10/01/2024 | Press release | Distributed by Public on 10/01/2024 11:47
Citigroup Commercial Mortgage Trust 2017-P8 |
Commercial Mortgage Pass-Through Certificates, Series 2017-P8 |
STATEMENT TO NOTEHOLDERS |
September 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 |
September 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 | 27,062,784.83 | 3.268000 | % | 30/360 | 73,700.98 | - | 910,218.45 | 983,919.43 | - | - | 26,152,566.38 | ||
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 | 4.397031 | % | 30/360 | 156,098.27 | - | - | 156,098.27 | - | - | 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 | 4,683.06 | - | - | 4,683.06 | - | - | 36,147,149.00 | ||
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | ||
S | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | ||
V-1 | 30,771,042.00 | 29,061,864.19 | 0.000000 | % | 30/360 | 103,935.29 | - | 27,119.94 | 131,055.23 | - | - | 29,034,744.25 | ||
V-2 | A | 9,227,244.00 | 8,592,535.22 | 0.000000 | % | 30/360 | 31,484.70 | - | 10,071.08 | 41,555.78 | - | - | 8,582,464.14 | |
V-2 | B | 457,073.00 | 457,073.00 | 0.000000 | % | 30/360 | 1,674.80 | - | - | 1,674.80 | - | - | 457,073.00 | |
V-2 | C | 471,357.00 | 471,357.00 | 0.000000 | % | 30/360 | 1,727.14 | - | - | 1,727.14 | - | - | 471,357.00 | |
V-2 | D | 528,494.00 | 528,494.00 | 0.000000 | % | 30/360 | 1,936.50 | - | - | 1,936.50 | - | - | 528,494.00 | |
V-2 | E | 742,759.00 | 742,759.00 | 0.000000 | % | 30/360 | 1,773.56 | - | - | 1,773.56 | - | - | 742,759.00 | |
V-3 | AC | 10,805,216.00 | 10,129,912.26 | 0.000000 | % | 30/360 | 37,117.95 | - | 10,715.21 | 47,833.16 | - | - | 10,119,197.05 | |
V-3 | D | 562,295.00 | 562,295.00 | 0.000000 | % | 30/360 | 2,060.36 | - | - | 2,060.36 | - | - | 562,295.00 | |
V-3 | E | 790,265.00 | 790,265.00 | 0.000000 | % | 30/360 | 1,886.99 | - | - | 1,886.99 | - | - | 790,265.00 | |
Total | 1,087,114,894.00 | 1,026,731,088.26 | 2,880,623.10 | - | 958,124.68 | 3,838,747.78 | - | - | 1,025,772,963.58 | |||||
Notional | ||||||||||||||
X-A | 833,953,000.00 | 776,588,384.59 | 1.005173 | % | 30/360 | 650,504.56 | - | - | 650,504.56 | - | (910,218.45 | ) | 775,678,166.14 | |
X-B | 41,310,000.00 | 41,310,000.00 | 0.205031 | % | 30/360 | 7,058.20 | - | - | 7,058.20 | - | - | 41,310,000.00 | ||
X-D | 47,765,000.00 | 47,765,000.00 | 1.397031 | % | 30/360 | 55,607.66 | - | - | 55,607.66 | - | - | 47,765,000.00 | ||
X-E | 20,655,000.00 | 20,655,000.00 | 1.397031 | % | 30/360 | 24,046.40 | - | - | 24,046.40 | - | - | 20,655,000.00 | ||
X-F | 10,328,000.00 | 10,328,000.00 | 1.397031 | % | 30/360 | 12,023.78 | - | - | 12,023.78 | - | - | 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 |
September 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 | 1.397031 | % | 30/360 | 42,082.25 | - | - | 42,082.25 | - | - | 36,147,149.00 | |
Total | 990,158,149.00 | 932,793,533.59 | 791,322.85 | - | - | 791,322.85 | - | (910,218.45 | ) | 931,883,315.14 | |||
Grand Total | 2,077,273,043.00 | 1,959,524,621.85 | 3,671,945.95 | - | 958,124.68 | 4,630,070.63 | - | (910,218.45 | ) | 1,957,656,278.72 |
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 |
September 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 | 08/30/2024 | - | - | - | - | - | - | - | |
A-2 | 17326 | DAB8 | 08/30/2024 | 2.28916084 | - | - | 2.28916084 | - | - | 883.56157044 | |
A-3 | 17326 | DAC6 | 08/30/2024 | 2.66916667 | - | - | 2.66916667 | - | - | 1,000.00000000 | |
A-4 | 17326 | DAD4 | 08/30/2024 | 2.88749999 | - | - | 2.88749999 | - | - | 1,000.00000000 | |
A-AB | 17326 | DAE2 | 08/30/2024 | 1.51336715 | - | 18.69031725 | 20.20368439 | - | - | 537.01368337 | |
A-S | 17326 | DAF9 | 08/30/2024 | 3.15749995 | - | - | 3.15749995 | - | - | 1,000.00000000 | |
X-A | 17326 | DAJ1 | 08/30/2024 | 0.78002545 | - | - | 0.78002545 | - | - | 930.12216053 | |
B | 17326 | DAG7 | 08/30/2024 | 3.49333333 | - | - | 3.49333333 | - | - | 1,000.00000000 | |
X-B | 17326 | DAK8 | 08/30/2024 | 0.17085936 | - | - | 0.17085936 | - | - | 1,000.00000000 | |
C | 17326 | DAH5 | 08/30/2024 | 3.66419262 | - | - | 3.66419262 | - | - | 1,000.00000000 | |
D | 17326DAM4 U1852DAA3 17326DAN2 | 08/30/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
X-D | 17326DAV4 U1852DAE5 17326DAW2 | 08/30/2024 | 1.16419261 | - | - | 1.16419261 | - | - | 1,000.00000000 | ||
E | 17326DAP7 U1852DAB1 17326DAQ5 | 08/30/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
X-E | 17326DAX0 U1852DAF2 17326DAY8 | 08/30/2024 | 1.16419269 | - | - | 1.16419269 | - | - | 1,000.00000000 | ||
F | 17326DAR3 U1852DAC9 17326DAS1 | 08/30/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | ||
X-F | 17326DAZ5 U1852DAG0 17326DBA9 | 08/30/2024 | 1.16419249 | - | - | 1.16419249 | - | - | 1,000.00000000 | ||
G | 17326DAT9 U1852DAD7 17326DAU6 | 08/30/2024 | 0.12955545 | - | - | 0.12955545 | - | - | 1,000.00000000 | ||
X-G | 17326DBB7 U1852DAH8 17326DBC5 | 08/30/2024 | 1.16419278 | - | - | 1.16419278 | - | - | 1,000.00000000 | ||
R | 17326 | DCB6 | 08/30/2024 | - | - | - | - | - | - | - | |
S | 17326DBZ4 17326DCA8 | 08/30/2024 | - | - | - | - | - | - | - | ||
V-1 | 17326 | DBE1 | 08/30/2024 | 3.37769810 | - | 0.88134617 | 4.25904427 | - | - | 943.57364466 | |
V-2 | A | 17326 | DBG6 | 08/30/2024 | 3.41214560 | - | 1.09145049 | 4.50359609 | - | - | 930.12216215 |
V-2 | B | 17326 | DBJ0 | 08/30/2024 | 3.66418493 | - | - | 3.66418493 | - | - | 1,000.00000000 |
V-2 | C | 17326 | DBL5 | 08/30/2024 | 3.66418659 | - | - | 3.66418659 | - | - | 1,000.00000000 |
V-2 | D | 17326 | DBN1 | 08/30/2024 | 3.66418540 | - | - | 3.66418540 | - | - | 1,000.00000000 |
V-2 | E | 17326 | DBQ4 | 08/30/2024 | 2.38780008 | - | - | 2.38780008 | - | - | 1,000.00000000 |
V-3 | AC | 17326 | DBS0 | 08/30/2024 | 3.43518815 | - | 0.99167013 | 4.42685829 | - | - | 936.51038998 |
V-3 | D | 17326 | DBW1 | 08/30/2024 | 3.66419762 | - | - | 3.66419762 | - | - | 1,000.00000000 |
V-3 | E | 17326 | DBY7 | 08/30/2024 | 2.38779397 | - | - | 2.38779397 | - | - | 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 |
September 17, 2024 |
Rate | Interest | Shortfall | Paid | ||||||||||||||
Accrual | Net | Non | Carry | Basis | |||||||||||||
Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Carry Forward Basis Risk | Total | ||||||
A-1 | 2.06500 | % | 2.06500 | % | 2.06500 | % | 08/01-08/31 | - | - | - | - | - | - | - | - | - | |
A-2 | 3.10900 | % | 3.10900 | % | 3.10900 | % | 08/01-08/31 | 92,939.93 | - | - | - | - | 92,939.93 | - | - | 92,939.93 | |
A-3 | 3.20300 | % | 3.20300 | % | 3.20300 | % | 08/01-08/31 | 760,712.50 | - | - | - | - | 760,712.50 | - | - | 760,712.50 | |
A-4 | 3.46500 | % | 3.46500 | % | 3.46500 | % | 08/01-08/31 | 917,159.51 | - | - | - | - | 917,159.51 | - | - | 917,159.51 | |
A-AB | 3.26800 | % | 3.26800 | % | 3.26800 | % | 08/01-08/31 | 73,700.98 | - | - | - | - | 73,700.98 | - | - | 73,700.98 | |
A-S | 3.78900 | % | 3.78900 | % | 3.78900 | % | 08/01-08/31 | 350,551.96 | - | - | - | - | 350,551.96 | - | - | 350,551.96 | |
B | 4.19200 | % | 4.19200 | % | 4.19200 | % | 08/01-08/31 | 144,309.60 | - | - | - | - | 144,309.60 | - | - | 144,309.60 | |
C | 4.39703 | % | 4.39703 | % | 4.39703 | % | 08/01-08/31 | 156,098.27 | - | - | - | - | 156,098.27 | - | - | 156,098.27 | |
D | 3.00000 | % | 3.00000 | % | 3.00000 | % | 08/01-08/31 | 119,412.50 | - | - | - | - | 119,412.50 | - | - | 119,412.50 | |
E | 3.00000 | % | 3.00000 | % | 3.00000 | % | 08/01-08/31 | 51,637.50 | - | - | - | - | 51,637.50 | - | - | 51,637.50 | |
F | 3.00000 | % | 3.00000 | % | 3.00000 | % | 08/01-08/31 | 25,820.00 | - | - | - | - | 25,820.00 | - | - | 25,820.00 | |
G | 3.00000 | % | 3.00000 | % | 3.00000 | % | 08/01-08/31 | 90,367.87 | - | - | 86,047.99 | - | 4,683.06 | - | - | 4,683.06 | |
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | - | - | - | - | - | - | - | - | - | |
S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | - | - | - | - | - | - | - | - | - | |
V-1 | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 103,935.29 | - | - | - | - | 103,935.29 | - | - | 103,935.29 | |
V-2 | A | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 31,484.70 | - | - | - | - | 31,484.70 | - | - | 31,484.70 |
V-2 | B | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 1,674.80 | - | - | - | - | 1,674.80 | - | - | 1,674.80 |
V-2 | C | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 1,727.14 | - | - | - | - | 1,727.14 | - | - | 1,727.14 |
V-2 | D | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 1,936.50 | - | - | - | - | 1,936.50 | - | - | 1,936.50 |
V-2 | E | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 1,773.56 | - | - | - | - | 1,773.56 | - | - | 1,773.56 |
V-3 | AC | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 37,117.95 | - | - | - | - | 37,117.95 | - | - | 37,117.95 |
V-3 | D | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 2,060.36 | - | - | - | - | 2,060.36 | - | - | 2,060.36 |
V-3 | E | 0.00000 | % | 0.00000 | % | 0.00000 | % | 08/01-08/31 | 1,886.99 | - | - | - | - | 1,886.99 | - | - | 1,886.99 |
Total | 2,966,307.91 | - | - | 86,047.99 | - | 2,880,623.10 | - | - | 2,880,623.10 | ||||||||
Notional | |||||||||||||||||
X-A | 1.00517 | % | 1.00517 | % | 1.00517 | % | 08/01-08/31 | 650,504.56 | - | - | - | - | 650,504.56 | - | - | 650,504.56 | |
X-B | 0.20503 | % | 0.20503 | % | 0.20503 | % | 08/01-08/31 | 7,058.20 | - | - | - | - | 7,058.20 | - | - | 7,058.20 | |
X-D | 1.39703 | % | 1.39703 | % | 1.39703 | % | 08/01-08/31 | 55,607.66 | - | - | - | - | 55,607.66 | - | - | 55,607.66 | |
X-E | 1.39703 | % | 1.39703 | % | 1.39703 | % | 08/01-08/31 | 24,046.40 | - | - | - | - | 24,046.40 | - | - | 24,046.40 | |
X-F | 1.39703 | % | 1.39703 | % | 1.39703 | % | 08/01-08/31 | 12,023.78 | - | - | - | - | 12,023.78 | - | - | 12,023.78 |
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 |
September 17, 2024 |
Paid |
Rate | Interest | Shortfall | ||||||||||||||
Accrual | Net | Non | Carry | Basis | ||||||||||||
Class | Uncapped | Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Carry Forward | Basis Risk | Total | |||
X-G | 1.39703 | % | 1.39703 | % | 1.39703 | % | 08/01-08/31 | 42,082.25 | - | - | - | - | 42,082.25 | - | - | 42,082.25 |
Total | 791,322.85 | - | - | - | - | 791,322.85 | - | - | 791,322.85 | |||||||
Grand Total | 3,757,630.76 | - | - | 86,047.99 | - | 3,671,945.95 | - | - | 3,671,945.95 |
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 |
September 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 | - | - | - | 145,270.24 | 363.18 | 85,684.81 | - | 231,318.23 | - | - | - | - | - | |
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 | - | - | - | 145,270.24 | 363.18 | 85,684.81 | - | 231,318.23 | - | - | - | - | - | |
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 |
September 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 | - | - | - | 145,270.24 | 363.18 | 85,684.81 | - | 231,318.23 | - | - | - | - | - |
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 |
September 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 | % | 31.79 | % | |
A-2 | 35,872,599.76 | - | - | - | - | 35,872,599.76 | - | 3.73 | % | 3.50 | % | 30.00 | % | 31.79 | % | |
A-3 | 285,000,000.00 | - | - | - | - | 285,000,000.00 | - | 26.22 | % | 27.78 | % | 30.00 | % | 31.79 | % | |
A-4 | 317,631,000.00 | - | - | - | - | 317,631,000.00 | - | 29.22 | % | 30.97 | % | 30.00 | % | 31.79 | % | |
A-AB | 27,062,784.83 | 910,218.45 | - | - | - | 26,152,566.38 | - | 4.48 | % | 2.55 | % | 30.00 | % | 31.79 | % | |
A-S | 111,022,000.00 | - | - | - | - | 111,022,000.00 | - | 10.21 | % | 10.82 | % | 19.25 | % | 20.40 | % | |
B | 41,310,000.00 | - | - | - | - | 41,310,000.00 | - | 3.80 | % | 4.03 | % | 15.25 | % | 16.16 | % | |
C | 42,601,000.00 | - | - | - | - | 42,601,000.00 | - | 3.92 | % | 4.15 | % | 11.13 | % | 11.79 | % | |
D | 47,765,000.00 | - | - | - | - | 47,765,000.00 | - | 4.39 | % | 4.66 | % | 6.50 | % | 6.89 | % | |
E | 20,655,000.00 | - | - | - | - | 20,655,000.00 | - | 1.90 | % | 2.01 | % | 4.50 | % | 4.77 | % | |
F | 10,328,000.00 | - | - | - | - | 10,328,000.00 | - | 0.95 | % | 1.01 | % | 3.50 | % | 3.71 | % | |
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 | 29,061,864.19 | 27,119.94 | - | - | - | 29,034,744.25 | - | 2.83 | % | 2.83 | % | 0.00 | % | 0.00 | % | |
V-2 | A | 8,592,535.22 | 10,071.08 | - | - | - | 8,582,464.14 | - | 0.85 | % | 0.84 | % | 19.25 | % | 20.40 | % |
V-2 | B | 457,073.00 | - | - | - | - | 457,073.00 | - | 0.04 | % | 0.04 | % | 15.25 | % | 16.16 | % |
V-2 | C | 471,357.00 | - | - | - | - | 471,357.00 | - | 0.04 | % | 0.05 | % | 11.13 | % | 11.79 | % |
V-2 | D | 528,494.00 | - | - | - | - | 528,494.00 | - | 0.05 | % | 0.05 | % | 6.50 | % | 6.89 | % |
V-2 | E | 742,759.00 | - | - | - | - | 742,759.00 | - | 0.07 | % | 0.07 | % | 0.00 | % | 0.00 | % |
V-3 | AC | 10,129,912.26 | 10,715.21 | - | - | - | 10,119,197.05 | - | 0.99 | % | 0.99 | % | 11.66 | % | 11.79 | % |
V-3 | D | 562,295.00 | - | - | - | - | 562,295.00 | - | 0.05 | % | 0.05 | % | 6.82 | % | 6.89 | % |
V-3 | E | 790,265.00 | - | - | - | - | 790,265.00 | - | 0.07 | % | 0.08 | % | 0.00 | % | 0.00 | % |
Total | 1,026,731,088.26 | 958,124.68 | - | - | - | 1,025,772,963.58 | - | 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 |
September 17, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | |||||
Interest Funds Available | Scheduled Fees | |||||
Scheduled Interest | 3,779,070.32 | Servicing Fee | 10,192.97 | |||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 5,127.94 | |||
Interest Adjustments | - | Operating Advisor Fee | 972.39 | |||
ASER Amount | (60,256.65 | ) | Asset Representations Reviewer Ongoing Fee | 194.50 | ||
Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 442.08 | |||
Total Interest Funds Available | 3,718,813.67 | Total Scheduled Fees | 16,929.88 | |||
Principal Funds Available | Additional Fees, Expenses, etc. | |||||
Scheduled Principal | 958,124.68 | Additional Servicing Fee | - | |||
Unscheduled Principal Collections | - | Special Servicing Fee | 29,937.83 | |||
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 | 958,124.68 | |||||
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. | 29,937.83 | ||||
Account | - | |||||
Distributions | ||||||
Deposit of Withheld Amounts to the Interest Reserve Account | - | |||||
Interest Distribution | 3,671,945.96 | |||||
Total Other Funds Available | - | Principal Distribution | 958,124.68 | |||
Yield Maintenance Charge Distribution | - | |||||
Total Distributions | 4,630,070.64 | |||||
Total Funds Available | 4,676,938.35 | Total Funds Allocated | 4,676,938.35 |
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 |
September 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 | 94.357365 | % |
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 | 51,336,554.74 | |
Class VRR Interest Ending Balance | 51,288,648.51 |
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 |
September 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 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 | 15 | 323,781,486.19 | 31.56 | 4.4116 | 29 | 0.751969 |
1.251 to 1.500 | 8 | 109,847,854.68 | 10.71 | 4.4215 | 34 | 1.380945 |
1.501 to 1.750 | 4 | 64,473,665.26 | 6.29 | 4.4415 | 34 | 1.601511 |
1.751 to 2.000 | 4 | 50,878,063.94 | 4.96 | 4.0064 | 35 | 1.869702 |
2.001 to 2.250 | 4 | 109,245,848.72 | 10.65 | 4.3868 | 33 | 2.179715 |
2.251 to 2.500 | 4 | 54,152,067.24 | 5.28 | 3.8049 | 33 | 2.307501 |
2.501 to 2.750 | 5 | 94,008,949.07 | 9.16 | 4.1863 | 34 | 2.628067 |
2.751 to 3.000 | 4 | 59,065,992.64 | 5.76 | 4.7877 | 34 | 2.842895 |
3.001 to 3.250 | 2 | 24,350,000.00 | 2.37 | 4.1154 | 35 | 3.116148 |
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 | 114,619,036.90 | 11.17 | 3.7752 | 34 | 3.856227 |
4.001 or Greater | 3 | 21,350,000.00 | 2.08 | 4.0010 | 35 | 5.592428 |
Total | 56 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 |
September 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 | 10 | 38,630,872.21 | 3.77 | 4.6564 | 34 | 2.905966 |
10,000,001 to 15,000,000 | 9 | 117,360,296.38 | 11.44 | 4.4310 | 33 | 2.341162 |
15,000,001 to 20,000,000 | 8 | 139,299,622.90 | 13.58 | 4.3965 | 34 | 1.603847 |
20,000,001 to 25,000,000 | 4 | 87,447,151.94 | 8.53 | 4.1957 | 32 | 1.272463 |
25,000,001 to 30,000,000 | 5 | 141,521,087.23 | 13.80 | 4.5205 | 34 | 1.492683 |
30,000,001 to 35,000,000 | 6 | 195,255,399.85 | 19.03 | 4.0944 | 35 | 1.923311 |
35,000,001 to 40,000,000 | 1 | 36,171,040.66 | 3.53 | 4.7000 | 35 | 0.919400 |
40,000,001 to 45,000,000 | 2 | 86,365,343.56 | 8.42 | 3.9109 | 18 | 2.537955 |
45,000,001 to 50,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5,000,001 to 10,000,000 | 9 | 68,722,149.91 | 6.70 | 4.5363 | 34 | 1.404604 |
50,000,001 to 55,000,000 | 1 | 55,000,000.00 | 5.36 | 4.1310 | 35 | 2.209500 |
55,000,001 to 60,000,000 | 1 | 60,000,000.00 | 5.85 | 3.6514 | 33 | 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 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 |
September 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 | 317,161,930.58 | 30.92 | 3.7554 | 34 | 2.625242 |
4.01 to 4.25 | 8 | 162,596,063.14 | 15.85 | 4.0929 | 25 | 2.024785 |
4.26 to 4.50 | 15 | 262,312,272.92 | 25.57 | 4.4465 | 34 | 1.612250 |
4.51 to 4.75 | 11 | 165,289,212.17 | 16.11 | 4.6663 | 33 | 1.589156 |
4.76 to 5.00 | 8 | 99,306,256.14 | 9.68 | 4.8736 | 34 | 1.133155 |
5.01 to 5.25 | 1 | 4,844,747.95 | 0.47 | 5.0200 | 33 | 1.337000 |
5.26 to 5.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.51 to 5.75 | 1 | 14,262,481.74 | 1.39 | 5.7300 | 30 | 2.976000 |
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 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 5 | 61,498,574.86 | 6.00 | 4.1204 | 32 | 2.355897 |
Lodging | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Mixed Use | 5 | 113,219,112.81 | 11.04 | 4.2291 | 34 | 1.811728 |
Multifamily | 5 | 45,917,202.84 | 4.48 | 4.3295 | 34 | 3.086240 |
Office | 13 | 335,190,868.42 | 32.68 | 4.3146 | 29 | 1.814574 |
Other | 10 | 158,356,008.21 | 15.44 | 4.4119 | 34 | 1.074807 |
Retail | 15 | 301,001,740.41 | 29.34 | 4.1966 | 35 | 2.251587 |
Self Storage | 3 | 10,589,457.09 | 1.03 | 4.2673 | 35 | 5.760808 |
Total | 56 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 |
September 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 | 491,486,387.26 | 47.91 | 4.0247 | 34 | 2.584606 |
241 to 270 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
271 to 300 Months | 32 | 534,286,577.38 | 52.09 | 4.5035 | 31 | 1.382377 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 56 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
Total | 56 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 |
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 |
September 17, 2024 |
State | ||||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||||
Arizona | 3 | 56,763,261.64 | 5.53 | 4.6892 | 34 | 1.737016 | ||
California | 6 | 70,169,762.96 | 6.84 | 4.2829 | 34 | 2.923129 | ||
Connecticut | 1 | 6,616,509.03 | 0.65 | 4.8300 | 32 | 0.938900 | ||
Florida | 3 | 28,257,092.42 | 2.75 | 4.7684 | 34 | 1.478541 | ||
Idaho | 1 | 15,750,000.00 | 1.54 | 3.9800 | 35 | 4.325900 | ||
Illinois | 3 | 37,590,597.88 | 3.66 | 4.5079 | 31 | 2.453833 | ||
Indiana | 1 | 5,808,949.07 | 0.57 | 4.7400 | 36 | 2.578000 | ||
Kansas | 1 | 26,229,901.77 | 2.56 | 4.4500 | 36 | 1.063300 | ||
Louisiana | 2 | 60,773,572.80 | 5.92 | 3.8678 | 35 | 1.643631 | ||
Maryland | 1 | 12,592,493.00 | 1.23 | 4.7900 | 33 | 1.652900 | ||
Michigan | 3 | 80,988,620.73 | 7.90 | 4.2674 | 16 | 1.163730 | ||
Mississippi | 1 | 4,844,747.95 | 0.47 | 5.0200 | 33 | 1.337000 | ||
Missouri | 1 | 7,886,051.80 | 0.77 | 4.6240 | 35 | 1.822100 | ||
N/A | 4 | 65,724,959.28 | 6.41 | 3.9947 | 34 | 0.000000 | ||
Nevada | 1 | 12,966,284.74 | 1.26 | 4.4850 | 35 | 0.966200 | ||
New Jersey | 1 | 43,600,000.00 | 4.25 | 3.7700 | 36 | 3.906500 | ||
New York | 7 | 251,758,874.86 | 24.54 | 4.0770 | 34 | 2.458734 | ||
North Carolina | 1 | 6,500,000.00 | 0.63 | 4.2400 | 36 | 3.191800 | ||
Ohio | 3 | 46,454,301.82 | 4.53 | 4.3655 | 31 | 1.278600 | ||
Pennsylvania | 2 | 41,173,595.71 | 4.01 | 4.6271 | 35 | 1.031386 | ||
South Carolina | 2 | 18,100,000.00 | 1.76 | 4.3791 | 34 | 2.245679 | ||
Texas | 3 | 18,942,959.24 | 1.85 | 4.5029 | 35 | 1.483274 | ||
Various | 3 | 57,099,018.64 | 5.57 | 4.7936 | 32 | 1.896521 | ||
Virginia | 1 | 15,181,409.30 | 1.48 | 4.3600 | 36 | 1.617000 | ||
Wisconsin | 1 | 34,000,000.00 | 3.31 | 3.9950 | 36 | 2.708500 | ||
Total | 56 | 1,025,772,964.64 | 100.00 | 4.2741 | 32 | 1.958410 | ||
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 |
September 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 | 09/06/2024 | 3.65140 | % | 188,655.67 | - | 60,000,000.00 | 60,000,000.00 | 06/06/2027 | 0 | 13 | 0 | ||||
304101876 | 10 | MU | Ann Arbor | MI | 09/06/2024 | 4.44350 | % | 128,894.44 | 46,014.04 | 33,686,027.42 | 33,640,013.38 | 09/06/2027 | 0 | 0 | 0 | ||||
695100823 | 11 | N/A | Various | NY | 09/06/2024 | 4.48000 | % | 116,333.00 | 57,558.19 | 30,155,444.66 | 30,097,886.47 | 09/06/2027 | 0 | 0 | 0 | ||||
304101873 | 12 | RT | Pleasant Prairie | WI | 09/01/2024 | 3.99500 | % | 116,964.72 | - | 34,000,000.00 | 34,000,000.00 | 09/01/2027 | 0 | 0 | 0 | ||||
883100750 | 13 | RT | Metairie | LA | 09/01/2024 | 3.77000 | % | 107,130.83 | - | 33,000,000.00 | 33,000,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
883100742 | 14 | OF | Harrison | NY | 09/06/2024 | 4.97800 | % | 127,868.87 | 48,838.83 | 29,829,827.22 | 29,780,988.39 | 08/06/2027 | 0 | 0 | 0 | ||||
695100815 | 15 | RT | Mesa | AZ | 09/06/2024 | 4.70200 | % | 115,785.50 | 39,841.91 | 28,596,466.18 | 28,556,624.27 | 08/06/2027 | 0 | 0 | 0 | ||||
883100758 | 16 | OF | Uniondale | NY | 09/06/2024 | 4.45000 | % | 111,816.14 | - | 29,180,000.00 | 29,180,000.00 | 06/06/2027 | 0 | 0 | 0 | ||||
304101879 | 17 | IN | Columbus | OH | 09/06/2024 | 4.01000 | % | 75,951.18 | 37,189.52 | 21,995,354.05 | 21,958,164.53 | 06/06/2027 | 0 | 0 | 0 | ||||
308711018 | 18 | MU | Chicago | IL | 09/01/2024 | 4.55000 | % | 83,552.27 | 35,708.29 | 21,324,932.74 | 21,289,224.45 | 02/01/2027 | 0 | 0 | 0 | ||||
308711019 | 19 | OF | San Jose | CA | 09/01/2024 | 4.83000 | % | 90,376.30 | 29,661.19 | 21,729,424.15 | 21,699,762.96 | 07/01/2029 | 0 | 0 | 0 | ||||
304101820 | 2 | MU | New York | NY | 09/09/2024 | 3.43000 | % | 96,583.08 | - | 32,700,000.00 | 32,700,000.00 | 06/09/2027 | 0 | 0 | 0 | ||||
308711020 | 20 | MU | Sedona | AZ | 09/06/2024 | 4.69000 | % | 80,034.97 | 36,523.34 | 19,817,449.25 | 19,780,925.91 | 09/06/2027 | 0 | 0 | 0 | ||||
308711021 | 21 | OF | Cincinnati | OH | 09/01/2024 | 4.66000 | % | 80,150.61 | 33,421.38 | 19,973,846.96 | 19,940,425.58 | 02/01/2027 | 0 | 0 | 0 | ||||
308711022 | 22 | RT | Fort Lauderdale | FL | 09/01/2024 | 4.82000 | % | 73,066.43 | 32,108.56 | 17,604,011.39 | 17,571,902.83 | 07/01/2027 | 0 | 0 | 0 | ||||
308711023 | 23 | OF | Redwood City | CA | 09/01/2024 | 4.07000 | % | 62,559.29 | - | 17,850,000.00 | 17,850,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
308711024 | 24 | OF | Richmond | VA | 09/01/2024 | 4.36000 | % | 57,108.94 | 29,612.82 | 15,211,022.12 | 15,181,409.30 | 09/01/2027 | 0 | 0 | 0 | ||||
883100733 | 25 | N/A | Various | XX | 09/06/2024 | 5.73000 | % | 70,552.03 | 36,190.69 | 14,298,672.43 | 14,262,481.74 | 03/06/2027 | 0 | 0 | 8 | ||||
308711026 | 26 | MF | Idaho Falls | ID | 09/01/2024 | 3.98000 | % | 53,978.75 | - | 15,750,000.00 | 15,750,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
307771014 | 27 | OF | New York | NY | 09/01/2024 | 3.66940 | % | 47,396.42 | - | 15,000,000.00 | 15,000,000.00 | 06/01/2027 | 0 | 8 | 0 | ||||
308711028 | 28 | IN | San Francisco | CA | 09/01/2024 | 3.93000 | % | 50,762.50 | - | 15,000,000.00 | 15,000,000.00 | 04/01/2027 | 0 | 0 | 0 | ||||
308711029 | 29 | RT | Bluffton | SC | 09/01/2024 | 4.26000 | % | 50,256.17 | - | 13,700,000.00 | 13,700,000.00 | 07/01/2027 | 0 | 0 | 0 | ||||
304101819 | 2 | A | N/A | 09/09/2024 | 3.43000 | % | 66,456.25 | - | 22,500,000.00 | 22,500,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
695100813 | 3 | RT | New York | NY | 09/06/2024 | 4.13100 | % | 195,648.75 | - | 55,000,000.00 | 55,000,000.00 | 08/06/2027 | 0 | 0 | 0 | ||||
695100812 | 30 | OF | Las Vegas | NV | 09/06/2024 | 4.48500 | % | 50,149.83 | 18,891.11 | 12,985,175.85 | 12,966,284.74 | 08/06/2027 | 0 | 0 | 0 | ||||
308711031 | 31 | RT | Ocean City | MD | 09/01/2024 | 4.79000 | % | 52,017.79 | 18,730.45 | 12,611,223.45 | 12,592,493.00 | 06/01/2027 | 0 | 0 | 0 | ||||
695100821 | 32 | MF | Various | IL | 09/06/2024 | 4.44000 | % | 48,938.67 | - | 12,800,000.00 | 12,800,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
695100825 | 33 | IN | Various | XX | 09/06/2024 | 4.47000 | % | 42,475.76 | 16,017.41 | 11,035,054.31 | 11,019,036.90 | 06/06/2027 | 0 | 0 | 0 | ||||
308711034 | 34 | N/A | Denton | TX | 09/01/2024 | 4.44000 | % | 37,168.48 | 18,678.56 | 9,721,486.90 | 9,702,808.34 | 09/01/2027 | 0 | 0 | 8 | ||||
304101892 | 35 | IN | Carlsbad | CA | 09/06/2024 | 4.13000 | % | 35,635.02 | - | 10,020,000.00 | 10,020,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
304101872 | 36 | RT | Valrico | FL | 09/06/2024 | 4.63000 | % | 35,068.92 | 16,374.96 | 8,795,940.12 | 8,779,565.16 | 09/06/2027 | 0 | 0 | 0 | ||||
883100751 | 37 | OF | Phoenix | AZ | 09/06/2024 | 4.64400 | % | 33,749.03 | 13,656.48 | 8,439,367.94 | 8,425,711.46 | 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 |
September 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 | 09/06/2024 | 4.62400 | % | 31,459.47 | 14,807.70 | 7,900,859.50 | 7,886,051.80 | 08/06/2027 | 0 | 0 | 0 | ||||
308711039 | 39 | MF | Ledyard | CT | 09/01/2024 | 4.83000 | % | 27,560.01 | 9,820.09 | 6,626,329.12 | 6,616,509.03 | 05/01/2027 | 0 | 0 | 0 | ||||
304101875 | 4 | OF | Overland Park | KS | 09/06/2024 | 4.45000 | % | 100,704.70 | 50,410.93 | 26,280,312.70 | 26,229,901.77 | 09/06/2027 | 0 | 0 | 0 | ||||
695100830 | 40 | MU | Indianapolis | IN | 09/06/2024 | 4.74000 | % | 23,753.60 | 10,635.35 | 5,819,584.42 | 5,808,949.07 | 09/06/2027 | 0 | 0 | 0 | ||||
304101878 | 41 | MF | Garner | NC | 09/06/2024 | 4.24000 | % | 23,732.22 | - | 6,500,000.00 | 6,500,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
695100822 | 42 | SS | Converse | TX | 09/06/2024 | 4.50000 | % | 19,371.00 | 9,510.06 | 4,998,967.15 | 4,989,457.09 | 09/06/2027 | 0 | 0 | 0 | ||||
304101864 | 43 | RT | Uniontown | PA | 09/06/2024 | 4.10000 | % | 17,693.36 | 8,940.53 | 5,011,495.58 | 5,002,555.05 | 08/06/2027 | 0 | 0 | 0 | ||||
695100786 | 44 | N/A | Richland | MS | 09/06/2024 | 5.02000 | % | 20,980.00 | 8,612.45 | 4,853,360.40 | 4,844,747.95 | 06/06/2027 | 0 | 0 | 8 | ||||
883100791 | 45 | RT | Various | OH | 09/06/2024 | 4.79000 | % | 18,842.48 | 12,468.92 | 4,568,180.63 | 4,555,711.71 | 09/06/2027 | 0 | 0 | 0 | ||||
695100809 | 46 | RT | White Lake | MI | 09/06/2024 | 4.96000 | % | 19,610.55 | 8,177.19 | 4,591,440.98 | 4,583,263.79 | 07/06/2027 | 0 | 0 | 0 | ||||
695100800 | 47 | MF | Houston | TX | 09/06/2024 | 4.65000 | % | 17,068.52 | 11,997.09 | 4,262,690.90 | 4,250,693.81 | 07/06/2027 | 0 | 0 | 0 | ||||
304101890 | 49 | RT | Columbia | SC | 09/06/2024 | 4.75000 | % | 17,997.22 | - | 4,400,000.00 | 4,400,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
304101899 | 4 | A | N/A | 09/06/2024 | 4.45000 | % | 67,136.47 | 33,607.28 | 17,520,208.78 | 17,486,601.50 | 09/06/2027 | 0 | 0 | 0 | |||||
304101871 | 5 | OF | Troy | MI | 08/06/2024 | 4.05460 | % | 149,589.92 | 79,160.64 | 42,844,504.20 | 42,765,343.56 | 09/06/2024 | 5 | 13 | 0 | ||||
883100783 | 50 | IN | Clinton | IL | 09/06/2024 | 4.50000 | % | 13,593.68 | 6,673.73 | 3,508,047.16 | 3,501,373.43 | 05/06/2027 | 0 | 0 | 0 | ||||
304101877 | 51 | SS | Riverside | CA | 09/06/2024 | 4.21000 | % | 12,688.47 | - | 3,500,000.00 | 3,500,000.00 | 09/06/2027 | 0 | 0 | 0 | ||||
304101889 | 52 | N/A | St. Petersburg | FL | 09/06/2024 | 4.93000 | % | 8,104.24 | 3,377.57 | 1,909,002.00 | 1,905,624.43 | 09/06/2027 | 0 | 0 | 0 | ||||
304101865 | 53 | SS | Rohnert Park | CA | 09/06/2024 | 3.81000 | % | 6,889.75 | - | 2,100,000.00 | 2,100,000.00 | 08/06/2027 | 0 | 0 | 0 | ||||
304101863 | 6 | RT | Baton Rouge | LA | 09/01/2024 | 3.98400 | % | 95,444.84 | 47,503.16 | 27,821,075.96 | 27,773,572.80 | 08/01/2027 | 0 | 0 | 0 | ||||
883100782 | 6 | A | N/A | 09/01/2024 | 3.98400 | % | 54,085.41 | 26,918.46 | 15,765,276.24 | 15,738,357.78 | 08/01/2027 | 0 | 0 | 0 | |||||
308711007 | 7 | RT | Shrewsbury | NJ | 09/01/2024 | 3.77000 | % | 141,542.56 | - | 43,600,000.00 | 43,600,000.00 | 09/01/2027 | 0 | 0 | 0 | ||||
308711008 | 8 | N/A | Various | XX | 09/01/2024 | 4.48600 | % | 122,909.23 | - | 31,817,500.00 | 31,817,500.00 | 06/01/2027 | 0 | 0 | 0 | ||||
695100804 | 8 | A | N/A | 09/01/2024 | 4.48600 | % | 38,629.44 | - | 10,000,000.00 | 10,000,000.00 | 06/01/2027 | 0 | 0 | 0 | |||||
695100811 | 9 | OF | Pittsburgh | PA | 05/06/2024 | 4.70000 | % | 146,596.57 | 50,485.80 | 36,221,526.46 | 36,171,040.66 | 08/06/2027 | 3 | 9 | 0 | ||||
Total | Count = 56 | 3,779,070.32 | 958,124.68 | 1,026,731,089.32 | 1,025,772,964.64 |
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 |
September 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 | 33,640,013.38 | 3,183,386.10 | 1,379,422.00 | 01/01/2024 | 06/30/2024 | |
695100823 | 11 | N/A | Various | NY | 30,097,886.47 | 8,731,175.11 | 10,301,868.88 | 07/01/2023 | 06/30/2024 | |
304101873 | 12 | RT | Pleasant Prairie | WI | 34,000,000.00 | 15,663,268.46 | 4,133,197.63 | 01/01/2024 | 03/31/2024 | |
883100750 | 13 | RT | Metairie | LA | 33,000,000.00 | 16,595,352.74 | 7,018,317.38 | 01/01/2024 | 06/30/2024 | |
883100742 | 14 | OF | Harrison | NY | 29,780,988.39 | 893,587.80 | 500,379.80 | 01/01/2024 | 06/30/2024 | |
695100815 | 15 | RT | Mesa | AZ | 28,556,624.27 | 3,408,397.65 | 2,083,808.06 | 01/01/2024 | 06/30/2024 | |
883100758 | 16 | OF | Uniondale | NY | 29,180,000.00 | 23,262,417.75 | 12,899,472.65 | 01/01/2024 | 06/30/2024 | |
304101879 | 17 | IN | Columbus | OH | 21,958,164.53 | 2,329,278.84 | 1,505,617.06 | Not Available | Not Available | |
308711018 | 18 | MU | Chicago | IL | 21,289,224.45 | 2,928,113.51 | 1,724,191.00 | Not Available | Not Available | |
308711019 | 19 | OF | San Jose | CA | 21,699,762.96 | 2,276,428.91 | 1,166,177.21 | 01/01/2024 | 06/30/2024 | |
304101820 | 2 | MU | New York | NY | 32,700,000.00 | 192,107,241.44 | 95,887,295.72 | 01/01/2024 | 06/30/2024 | |
308711020 | 20 | MU | Sedona | AZ | 19,780,925.91 | 1,964,786.00 | 1,059,384.02 | 01/01/2024 | 06/30/2024 | |
308711021 | 21 | OF | Cincinnati | OH | 19,940,425.58 | 6,490,651.00 | 1,415,024.06 | 01/01/2024 | 03/31/2024 | |
308711022 | 22 | RT | Fort Lauderdale | FL | 17,571,902.83 | 1,636,956.00 | 893,353.65 | 01/01/2024 | 06/30/2024 | |
308711023 | 23 | OF | Redwood City | CA | 17,850,000.00 | 2,462,542.00 | 1,188,621.27 | 01/01/2024 | 06/30/2024 | |
308711024 | 24 | OF | Richmond | VA | 15,181,409.30 | 1,644,926.00 | 481,512.12 | 01/01/2024 | 03/31/2024 | |
883100733 | 25 | N/A | Various | XX | 14,262,481.74 | 29,330,457.00 | 28,708,053.00 | 07/01/2023 | 06/30/2024 | |
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 | 35,785,758.38 | 01/01/2024 | 06/30/2024 | |
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 | 733,347.05 | 01/01/2024 | 06/30/2024 | |
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 | 2,430,836.50 | 01/01/2024 | 03/31/2024 | |
695100812 | 30 | OF | Las Vegas | NV | 12,966,284.74 | 1,581,393.13 | 439,709.46 | 01/01/2024 | 06/30/2024 | |
308711031 | 31 | RT | Ocean City | MD | 12,592,493.00 | 1,475,794.78 | 753,669.17 | 01/01/2024 | 06/30/2024 | |
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 | 11,019,036.90 | 1,687,059.00 | 1,085,303.02 | Not Available | Not Available | |
308711034 | 34 | N/A | Denton | TX | 9,702,808.34 | 1,058,114.00 | 748,385.58 | Not Available | Not Available | |
304101892 | 35 | IN | Carlsbad | CA | 10,020,000.00 | 1,338,488.42 | 616,440.61 | 01/01/2024 | 06/30/2024 | |
304101872 | 36 | RT | Valrico | FL | 8,779,565.16 | 996,503.94 | 242,293.24 | 01/01/2024 | 03/31/2024 | |
883100751 | 37 | OF | Phoenix | AZ | 8,425,711.46 | 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 |
September 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 | 7,886,051.80 | 947,476.52 | 544,521.34 | 01/01/2024 | 06/30/2024 | |
308711039 | 39 | MF | Ledyard | CT | 6,616,509.03 | 638,904.00 | 232,095.00 | 01/01/2024 | 06/30/2024 | |
304101875 | 4 | OF | Overland Park | KS | 26,229,901.77 | 19,969,575.21 | 8,356,881.00 | 01/01/2024 | 06/30/2024 | |
695100830 | 40 | MU | Indianapolis | IN | 5,808,949.07 | 884,068.77 | 580,256.91 | 01/01/2024 | 06/30/2024 | |
304101878 | 41 | MF | Garner | NC | 6,500,000.00 | 902,777.96 | 471,803.07 | 01/01/2024 | 06/30/2024 | |
695100822 | 42 | SS | Converse | TX | 4,989,457.09 | 779,791.00 | 344,799.56 | Not Available | Not Available | |
304101864 | 43 | RT | Uniontown | PA | 5,002,555.05 | 702,999.08 | 158,269.00 | 01/01/2024 | 03/31/2024 | |
695100786 | 44 | N/A | Richland | MS | 4,844,747.95 | 298,930.39 | 140,092.32 | 01/01/2024 | 03/31/2024 | |
883100791 | 45 | RT | Various | OH | 4,555,711.71 | 558,047.24 | 261,926.29 | 01/01/2024 | 06/30/2024 | |
695100809 | 46 | RT | White Lake | MI | 4,583,263.79 | 482,024.10 | 241,012.05 | 01/01/2024 | 06/30/2024 | |
695100800 | 47 | MF | Houston | TX | 4,250,693.81 | 711,203.77 | 416,636.96 | 01/01/2024 | 06/30/2024 | |
304101890 | 49 | RT | Columbia | SC | 4,400,000.00 | 449,975.24 | 222,238.64 | 01/01/2024 | 06/30/2024 | |
304101899 | 4 | A | N/A | 17,486,601.50 | - | - | Not Available | Not Available | ||
304101871 | 5 | OF | Troy | MI | 42,765,343.56 | 4,087,042.30 | 895,226.54 | 01/01/2024 | 03/31/2024 | |
883100783 | 50 | IN | Clinton | IL | 3,501,373.43 | 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 | 1,905,624.43 | 342,241.52 | 203,150.24 | 01/01/2024 | 06/30/2024 | |
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 | 27,773,572.80 | 27,452,215.29 | 20,332,601.07 | Not Available | Not Available | |
883100782 | 6 | A | N/A | 15,738,357.78 | - | - | 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 | 6,583,641.00 | 01/01/2024 | 03/31/2024 | |
695100804 | 8 | A | N/A | 10,000,000.00 | - | - | Not Available | Not Available | ||
695100811 | 9 | OF | Pittsburgh | PA | 36,171,040.66 | 3,384,967.29 | 2,059,141.78 | Not Available | Not Available | |
Total | Count = 56 | 1,025,772,964.64 | 566,864,980.38 | 289,300,242.27 |
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 |
September 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 |
304101871 | 5 | 42,844,504.20 | 08/06/2024 | 228,750.56 | 228,566.09 | - | - | 5 | 13 | 08/01/2024 | |||||
695100811 | 9 | 36,376,470.61 | 05/06/2024 | 136,825.72 | 783,988.73 | 10,862.72 | - | 3 | 9 | 09/18/2023 | |||||
Total | Count = 2 | 79,220,974.81 | 365,576.28 | 1,012,554.82 | 10,862.72 | - |
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 |
September 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 | 0 | 0 | 1 | 36,376,471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 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 | 1 | 36,376,471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/16/2024 | |||||||||||||||||||||||||||||
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 | % | ||
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 | % |
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 |
September 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 | 36,221,526.46 | 36,171,040.66 | 15,000,098.48 | 07/11/2024 | 60,256.65 | 60,256.65 |
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 |
September 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 | |||
9/17/2024 | 695100811 | 9 | Grant Building | 36,221,526.46 | 36,171,040.66 | 15,000,098.48 | 07/11/2024 | 60,256.65 | 60,256.65 |
8/16/2024 | 695100811 | 9 | Grant Building | 36,271,808.76 | 36,221,526.46 | 15,000,098.48 | 07/11/2024 | - | - |
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 |
September 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 |
September 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
09/17/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
09/17/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
09/17/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
08/16/2024 | 883100733 | 25 | Atlanta and Anchorage Hotel Portfolio | 07/06/2020 | 8 |
08/16/2024 | 308711034 | 34 | Springhill Suites Denton | 06/01/2020 | 8 |
08/16/2024 | 695100786 | 44 | Hampton Inn Richland | 06/06/2020 | 8 |
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 |
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 |
September 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
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 |
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 |
September 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
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 |
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 |
September 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
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 |
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 |
September 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
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 |
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 |
September 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 |
304101871 | 5 | 13 | 9,223.47 | 42,765,343.56 | 42,844,504.20 | 79,200,000.00 | 07/17/2017 | 08/01/2024 | |
695100811 | 9 | 9 | 7,797.69 | 36,171,040.66 | 36,376,470.61 | 23,500,000.00 | 04/04/2024 | 09/18/2023 | |
883100734 | 1 | 13 | 12,916.67 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
Total | Count = 3 | 29,937.83 | 138,936,384.22 | 139,220,974.81 | 852,700,000.00 |
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 |
September 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 |
09/17/2024 | 304101871 | 5 | 13 | 9,223.47 | 42,765,343.56 | 42,844,504.20 | 79,200,000.00 | 07/17/2017 | 08/01/2024 | |
08/16/2024 | 304101871 | 5 | 13 | - | 42,844,504.20 | 42,844,504.20 | 79,200,000.00 | 07/17/2017 | 08/01/2024 | |
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 |
09/17/2024 | 695100811 | 9 | 9 | 7,797.69 | 36,171,040.66 | 36,376,470.61 | 23,500,000.00 | 04/04/2024 | 09/18/2023 | |
08/16/2024 | 695100811 | 9 | 9 | 7,808.51 | 36,221,526.46 | 36,376,470.61 | 23,500,000.00 | 04/04/2024 | 09/18/2023 | |
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 | |
09/17/2024 | 883100734 | 1 | 13 | 12,916.67 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
08/16/2024 | 883100734 | 1 | 13 | 12,916.67 | 60,000,000.00 | 60,000,000.00 | 750,000,000.00 | 04/01/2017 | 03/20/2024 | |
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 | September 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 | September 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 | September 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 | September 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 | September 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 | September 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 |