CITIGROUP COMMERCIAL MORTGAGE TRUST 2018-C5

Tranches, pool and monthly delinquency indicator for CITIGROUP COMMERCIAL MORTGAGE TRUST 2018-C5.

Data as of loan data through September 2026; ratings as held in the dataset at build

Current pool balance: $540.3M (September 2026)
Original pool balance: $668.2M
Loans at issuance: 43
Closing date: 2018-06-01
Weighted average coupon at issuance: 4.75%
Weighted average LTV at issuance: 49.0%
30+ delinquent (latest): 0.00%
Realized stress score: 32.1
Net rating change since issuance: +0.00 notches

Tranches

Class	Original balance	Credit support (computed)	Coupon	CUSIP	Fitch	KBRA	S&P	Moody's	DBRS
A-1	$10.0M	98.50%	3.130% fixed	17291DAA1	PIF	WR	not yet reported	WR	not yet reported
A-2	$41.0M	92.37%	4.074% fixed	17291DAB9	PIF	WR	not yet reported	WR	not yet reported
A-3	$185.0M	64.68%	3.963% fixed	17291DAC7	AAA	AAA	not yet reported	Aaa	not yet reported
A-4	$208.8M	33.44%	4.228% floating (WAC)	17291DAD5	AAA	AAA	not yet reported	Aaa	not yet reported
A-AB	$23.0M	30.00%	4.148% floating (WAC)	17291DAE3	AAA	AAA	not yet reported	Aaa	not yet reported
A-S	$56.0M	21.63%	4.408% floating (WAC)	17291DAF0	AAA	AAA	not yet reported	Aa3	not yet reported
B	$28.4M	17.38%	4.507% floating (WAC)	17291DAG8	AA-	AA	not yet reported	not yet reported	not yet reported
C	$29.2M	13.00%	4.721% floating (WAC)	17291DAH6	A-	A	not yet reported	not yet reported	not yet reported
D	$21.7M	9.76%	3.221% floating (WAC)	17291DAJ2 +	BBB-	BBB+	not yet reported	not yet reported	not yet reported
E-RR	$13.4M	7.75%	4.721% floating (WAC)	17291DAM5	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
F-RR	$15.9M	5.38%	4.721% floating (WAC)	17291DAP8	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
G-RR	$6.7M	4.38%	4.721% floating (WAC)	17291DAR4	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
H-RR	$29.2M	0.00%	4.721% floating (WAC)	17291DAT0	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
R	not yet reported	not yet reported	not yet reported	17291DBA0	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
S	not yet reported	not yet reported	not yet reported	17291DAZ6	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$523.7M	Interest only	0.604% floating	17291DAU7	AAA	AAA	not yet reported	Aa1	not yet reported
X-B	$28.4M	Interest only	0.214% floating	17291DAV5 +	AA-	AAA	not yet reported	not yet reported	not yet reported
X-D	$21.7M	Interest only	1.500% fixed	17291DAW3 +	BBB-	BBB+	not yet reported	not yet reported	not yet reported

Credit support is computed from the class stack order in the prospectus: the share of the deal's principal balance in classes junior to the class. Interest-only classes carry a notional balance and no principal support figure. Ratings are the latest held in the dataset for each class and agency; NR means the agency shows the class as not rated, WR that the rating was withdrawn, PIF that the class has been paid in full. Any other status value is shown exactly as the agency reports it. A + after a CUSIP marks a class with companion CUSIPs in the dataset.

Pool at issuance

Loans	43
Original loan balance	$708.5M
Weighted average coupon	4.75%
Weighted average LTV	49.0%
Median loan LTV	62.1%
Full-term interest only (share of balance)	57.5%
Balloon loans (share of balance)	100.0%
Largest loan (share of balance)	9.2%
Five largest loans (share of balance)	36.1%
Occupancy at issuance (weighted average)	94.3%

Realized outcomes

Months reported	99
Peak 30+ delinquency	12.00% (June 2020)
Ever severe (share of original balance)	0.00%
Ever modified (share of original balance)	9.50%
Past scheduled maturity (share of original balance)	0.00%
Non-performing matured (share of original balance)	79.94%
Maximum servicer advances (share of balance)	0.20%
Median DSCR, first year	1.70
Median DSCR, latest	1.68
Realized stress score	32.1

Property types

Property type	Original balance	Share of pool
SE	$138.5M	19.5%
Mixed use	$120.5M	17.0%
Office	$111.5M	15.7%
Retail	$104.5M	14.7%
Multifamily	$80.6M	11.4%
Self storage	$57.9M	8.2%
Lodging	$27.1M	3.8%
Manufactured housing	$6.3M	0.9%

Property type is reported for 91.3% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
636 11th Ave	New York, NY	$65.0M	9.2%	4.07%	2018
65 Bay Street	Jersey City, NJ	$60.0M	8.5%	4.66%	2018
Flats at East Bank	not yet reported	$59.0M	8.3%	5.09%	2018
Defeased	not yet reported	$37.0M	5.2%	2.30%	2017
Defeased	not yet reported	$34.5M	4.9%	5.34%	2018

Delinquency and stress indicator

▬ 30+ days delinquent · ▬ Distressed (90+, foreclosure, REO, non-performing matured)

Monthly shares of the deal's reported balance, from the deal indicator series in the dataset. Months in which fewer than half of the reported loans carry a delinquency status code are not plotted.

Ratings

Classes with a CUSIP	18 of 18
Classes with a current rating in the dataset	12 of 18
Net rating change since issuance	+0.00 notches (balance-weighted)
Delinquency threshold crossed	Not crossed in the dataset
First downgrade	None recorded

Sources: SEC Form ABS-EE asset-level reports, Form 10-D distribution reports and the deal prospectus; rating histories published under SEC Rule 17g-7(b) and agency releases. Definitions are in the methods note on the market page.