.250 or Less | 13 | 264,436,103.98 | 25.73 | 4.3950 | 30 | 0.717456 |
1.251 to 1.500 | 9 | 138,631,054.18 | 13.49 | 4.4344 | 36 | 1.372370 |
1.501 to 1.750 | 5 | 96,446,863.63 | 9.38 | 4.4565 | 35 | 1.615508 |
1.751 to 2.000 | 3 | 17,944,453.63 | 1.75 | 4.4428 | 37 | 1.856867 |
2.001 to 2.250 | 8 | 190,691,289.23 | 18.56 | 4.2028 | 36 | 2.135921 |
2.251 to 2.500 | 3 | 66,427,476.78 | 6.46 | 3.9642 | 36 | 2.383713 |
2.501 to 2.750 | 3 | 34,530,176.53 | 3.36 | 4.1977 | 35 | 2.556035 |
2.751 to 3.000 | 3 | 43,892,365.29 | 4.27 | 4.4680 | 36 | 2.853548 |
3.001 to 3.250 | 3 | 38,684,685.42 | 3.76 | 4.7137 | 35 | 3.073764 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.751 to 4.000 | 3 | 114,651,010.30 | 11.16 | 3.7754 | 36 | 3.856209 |
4.001 or Greater | 3 | 21,350,000.00 | 2.08 | 4.0010 | 37 | 5.592428 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STRATIFICATION DETAIL |
July 17, 2024 |
Ending Schedule Balance | ||||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | Wtd Avg | ||
Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
1 to 5,000,000 | 9 | 33,743,818.06 | 3.28 | 4.6799 | 36 | 3.006657 |
10,000,001 to 15,000,000 | 9 | 117,539,566.96 | 11.44 | 4.4319 | 35 | 2.353400 |
15,000,001 to 20,000,000 | 7 | 119,676,127.54 | 11.65 | 4.3529 | 37 | 1.669699 |
20,000,001 to 25,000,000 | 5 | 107,659,014.51 | 10.48 | 4.2824 | 33 | 1.250802 |
25,000,001 to 30,000,000 | 5 | 141,893,552.92 | 13.81 | 4.5205 | 36 | 1.587971 |
30,000,001 to 35,000,000 | 6 | 195,462,147.72 | 19.02 | 4.0948 | 37 | 1.949879 |
35,000,001 to 40,000,000 | 1 | 36,271,808.76 | 3.53 | 4.7000 | 37 | 0.919400 |
40,000,001 to 45,000,000 | 2 | 86,523,389.42 | 8.42 | 3.9112 | 20 | 2.535406 |
45,000,001 to 50,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5,000,001 to 10,000,000 | 10 | 73,916,053.08 | 7.19 | 4.5340 | 36 | 1.483919 |
50,000,001 to 55,000,000 | 1 | 55,000,000.00 | 5.35 | 4.1310 | 37 | 2.134100 |
55,000,001 to 60,000,000 | 1 | 60,000,000.00 | 5.84 | 3.6514 | 35 | 3.831600 |
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
65,000,001 to 70,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
85,000,000+ | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STRATIFICATION DETAIL |
July 17, 2024 |
Loan Rate | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
4.00 or Less | 12 | 317,310,519.38 | 30.88 | 3.7555 | 36 | 2.593922 |
4.01 to 4.25 | 8 | 162,846,209.66 | 15.85 | 4.0928 | 27 | 1.954425 |
4.26 to 4.50 | 15 | 262,885,125.39 | 25.58 | 4.4466 | 36 | 1.751165 |
4.51 to 4.75 | 11 | 165,815,063.51 | 16.13 | 4.6662 | 35 | 1.585160 |
4.76 to 5.00 | 8 | 99,631,939.83 | 9.69 | 4.8736 | 36 | 1.148912 |
5.01 to 5.25 | 1 | 4,861,935.78 | 0.47 | 5.0200 | 35 | 1.337000 |
5.26 to 5.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.51 to 5.75 | 1 | 14,334,685.42 | 1.39 | 5.7300 | 32 | 3.011400 |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 5 | 61,618,121.02 | 6.00 | 4.1205 | 34 | 2.242144 |
Lodging | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Mixed Use | 5 | 113,476,369.95 | 11.04 | 4.2299 | 36 | 1.779946 |
Multifamily | 5 | 45,960,748.68 | 4.47 | 4.3299 | 36 | 3.136216 |
Office | 13 | 335,897,772.70 | 32.68 | 4.3150 | 31 | 1.859812 |
Other | 10 | 158,725,152.89 | 15.44 | 4.4125 | 36 | 1.196640 |
Retail | 15 | 301,398,873.23 | 29.33 | 4.1971 | 37 | 2.218717 |
Self Storage | 3 | 10,608,440.50 | 1.03 | 4.2677 | 37 | 5.753992 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STRATIFICATION DETAIL |
July 17, 2024 |
Remaining Amortization Term | ||||||
Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
240 Months or Less | 24 | 491,607,423.89 | 47.84 | 4.0250 | 36 | 2.619146 |
241 to 270 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
271 to 300 Months | 32 | 536,078,055.08 | 52.16 | 4.5034 | 33 | 1.382434 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Seasoning | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Seasoning Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STRATIFICATION DETAIL |
July 17, 2024 |
State | ||||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||||
Arizona | 3 | 56,942,943.12 | 5.54 | 4.6892 | 36 | 1.743271 | ||
California | 6 | 70,228,962.49 | 6.83 | 4.2833 | 36 | 2.812008 | ||
Connecticut | 1 | 6,636,108.54 | 0.65 | 4.8300 | 34 | 1.401100 | ||
Florida | 3 | 28,360,602.58 | 2.76 | 4.7684 | 36 | 1.465266 | ||
Idaho | 1 | 15,750,000.00 | 1.53 | 3.9800 | 37 | 4.325900 | ||
Illinois | 3 | 37,675,196.80 | 3.67 | 4.5080 | 33 | 2.453326 | ||
Indiana | 1 | 5,830,176.53 | 0.57 | 4.7400 | 38 | 2.566600 | ||
Kansas | 1 | 26,330,531.20 | 2.56 | 4.4500 | 38 | 1.320100 | ||
Louisiana | 2 | 60,868,416.71 | 5.92 | 3.8680 | 37 | 1.803576 | ||
Maryland | 1 | 12,629,876.96 | 1.23 | 4.7900 | 35 | 1.694100 | ||
Michigan | 3 | 81,254,838.88 | 7.91 | 4.2673 | 18 | 1.131642 | ||
Mississippi | 1 | 4,861,935.78 | 0.47 | 5.0200 | 35 | 1.337000 | ||
Missouri | 1 | 7,915,608.48 | 0.77 | 4.6240 | 37 | 1.806800 | ||
N/A | 4 | 65,845,790.44 | 6.41 | 3.9952 | 36 | 0.000000 | ||
Nevada | 1 | 13,003,994.28 | 1.27 | 4.4850 | 37 | 1.107400 | ||
New Jersey | 1 | 43,600,000.00 | 4.24 | 3.7700 | 38 | 3.906500 | ||
New York | 7 | 251,971,239.24 | 24.52 | 4.0776 | 36 | 2.437893 | ||
North Carolina | 1 | 6,500,000.00 | 0.63 | 4.2400 | 38 | 3.227400 | ||
Ohio | 3 | 46,620,148.68 | 4.54 | 4.3656 | 33 | 1.274112 | ||
Pennsylvania | 2 | 41,292,213.41 | 4.02 | 4.6271 | 37 | 1.031462 | ||
South Carolina | 2 | 18,100,000.00 | 1.76 | 4.3791 | 36 | 2.481962 | ||
Texas | 3 | 19,023,174.95 | 1.85 | 4.5030 | 37 | 1.434186 | ||
Various | 3 | 57,203,195.72 | 5.57 | 4.7946 | 34 | 2.375093 | ||
Virginia | 1 | 15,240,524.18 | 1.48 | 4.3600 | 38 | 1.617000 | ||
Wisconsin | 1 | 34,000,000.00 | 3.31 | 3.9950 | 38 | 2.122900 | ||
Total | 56 | 1,027,685,478.97 | 100.00 | 4.2746 | 34 | 1.974032 | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
MORTGAGE LOAN DETAIL |
July 17, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
883100734 | 1 | OF | New York | NY | 07/06/2024 | 3.65140 | % | 182,570.00 | - | 60,000,000.00 | 60,000,000.00 | 06/06/2027 | 0 | 13 | 0 | ||||
304101876 | 10 | MU | Ann Arbor | MI | 07/06/2024 | 4.44350 | % | 125,090.76 | 49,817.72 | 33,781,683.79 | 33,731,866.07 | 09/06/2027 | 0 | 0 | 0 | ||||
695100823 | 11 | N/A | Various | NY | 07/06/2024 | 4.48000 | % | 113,021.63 | 60,869.56 | 30,273,651.21 | 30,212,781.65 | 09/06/2027 | 0 | 0 | 0 | ||||
304101873 | 12 | RT | Pleasant Prairie | WI | 07/01/2024 | 3.99500 | % | 113,191.67 | - | 34,000,000.00 | 34,000,000.00 | 09/01/2027 | 0 | 0 | 0 | ||||
883100750 | 13 | RT | Metairie | LA | 07/01/2024 | 3.77000 | % | 103,675.00 | - | 33,000,000.00 | 33,000,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
883100742 | 14 | OF | Harrison | NY | 07/06/2024 | 4.97800 | % | 124,163.77 | 52,543.93 | 29,931,001.52 | 29,878,457.59 | 08/06/2027 | 0 | 0 | 0 | ||||
695100815 | 15 | RT | Mesa | AZ | 07/06/2024 | 4.70200 | % | 112,375.45 | 43,251.96 | 28,679,399.38 | 28,636,147.42 | 08/06/2027 | 0 | 0 | 0 | ||||
883100758 | 16 | OF | Uniondale | NY | 07/06/2024 | 4.45000 | % | 108,209.17 | - | 29,180,000.00 | 29,180,000.00 | 06/06/2027 | 0 | 0 | 0 | ||||
304101879 | 17 | IN | Columbus | OH | 07/06/2024 | 4.01000 | % | 73,756.60 | 39,384.10 | 22,071,799.69 | 22,032,415.59 | 06/06/2027 | 0 | 0 | 0 | ||||
308711018 | 18 | MU | Chicago | IL | 07/01/2024 | 4.55000 | % | 81,136.46 | 38,124.10 | 21,398,625.77 | 21,360,501.67 | 02/01/2027 | 0 | 0 | 0 | ||||
308711019 | 19 | OF | San Jose | CA | 07/01/2024 | 4.83000 | % | 87,709.94 | 32,327.55 | 21,791,290.04 | 21,758,962.49 | 07/01/2029 | 0 | 0 | 0 | ||||
304101820 | 2 | MU | New York | NY | 07/09/2024 | 3.43000 | % | 93,467.50 | - | 32,700,000.00 | 32,700,000.00 | 06/09/2027 | 0 | 0 | 0 | ||||
308711020 | 20 | MU | Sedona | AZ | 07/06/2024 | 4.69000 | % | 77,747.06 | 38,811.25 | 19,892,636.93 | 19,853,825.68 | 09/06/2027 | 0 | 0 | 0 | ||||
308711021 | 21 | OF | Cincinnati | OH | 07/01/2024 | 4.66000 | % | 77,833.16 | 35,738.83 | 20,042,873.59 | 20,007,134.76 | 02/01/2027 | 0 | 0 | 0 | ||||
308711022 | 22 | RT | Fort Lauderdale | FL | 07/01/2024 | 4.82000 | % | 70,975.25 | 34,199.74 | 17,670,186.98 | 17,635,987.24 | 07/01/2027 | 0 | 0 | 0 | ||||
308711023 | 23 | OF | Redwood City | CA | 07/01/2024 | 4.07000 | % | 60,541.25 | - | 17,850,000.00 | 17,850,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
308711024 | 24 | OF | Richmond | VA | 07/01/2024 | 4.36000 | % | 55,487.39 | 31,234.37 | 15,271,758.55 | 15,240,524.18 | 09/01/2027 | 0 | 0 | 0 | ||||
883100733 | 25 | N/A | Various | XX | 07/06/2024 | 5.73000 | % | 68,630.11 | 38,112.61 | 14,372,798.03 | 14,334,685.42 | 03/06/2027 | 0 | 0 | 8 | ||||
308711026 | 26 | MF | Idaho Falls | ID | 07/01/2024 | 3.98000 | % | 52,237.50 | - | 15,750,000.00 | 15,750,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
307771014 | 27 | OF | New York | NY | 07/01/2024 | 3.66940 | % | 45,867.50 | - | 15,000,000.00 | 15,000,000.00 | 06/01/2027 | 0 | 8 | 0 | ||||
308711028 | 28 | IN | San Francisco | CA | 07/01/2024 | 3.93000 | % | 49,125.00 | - | 15,000,000.00 | 15,000,000.00 | 04/01/2027 | 0 | 0 | 0 | ||||
308711029 | 29 | RT | Bluffton | SC | 07/01/2024 | 4.26000 | % | 48,635.00 | - | 13,700,000.00 | 13,700,000.00 | 07/01/2027 | 0 | 0 | 0 | ||||
304101819 | 2 | A | N/A | 07/09/2024 | 3.43000 | % | 64,312.50 | - | 22,500,000.00 | 22,500,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
695100813 | 3 | RT | New York | NY | 07/06/2024 | 4.13100 | % | 189,337.50 | - | 55,000,000.00 | 55,000,000.00 | 08/06/2027 | 0 | 0 | 0 | ||||
695100812 | 30 | OF | Las Vegas | NV | 07/06/2024 | 4.48500 | % | 48,678.53 | 20,362.41 | 13,024,356.69 | 13,003,994.28 | 08/06/2027 | 0 | 0 | 0 | ||||
308711031 | 31 | RT | Ocean City | MD | 07/01/2024 | 4.79000 | % | 50,495.10 | 20,253.14 | 12,650,130.10 | 12,629,876.96 | 06/01/2027 | 0 | 0 | 0 | ||||
695100821 | 32 | MF | Various | IL | 07/06/2024 | 4.44000 | % | 47,360.00 | - | 12,800,000.00 | 12,800,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
695100825 | 33 | IN | Various | XX | 07/06/2024 | 4.47000 | % | 41,229.32 | 17,263.85 | 11,068,274.15 | 11,051,010.30 | 06/06/2027 | 0 | 0 | 0 | ||||
308711034 | 34 | N/A | Denton | TX | 07/01/2024 | 4.44000 | % | 36,111.37 | 19,735.67 | 9,759,829.98 | 9,740,094.31 | 09/01/2027 | 0 | 0 | 8 | ||||
304101892 | 35 | IN | Carlsbad | CA | 07/06/2024 | 4.13000 | % | 34,485.50 | - | 10,020,000.00 | 10,020,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
304101872 | 36 | RT | Valrico | FL | 07/06/2024 | 4.63000 | % | 34,067.64 | 17,376.24 | 8,829,626.29 | 8,812,250.05 | 09/06/2027 | 0 | 0 | 0 | ||||
883100751 | 37 | OF | Phoenix | AZ | 07/06/2024 | 4.64400 | % | 32,769.63 | 14,635.88 | 8,467,605.90 | 8,452,970.02 | 05/06/2027 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
MORTGAGE LOAN DETAIL |
July 17, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
883100748 | 38 | RT | St. Louis | MO | 07/06/2024 | 4.62400 | % | 30,562.00 | 15,705.17 | 7,931,313.65 | 7,915,608.48 | 08/06/2027 | 0 | 0 | 0 | ||||
308711039 | 39 | MF | Ledyard | CT | 07/01/2024 | 4.83000 | % | 26,753.11 | 10,626.99 | 6,646,735.53 | 6,636,108.54 | 05/01/2027 | 0 | 0 | 0 | ||||
304101875 | 4 | OF | Overland Park | KS | 07/06/2024 | 4.45000 | % | 97,839.95 | 53,275.68 | 26,383,806.88 | 26,330,531.20 | 09/06/2027 | 0 | 0 | 0 | ||||
695100830 | 40 | MU | Indianapolis | IN | 07/06/2024 | 4.74000 | % | 23,073.89 | 11,315.06 | 5,841,491.59 | 5,830,176.53 | 09/06/2027 | 0 | 0 | 0 | ||||
304101878 | 41 | MF | Garner | NC | 07/06/2024 | 4.24000 | % | 22,966.67 | - | 6,500,000.00 | 6,500,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
695100822 | 42 | SS | Converse | TX | 07/06/2024 | 4.50000 | % | 18,819.38 | 10,061.68 | 5,018,502.18 | 5,008,440.50 | 09/06/2027 | 0 | 0 | 0 | ||||
304101864 | 43 | RT | Uniontown | PA | 07/06/2024 | 4.10000 | % | 17,185.33 | 9,448.56 | 5,029,853.21 | 5,020,404.65 | 08/06/2027 | 0 | 0 | 0 | ||||
695100786 | 44 | N/A | Richland | MS | 07/06/2024 | 5.02000 | % | 20,377.65 | 9,214.80 | 4,871,150.58 | 4,861,935.78 | 06/06/2027 | 0 | 0 | 8 | ||||
883100791 | 45 | RT | Various | OH | 07/06/2024 | 4.79000 | % | 18,336.02 | 12,975.38 | 4,593,573.71 | 4,580,598.33 | 09/06/2027 | 0 | 0 | 0 | ||||
695100809 | 46 | RT | White Lake | MI | 07/06/2024 | 4.96000 | % | 19,047.74 | 8,740.00 | 4,608,323.39 | 4,599,583.39 | 07/06/2027 | 0 | 0 | 0 | ||||
695100800 | 47 | MF | Houston | TX | 07/06/2024 | 4.65000 | % | 16,612.49 | 12,453.12 | 4,287,093.26 | 4,274,640.14 | 07/06/2027 | 0 | 0 | 0 | ||||
304101890 | 49 | RT | Columbia | SC | 07/06/2024 | 4.75000 | % | 17,416.67 | - | 4,400,000.00 | 4,400,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
304101899 | 4 | A | N/A | 07/06/2024 | 4.45000 | % | 65,226.63 | 35,517.12 | 17,589,204.89 | 17,553,687.77 | 09/06/2027 | 0 | 0 | 0 | |||||
304101871 | 5 | OF | Troy | MI | 07/06/2024 | 4.05460 | % | 145,312.90 | 83,437.66 | 43,006,827.08 | 42,923,389.42 | 09/06/2024 | 0 | 0 | 0 | ||||
883100783 | 50 | IN | Clinton | IL | 07/06/2024 | 4.50000 | % | 13,206.58 | 7,060.83 | 3,521,755.96 | 3,514,695.13 | 05/06/2027 | 0 | 0 | 0 | ||||
304101877 | 51 | SS | Riverside | CA | 07/06/2024 | 4.21000 | % | 12,279.17 | - | 3,500,000.00 | 3,500,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
304101889 | 52 | N/A | St. Petersburg | FL | 07/06/2024 | 4.93000 | % | 7,871.47 | 3,610.34 | 1,915,975.63 | 1,912,365.29 | 09/06/2027 | 0 | 0 | 0 | ||||
304101865 | 53 | SS | Rohnert Park | CA | 07/06/2024 | 3.81000 | % | 6,667.50 | - | 2,100,000.00 | 2,100,000.00 | 08/06/2027 | 0 | 0 | 0 | ||||
304101863 | 6 | RT | Baton Rouge | LA | 07/01/2024 | 3.98400 | % | 92,690.00 | 50,258.00 | 27,918,674.71 | 27,868,416.71 | 08/01/2027 | 0 | 0 | 0 | ||||
883100782 | 6 | A | N/A | 07/01/2024 | 3.98400 | % | 52,524.33 | 28,479.54 | 15,820,582.21 | 15,792,102.67 | 08/01/2027 | 0 | 0 | 0 | |||||
308711007 | 7 | RT | Shrewsbury | NJ | 07/01/2024 | 3.77000 | % | 136,976.67 | - | 43,600,000.00 | 43,600,000.00 | 09/01/2027 | 0 | 0 | 0 | ||||
308711008 | 8 | N/A | Various | XX | 07/01/2024 | 4.48600 | % | 118,944.42 | - | 31,817,500.00 | 31,817,500.00 | 06/01/2027 | 0 | 0 | 0 | ||||
695100804 | 8 | A | N/A | 07/01/2024 | 4.48600 | % | 37,383.33 | - | 10,000,000.00 | 10,000,000.00 | 06/01/2027 | 0 | 0 | 0 | |||||
695100811 | 9 | OF | Pittsburgh | PA | 04/06/2024 | 4.70000 | % | 142,279.23 | 54,803.14 | 36,326,611.90 | 36,271,808.76 | 08/06/2027 | 2 | 9 | 0 | ||||
Total | Count = 56 | 3,664,647.39 | 1,021,025.98 | 1,028,706,504.95 | 1,027,685,478.97 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
NOI DETAIL |
July 17, 2024 | |
Most Recent | Most Recent |
Property | Ending | Preceding | Most | |||||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
883100734 | 1 | OF | New York | NY | 60,000,000.00 | 32,327,379.08 | 25,824,227.73 | 01/01/2023 | 09/30/2023 | |
304101876 | 10 | MU | Ann Arbor | MI | 33,731,866.07 | 3,183,386.10 | 649,118.17 | 01/01/2024 | 03/31/2024 | |
695100823 | 11 | N/A | Various | NY | 30,212,781.65 | 8,731,175.11 | 9,403,808.39 | 04/01/2023 | 03/31/2024 | |
304101873 | 12 | RT | Pleasant Prairie | WI | 34,000,000.00 | 15,663,268.46 | 9,861,561.00 | Not Available | Not Available | |
883100750 | 13 | RT | Metairie | LA | 33,000,000.00 | 16,595,352.74 | 11,995,780.74 | Not Available | Not Available | |
883100742 | 14 | OF | Harrison | NY | 29,878,457.59 | 893,587.80 | 231,387.44 | 01/01/2024 | 03/31/2024 | |
695100815 | 15 | RT | Mesa | AZ | 28,636,147.42 | 3,408,397.65 | 1,047,808.36 | 01/01/2024 | 03/31/2024 | |
883100758 | 16 | OF | Uniondale | NY | 29,180,000.00 | 23,262,417.75 | 6,995,910.55 | 01/01/2024 | 03/31/2024 | |
304101879 | 17 | IN | Columbus | OH | 22,032,415.59 | 2,329,278.84 | 1,505,617.06 | Not Available | Not Available | |
308711018 | 18 | MU | Chicago | IL | 21,360,501.67 | 2,928,113.51 | 1,724,191.00 | Not Available | Not Available | |
308711019 | 19 | OF | San Jose | CA | 21,758,962.49 | 2,276,428.91 | 576,906.17 | 01/01/2024 | 03/31/2024 | |
304101820 | 2 | MU | New York | NY | 32,700,000.00 | 192,107,241.44 | 47,146,733.18 | 01/01/2024 | 03/31/2024 | |
308711020 | 20 | MU | Sedona | AZ | 19,853,825.68 | 1,964,786.00 | 1,059,384.02 | 01/01/2024 | 06/30/2024 | |
308711021 | 21 | OF | Cincinnati | OH | 20,007,134.76 | 6,490,651.00 | 1,415,024.06 | 01/01/2024 | 03/31/2024 | |
308711022 | 22 | RT | Fort Lauderdale | FL | 17,635,987.24 | 1,636,956.00 | 443,448.00 | 01/01/2024 | 03/31/2024 | |
308711023 | 23 | OF | Redwood City | CA | 17,850,000.00 | 2,462,542.00 | 587,389.79 | 01/01/2024 | 03/31/2024 | |
308711024 | 24 | OF | Richmond | VA | 15,240,524.18 | 1,644,926.00 | 481,512.12 | 01/01/2024 | 03/31/2024 | |
883100733 | 25 | N/A | Various | XX | 14,334,685.42 | 29,330,457.00 | 29,060,904.00 | 04/01/2023 | 03/31/2024 | |
308711026 | 26 | MF | Idaho Falls | ID | 15,750,000.00 | 2,605,586.47 | 696,865.82 | 01/01/2024 | 03/31/2024 | |
307771014 | 27 | OF | New York | NY | 15,000,000.00 | 76,147,766.76 | 18,330,393.19 | 01/01/2024 | 03/31/2024 | |
308711028 | 28 | IN | San Francisco | CA | 15,000,000.00 | 1,547,621.00 | 773,701.00 | Not Available | Not Available | |
308711029 | 29 | RT | Bluffton | SC | 13,700,000.00 | 1,743,400.30 | 1,232,702.00 | Not Available | Not Available | |
304101819 | 2 | A | N/A | 22,500,000.00 | - | - | Not Available | Not Available | ||
695100813 | 3 | RT | New York | NY | 55,000,000.00 | 9,408,832.60 | 7,050,209.16 | Not Available | Not Available | |
695100812 | 30 | OF | Las Vegas | NV | 13,003,994.28 | 1,581,393.13 | 249,094.14 | 01/01/2024 | 03/31/2024 | |
308711031 | 31 | RT | Ocean City | MD | 12,629,876.96 | 1,475,794.78 | 1,156,741.00 | Not Available | Not Available | |
695100821 | 32 | MF | Various | IL | 12,800,000.00 | 1,523,246.59 | 1,302,672.45 | Not Available | Not Available | |
695100825 | 33 | IN | Various | XX | 11,051,010.30 | 1,687,059.00 | 1,085,303.02 | Not Available | Not Available | |
308711034 | 34 | N/A | Denton | TX | 9,740,094.31 | 1,058,114.00 | 748,385.58 | Not Available | Not Available | |
304101892 | 35 | IN | Carlsbad | CA | 10,020,000.00 | 1,338,488.42 | 233,776.80 | 01/01/2024 | 03/31/2024 | |
304101872 | 36 | RT | Valrico | FL | 8,812,250.05 | 996,503.94 | 242,293.24 | 01/01/2024 | 03/31/2024 | |
883100751 | 37 | OF | Phoenix | AZ | 8,452,970.02 | 852,702.70 | 570,544.64 | Not Available | Not Available |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
NOI DETAIL |
July 17, 2024 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
883100748 | 38 | RT | St. Louis | MO | 7,915,608.48 | 947,476.52 | 270,129.52 | 01/01/2024 | 03/31/2024 | |
308711039 | 39 | MF | Ledyard | CT | 6,636,108.54 | 638,904.00 | 503,611.00 | Not Available | Not Available | |
304101875 | 4 | OF | Overland Park | KS | 26,330,531.20 | 19,969,575.21 | 15,310,453.68 | Not Available | Not Available | |
695100830 | 40 | MU | Indianapolis | IN | 5,830,176.53 | 884,068.77 | 288,954.46 | 01/01/2024 | 03/31/2024 | |
304101878 | 41 | MF | Garner | NC | 6,500,000.00 | 902,777.96 | 237,779.62 | 01/01/2024 | 03/31/2024 | |
695100822 | 42 | SS | Converse | TX | 5,008,440.50 | 779,791.00 | 344,799.56 | Not Available | Not Available | |
304101864 | 43 | RT | Uniontown | PA | 5,020,404.65 | 702,999.08 | 158,269.00 | 01/01/2024 | 03/31/2024 | |
695100786 | 44 | N/A | Richland | MS | 4,861,935.78 | 298,930.39 | 140,092.32 | 01/01/2024 | 03/31/2024 | |
883100791 | 45 | RT | Various | OH | 4,580,598.33 | 558,047.24 | 126,665.89 | 01/01/2024 | 03/31/2024 | |
695100809 | 46 | RT | White Lake | MI | 4,599,583.39 | 482,024.10 | 120,506.02 | 01/01/2024 | 03/31/2024 | |
695100800 | 47 | MF | Houston | TX | 4,274,640.14 | 711,203.77 | 189,152.92 | 01/01/2024 | 03/31/2024 | |
304101890 | 49 | RT | Columbia | SC | 4,400,000.00 | 449,975.24 | 111,658.64 | 01/01/2024 | 03/31/2024 | |
304101899 | 4 | A | N/A | 17,553,687.77 | - | - | Not Available | Not Available | ||
304101871 | 5 | OF | Troy | MI | 42,923,389.42 | 4,087,042.30 | 895,226.54 | 01/01/2024 | 03/31/2024 | |
883100783 | 50 | IN | Clinton | IL | 3,514,695.13 | 776,997.92 | 541,452.01 | Not Available | Not Available | |
304101877 | 51 | SS | Riverside | CA | 3,500,000.00 | 678,107.14 | 354,443.60 | Not Available | Not Available | |
304101889 | 52 | N/A | St. Petersburg | FL | 1,912,365.29 | 342,241.52 | 98,071.00 | 01/01/2024 | 03/31/2024 | |
304101865 | 53 | SS | Rohnert Park | CA | 2,100,000.00 | 1,344,952.56 | 338,666.60 | 01/01/2024 | 03/31/2024 | |
304101863 | 6 | RT | Baton Rouge | LA | 27,868,416.71 | 27,452,215.29 | 20,332,601.07 | Not Available | Not Available | |
883100782 | 6 | A | N/A | 15,792,102.67 | - | - | Not Available | Not Available | ||
308711007 | 7 | RT | Shrewsbury | NJ | 43,600,000.00 | 7,237,290.00 | 1,671,937.13 | 01/01/2024 | 03/31/2024 | |
308711008 | 8 | N/A | Various | XX | 31,817,500.00 | 45,032,538.00 | 49,755,813.00 | Not Available | Not Available | |
695100804 | 8 | A | N/A | 10,000,000.00 | - | - | Not Available | Not Available | ||
695100811 | 9 | OF | Pittsburgh | PA | 36,271,808.76 | 3,384,967.29 | 2,059,141.78 | Not Available | Not Available | |
Total | Count = 56 | 1,027,685,478.97 | 566,864,980.38 | 277,532,819.18 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
DELINQUENCY LOAN DETAIL |
July 17, 2024 |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment Workout | Most Recent | ||||||||
Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | ||||
Loan ID | OMCR | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
695100811 | 9 | 36,430,865.42 | 04/06/2024 | 197,082.37 | 588,028.66 | 6,857.27 | - | 2 | 9 | 09/18/2023 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
July 17, 2024 |
Delinquent | |||||||||||||||||||||||||||||
(Does not include loans in Bankruptcy, Foreclosure, or REO) | |||||||||||||||||||||||||||||
30 | Day | 60 | Day | 90 | Day | 120 | + Day | Bankruptcy | Foreclosure | REO | |||||||||||||||||||
Distribution | |||||||||||||||||||||||||||||
Date | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||
0 | 0 | 1 | 36,430,865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
07/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 1.8 | % | 3.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 36,430,865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
06/17/2024 | |||||||||||||||||||||||||||||
1.8 | % | 3.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
1 | 36,480,304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
05/17/2024 | |||||||||||||||||||||||||||||
1.8 | % | 3.5 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
04/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
03/15/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
02/16/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
01/18/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
10/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
APPRAISAL REDUCTION DETAIL |
July 17, 2024 |
Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
695100811 | 9 | Grant Building | 36,326,611.90 | 36,271,808.76 | 15,000,098.48 | 07/11/2024 | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
July 17, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount | Reduction Date | ASER Amount | ASER Amount | ||
7/17/2024 | 695100811 | 9 | Grant Building | 36,326,611.90 | 36,271,808.76 | 15,000,098.48 | 07/11/2024 | - | - |
10/17/2022 | 307771014 | 27 | 245 Park Avenue | 15,000,000.00 | 15,000,000.00 | - | 02/10/2022 | - | - |
9/16/2022 | 307771014 | 27 | 245 Park Avenue | 15,000,000.00 | 15,000,000.00 | - | 02/10/2022 | - | - |
8/17/2022 | 307771014 | 27 | 245 Park Avenue | 15,000,000.00 | 15,000,000.00 | - | 02/10/2022 | - | - |
7/15/2022 | 307771014 | 27 | 245 Park Avenue | 15,000,000.00 | 15,000,000.00 | - | 02/10/2022 | - | - |
6/17/2022 | 307771014 | 27 | 245 Park Avenue | 15,000,000.00 | 15,000,000.00 | - | 02/10/2022 | - | - |
3/17/2022 | 307771014 | 27 | 245 Park Avenue | 15,000,000.00 | 15,000,000.00 | - | 03/11/2022 | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
LOAN MODIFICATION DETAIL |
July 17, 2024 |
Modification | Modification | ||||
Loan ID | OMCR | Property Name | Date | Code (4) | |
883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 | |
308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 | |
695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 | |
Total | Count = 3 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
07/17/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
07/17/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
07/17/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
06/17/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
06/17/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
06/17/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
05/17/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
05/17/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
05/17/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
04/17/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
04/17/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
04/17/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
03/15/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
03/15/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
03/15/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
02/16/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
02/16/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
02/16/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
01/18/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
01/18/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
01/18/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
12/15/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
12/15/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
12/15/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
11/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
11/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
11/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
10/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
10/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
10/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
09/15/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
09/15/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
09/15/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
08/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
08/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
08/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
07/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
07/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
07/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
06/16/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
06/16/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
06/16/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
05/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
05/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
05/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
04/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
04/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
04/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
03/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
03/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
03/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
02/17/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
02/17/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
02/17/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
01/18/2023 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
01/18/2023 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
01/18/2023 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
12/16/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
12/16/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
12/16/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
11/18/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
11/18/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
11/18/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
10/17/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
10/17/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
10/17/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
09/16/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
09/16/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
09/16/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
08/17/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
08/17/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
08/17/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
07/15/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
07/15/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
07/15/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
06/17/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
06/17/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
06/17/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
05/17/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
05/17/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
05/17/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
04/15/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
04/15/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
04/15/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
03/17/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
03/17/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
03/17/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
02/17/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
02/17/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
02/17/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
01/18/2022 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
01/18/2022 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
01/18/2022 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
12/17/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
12/17/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
12/17/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
11/18/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
11/18/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
11/18/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
10/18/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
10/18/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
10/18/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
09/17/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
09/17/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
09/17/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
08/17/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
08/17/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
08/17/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
07/16/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
07/16/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
07/16/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
06/17/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
06/17/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
06/17/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
05/17/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
05/17/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
05/17/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
04/16/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
04/16/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
04/16/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
03/17/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
03/17/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
03/17/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
02/18/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
02/18/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
02/18/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
01/15/2021 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
01/15/2021 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
01/15/2021 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
12/17/2020 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
12/17/2020 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
12/17/2020 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL LOAN MODIFICATION DETAIL |
July 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
11/18/2020 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
11/18/2020 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
11/18/2020 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
10/19/2020 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
10/19/2020 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
10/19/2020 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
09/17/2020 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
09/17/2020 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
08/17/2020 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
08/17/2020 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
SPECIALLY SERVICED LOAN DETAIL |
July 17, 2024 |
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||
Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | ||
Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
695100811 | 9 | 9 | 7,568.04 | 36,271,808.76 | 36,430,865.42 | 23,500,000.00 | 04/04/2024 | 09/18/2023 | |
883100734 | 1 | 13 | 12,500.00 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
Total | Count = 2 | 20,068.04 | 96,271,808.76 | 96,430,865.42 | 773,500,000.00 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
HISTORICAL SPECIALLY SERVICED LOANS |
July 17, 2024 | |
Most Recent | Most Recent |
Servicer | Master Servicer |
Special Servicing | Ending | Ending | Most | Most Recent | ||||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special | |||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
11/18/2022 | 307771014 | 27 | 8 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | 11/04/2022 |
10/17/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
09/16/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
08/17/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
07/15/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
06/17/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
05/17/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
04/15/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
03/17/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
02/17/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
01/18/2022 | 307771014 | 27 | 3 | - | 15,000,000.00 | 15,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/18/2021 | |
05/15/2020 | 308711034 | 34 | 8 | - | 10,617,417.29 | 10,617,417.29 | 18,000,000.00 | 06/01/2017 | 04/28/2020 | 05/05/2020 |
07/17/2024 | 695100811 | 9 | 9 | 7,568.04 | 36,271,808.76 | 36,430,865.42 | 23,500,000.00 | 04/04/2024 | 09/18/2023 | |
06/17/2024 | 695100811 | 9 | 9 | 7,831.05 | 36,326,611.90 | 36,430,865.42 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
05/17/2024 | 695100811 | 9 | 9 | 7,589.76 | 36,376,470.61 | 36,480,303.89 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
04/17/2024 | 695100811 | 9 | 9 | 7,853.40 | 36,430,865.42 | 36,480,303.89 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
03/15/2024 | 695100811 | 9 | 9 | 7,358.56 | 36,480,303.89 | 36,480,303.89 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
02/16/2024 | 695100811 | 9 | 9 | 7,876.59 | 36,539,045.37 | 36,539,045.37 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
01/18/2024 | 695100811 | 9 | 9 | 7,887.10 | 36,588,047.78 | 36,588,047.78 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
12/15/2023 | 695100811 | 9 | 9 | 7,643.80 | 36,636,852.67 | 36,636,852.67 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
11/17/2023 | 695100811 | 9 | 9 | 7,909.01 | 36,690,231.63 | 36,690,231.63 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
10/17/2023 | 695100811 | 9 | 9 | 3,321.46 | 36,738,624.62 | 36,738,624.62 | 58,100,000.00 | 06/15/2017 | 09/18/2023 | |
07/17/2024 | 883100734 | 1 | 13 | 12,500.00 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
06/17/2024 | 883100734 | 1 | 13 | 12,916.67 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
05/17/2024 | 883100734 | 1 | 13 | 12,500.00 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
04/17/2024 | 883100734 | 1 | 13 | 7,083.33 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 32 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 | ||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 | July 17, 2024 | |||||||
UNSCHEDULED PRINCIPAL DETAIL | ||||||||
Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
No Loans with Unscheduled Principal Activity to Report. | ||||||||
Reports Available at sf.citidirect.com v. 21.09.28 | Page 33 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 | |||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 | July 17, 2024 | ||||||||
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL | |||||||||
Distribution | Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Date | Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
12/16/2022 | 695100816 | 48 | 11/22/2022 | 9 | 4,976,210.80 | - | - | - | 185,206.19 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 34 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 | July 17, 2024 | ||||||||||
LIQUIDATED LOAN DETAIL | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | ||
Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 35 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 | July 17, 2024 | ||||||||||
HISTORICAL LIQUIDATED LOAN | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | |
Date | Loan ID OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 36 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 | |||||
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 | July 17, 2024 | ||||
CREFC® INVESTOR REPORTING PACKAGE LEGENDS | |||||
1|CREFC Investor Reporting Package Legends | |||||
Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
MF | Multifamily | 1 | Modification | 1 | Partial Liquidation (Curtailment) |
RT | Retail | 2 | Foreclosure | 2 | Payoff Prior To Maturity |
HC | HealthCare | 3 | Bankruptcy | 3 | Disposition / Liquidation |
IN | Industrial | 4 | Extension | 4 | Repurchase / Substitution |
MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
OF | Office | 6 | DPO | 6 | DPO |
MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
ZZ | Missing Information | 12 | Reps and Warranties | ||
SF | SF | 13 | TBD | ||
WH | Warehouse | 98 | Other | ||
OT | Other | ||||
Modification Code (4) | |||||
Payment Status of Loan (2) | |||||
1 | Maturity Date Extension | ||||
A | In Grace Period | 2 | Amortization Change | ||
B | Late, but less than 30 Days | 3 | Principal Write-Off | ||
0 | Current | 4 | Blank (formerly Combination) | ||
1 | 30-59 Days Delinquent | 5 | Temporary Rate Reduction | ||
2 | 60-89 Days Delinquent | 6 | Capitalization of Interest | ||
3 | 90-120 Days Delinquent | 7 | Capitalization of Taxes | ||
4 | Performing Matured Balloon | 8 | Other | ||
5 | Non Performing Matured Balloon | 9 | Combination | ||
6 | 121+ Days Delinquent | 10 | Forbearance | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 37 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-P8 | |||
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 | July 17, 2024 | ||
NOTES | |||
No Notes available for this deal at this time. | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 38 of 38 | © Copyright 2024 Citigroup |