Close

Form 10-D Citigroup Commercial For: May 12

May 26, 2016 2:16 PM EDT

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:

April 13, 2016 to May 12, 2016

Commission File Number of issuing entity: 333-189017-08

Central Index Key Number of issuing entity: 0001636708

Citigroup Commercial Mortgage Trust 2015-GC29

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-189017

Central Index Key Number of depositor: 0001258361

Citigroup Commercial Mortgage Securities Inc.

(Exact name of depositor as specified in its charter)

Citigroup Global Markets Realty Corp.

(Central Index Key Number: 0001541001)

Goldman Sachs Mortgage Company

(Central Index Key Number: 0001541502)

Rialto Mortgage Finance, LLC

(Central Index Key Number: 0001592182)

FCRE REL, LLC

(Central Index Key Number: 0001636352)

(Exact names of sponsors as specified in their respective charters)

Richard Simpson (212) 816-5343

(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York

(State or other jurisdiction of incorporation or organization of the issuing entity)

47-3737451

47-3720890

47-6961976

(I.R.S. Employer Identification No.)

 

c/o Citibank, N.A.

388 Greenwich Street, 14th Floor

New York, New York

   10013
(Address of principal executive offices of the issuing entity)    (Zip Code)

(212) 816-5693

(Telephone number, including area code)

 

     Registered/reporting pursuant to
(check one)
   Name of
exchange

Title of class

   Section 12(b)    Section 12(g)    Section 15(d)    (If Section 12(b))

A-1

   ¨    ¨    x    Not Applicable

A-2

   ¨    ¨    x    Not Applicable

A-3

   ¨    ¨    x    Not Applicable

A-4

   ¨    ¨    x    Not Applicable

A-AB

   ¨    ¨    x    Not Applicable

X-A

   ¨    ¨    x    Not Applicable

X-B

   ¨    ¨    x    Not Applicable

A-S

   ¨    ¨    x    Not Applicable

B

   ¨    ¨    x    Not Applicable

PEZ

   ¨    ¨    x    Not Applicable

C

   ¨    ¨    x    Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨


PART I – DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 12, 2016, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC29.

The distribution report is attached as Exhibit 99.1 to this Form 10-D.

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the “Depositor”) and held by Citigroup Commercial Mortgage Trust 2015-GC29 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (“Rule 15Ga-1”) on February 16, 2016. The CIK number of the Depositor is 0001258361.

Citigroup Global Markets Realty Corp. (“CGMRC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016. The CIK number of CGMRC is 0001541001.

Goldman Sachs Mortgage Company (“GSMC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on May 13, 2016. The CIK number of GSMC is 0001541502.

Rialto Mortgage Finance, LLC (“Rialto”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 3, 2016. The CIK Number of Rialto is 0001592182.

FCRE REL, LLC (“FCRE”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 2, 2016. The CIK number of FCRE is 0001636352.

Item 1A. Asset-Level Information.

Not applicable


Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II – OTHER INFORMATION

Item 2. Legal Proceedings.

Disclosure from Deutsche Bank Trust Company Americas, as Trustee:

Deutsche Bank Trust Company Americas (“DBTCA”) and Deutsche Bank National Trust Company (“DBNTC”) have been sued by investors in civil litigation concerning their role as trustees of certain residential mortgage-backed securities (“RMBS”) trusts.

On June 18, 2014, a group of investors, including funds managed by Blackrock Advisors, LLC, PIMCO-Advisors, L.P., and others, filed a derivative action against DBNTC and DBTCA in New York State Supreme Court purportedly on behalf of and for the benefit of 544 private-label RMBS trusts asserting claims for alleged violations of the U.S. Trust Indenture Act of 1939 (TIA), breach of contract, breach of fiduciary duty and negligence based on DBNTC and DBTCA’s alleged failure to perform their duties as trustees for the trusts. Plaintiffs subsequently dismissed their state court complaint and filed a derivative and class action complaint in the U.S. District Court for the Southern District of New York on behalf of and for the benefit of 564 private-label RMBS trusts, which substantially overlapped with the trusts at issue in the state court action. The complaint alleges that the trusts at issue have suffered total realized collateral losses of U.S. $89.4 billion, but the complaint does not include a demand for money damages in a sum certain. DBNTC and DBTCA filed a motion to dismiss, and on January 19, 2016, the court partially granted the motion on procedural grounds: as to the 500 trusts that are governed by pooling and servicing agreements, the court declined to exercise jurisdiction. The court did not rule on substantive defenses asserted in the motion to dismiss. On March 22, 2016, plaintiffs filed an amended complaint in federal court. In the amended complaint, plaintiffs assert claims in connection with 62 trusts governed by indenture agreements. The amended complaint alleges that the trusts at issue have suffered total realized collateral losses of U.S. $9.8 billion, but the complaint does not include a demand for money damages in a sum certain. DBNTC and DBTCA will have an opportunity to file new defensive motions with respect to the amended complaint. Discovery is ongoing.

On March 25, 2016, the BlackRock plaintiffs filed a state court action in the Superior Court of California, Orange County that involves 513 trusts governed by pooling and servicing agreements, alleging three causes of action: breach of contract; breach of fiduciary duty; and breach of the duty to avoid conflicts of interest. Plaintiffs purport to bring the action on behalf of themselves and all other current owners of certificates in the 513 trusts. The complaint currently names only DBTCA as a defendant, even though DBTCA is the trustee for only one of the 513 trusts. The complaint alleges that the trusts at issue have suffered total realized collateral losses of U.S. $85.1 billion, but the complaint does not include a demand for money damages in a sum certain. DBTCA has not yet been served with the complaint. Discovery has not yet commenced.

On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, “IKB”), as an investor in 37 RMBS trusts, filed a Summons With Notice in the Supreme Court of the State of New York, New York County, against DBNTC and DBTCA as trustees of the trusts. It appears that IKB may assert claims for violation of the TIA, violation of New York’s Streit Act, breach of contract, fraud, fraudulent and negligent misrepresentation, breach of fiduciary duty, negligence, and unjust enrichment. IKB appears to allege that DBNTC and DBTCA are liable for over U.S. $274 million of damages. DBNTC and DBTCA accepted service of the summons with notice. IKB must file a complaint by May 27, 2016. Discovery has not yet commenced.

DBTCA has no pending legal proceedings (including, based on DBTCA’s present evaluation, the litigation disclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties as Trustee under the Pooling and Servicing Agreement for this transaction.

Item 3. Sales of Securities and Use of Proceeds.

None

Item 4. Defaults Upon Senior Securities.

None

Item 5. Submission of Matters to a Vote of Security Holders.

None

Item 6. Significant Obligors of Pool Assets.

The portfolio of properties securing the Selig Office Portfolio mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement for Citigroup Commercial Mortgage Trust 2015-GC29 filed on April 15, 2015. With respect to the portfolio of properties securing the Selig Office Portfolio mortgage loan, the most recent unaudited net operating income was $2,629,958 from January 1, 2016 through March 31, 2016.

Item 7. Change in Sponsor Interest in Securities.

None

Item 8. Significant Enhancement Provider Information.

None

Item 9. Other Information.

None

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Form 10-D:

(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC29, relating to the May 12, 2016 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately follows the signature page hereof.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Citigroup Commercial Mortgage Securities Inc.
(Depositor)

/s/ Paul Vanderslice

Paul Vanderslice, President

Date: May 26, 2016

EXHIBIT INDEX

 

Exhibit
Number
   Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC29, relating to the May 12, 2016 distribution.

Exhibit 99.1

 

Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

CONTACT INFORMATION

 

Depositor    Citigroup Commercial Mortgage Securities Inc.
Master Servicer    Midland Loan Services,
Special Servicer    Midland Loan Services,
Trustee    Deutsche Bank Trust Company Americas
Certificate Administrator      Citibank, N.A.
Operating Advisor    Situs Holdings, LLC

 

CONTENTS

 

Distribution Summary

     2   

Distribution Summary (Factors)

     4   

Interest Distribution Detail

     5   

Principal Distribution Detail

     6   

Reconciliation Detail

     7   

Other Information

     8   

Stratification Detail

     9   

Mortgage Loan Detail

     12   

Delinquency Loan Detail

     16   

Appraisal Reduction Detail

     18   

Loan Modification Detail

     20   

Specially Serviced Loan Detail

     22   

Unscheduled Principal Detail

     24   

Liquidated Loan Detail

     26   

CREFC Legends

     28   
 

 

Deal Contact:    John Hannon
   [email protected]
   Tel: (212) 816-5693
   Fax: (212) 816-5527
Citibank, N.A.
Agency and Trust
388 Greenwich Street, 14th Floor
New York, NY 10013
 

 

Reports Available at sf.citidirect.com   Page 1 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Distribution Summary

DISTRIBUTION IN DOLLARS

 

Class (1)

   Original
Balance
(2)
     Prior
Principal
Balance
(3)
     Pass-
Through
Rate
(4)
    Accrual
Day Count
Fraction
(5)
     Accrual
Dates
(6)
     Interest
Distributed
(7)
     Principal
Distributed
(8)
     PPP and YM
Distributed
(9)
     Total
Distributed
(10)=(7+8+9)
     Deferred
Interest
(11)
     Realized
Loss
(12)
     Current
Principal
Balance
(13)=(3-8+11-12)
 

Class A-1

     29,302,000.00         26,202,349.56         1.450000     30/360         04/01 - 04/30         31,661.17         342,101.52         0.00         373,762.69         0.00         0.00         25,860,248.04   

Class A-2

     146,427,000.00         146,427,000.00         2.674000     30/360         04/01 - 04/30         326,288.16         0.00         0.00         326,288.16         0.00         0.00         146,427,000.00   

Class A-3

     220,000,000.00         220,000,000.00         2.935000     30/360         04/01 - 04/30         538,083.33         0.00         0.00         538,083.33         0.00         0.00         220,000,000.00   

Class A-4

     334,415,000.00         334,415,000.00         3.192000     30/360         04/01 - 04/30         889,543.90         0.00         0.00         889,543.90         0.00         0.00         334,415,000.00   

Class A-AB

     52,822,000.00         52,822,000.00         2.984000     30/360         04/01 - 04/30         131,350.71         0.00         0.00         131,350.71         0.00         0.00         52,822,000.00   

Class A-S

     55,926,000.00         55,926,000.00         3.457000     30/360         04/01 - 04/30         161,113.48         0.00         0.00         161,113.48         0.00         0.00         55,926,000.00   

Class B

     72,704,000.00         72,704,000.00         3.758000     30/360         04/01 - 04/30         227,684.69         0.00         0.00         227,684.69         0.00         0.00         72,704,000.00   

Class C

     51,732,000.00         51,732,000.00         4.155263     30/360         04/01 - 04/30         179,133.37         0.00         0.00         179,133.37         0.00         0.00         51,732,000.00   

Class D

     65,713,000.00         65,713,000.00         3.110000     30/360         04/01 - 04/30         170,306.19         0.00         0.00         170,306.19         0.00         0.00         65,713,000.00   

Class E

     23,769,000.00         23,769,000.00         4.155263     30/360         04/01 - 04/30         82,305.36         0.00         0.00         82,305.36         0.00         0.00         23,769,000.00   

Class F

     11,185,000.00         11,185,000.00         4.155263     30/360         04/01 - 04/30         38,730.51         0.00         0.00         38,730.51         0.00         0.00         11,185,000.00   

Class G

     15,380,000.00         15,380,000.00         4.155263     30/360         04/01 - 04/30         53,256.61         0.00         0.00         53,256.61         0.00         0.00         15,380,000.00   

Class H

     39,148,505.00         39,148,505.00         4.155263     30/360         04/01 - 04/30         135,560.23         0.00         0.00         135,560.23         0.00         0.00         39,148,505.00   

Class R

     0.00         0.00         0.000000     —           —           0.00         0.00         0.00         0.00         0.00         0.00         0.00   

Class S

     0.00         0.00         0.000000     30/360         04/01 - 04/30         0.00         0.00         0.00         0.00         0.00         0.00         0.00   
  

 

 

    

 

 

            

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

     1,118,523,505.00         1,115,423,854.56                 2,965,017.71         342,101.52         0.00         3,307,119.23         0.00         0.00         1,115,081,753.04   
  

 

 

    

 

 

            

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Notional Classes

 

  

                         

Class X-A

     838,892,000.00         835,792,349.56         1.171688     30/360         04/01 - 04/30         816,073.11         0.00         0.00         816,073.11         0.00         0.00         835,450,248.04   

Class X-B

     72,704,000.00         72,704,000.00         0.397263     30/360         04/01 - 04/30         24,068.81         0.00         0.00         24,068.81         0.00         0.00         72,704,000.00   

Class X-D

     65,713,000.00         65,713,000.00         1.045263     30/360         04/01 - 04/30         57,239.45         0.00         0.00         57,239.45         0.00         0.00         65,713,000.00   
  

 

 

    

 

 

            

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

     977,309,000.00         974,209,349.56                 897,381.37         0.00         0.00         897,381.37         0.00         0.00         973,867,248.04   
  

 

 

    

 

 

            

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reports Available at sf.citidirect.com   Page 2 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Distribution Summary

 

Non-Active Exchangeable Certificates

DISTRIBUTION IN DOLLARS

 

Class (1)

   Original
Balance
(2)
     Prior
Principal
Balance
(3)
     Pass-
Through
Rate
(4)
    Accrual
Day Count
Fraction
(5)
     Accrual
Dates
(6)
     Interest
Distributed
(7)
     Principal
Distributed
(8)
     PPP and YM
Distributed
(9)
     Total
Distributed
(10)=(7+8+9)
     Deferred
Interest
(11)
     Realized
Loss
(12)
     Current
Principal
Balance
(13)=(3-8+11-12)
 

Class PEZ

     180,362,000.00         180,362,000.00         0.000000     30/360         04/01 - 04/30         0.00         0.00         0.00         0.00         0.00         0.00         180,362,000.00   

 

Reports Available at sf.citidirect.com   Page 3 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Distribution Summary (Factors)

 

 

PER $1,000 OF ORIGINAL BALANCE

 

Class

  CUSIP   Record
Date
    Prior
Principal
Balance
(3)/(2) x 1000
    Interest
Distributed
(7)/(2) x 1000
    Principal
Distributed
(8)/(2) x 1000
    PPP and YM
Distributed
(9)/(2) x 1000
    Total
Distributed
(10)/(2) x 1000
    Deferred
Interest
(11)/(2) x 1000
    Realized Loss
(12)/(2) x 1000
    Current
Principal
Balance
(14)/(2) x 1000
 

Class A-1

  17323VAW5     04/29/2016        894.217103        1.080512        11.675023        0.000000        12.755535        0.000000        0.000000        882.542080   

Class A-2

  17323VAX3     04/29/2016        1,000.000000        2.228333        0.000000        0.000000        2.228333        0.000000        0.000000        1,000.000000   

Class A-3

  17323VAY1     04/29/2016        1,000.000000        2.445833        0.000000        0.000000        2.445833        0.000000        0.000000        1,000.000000   

Class A-4

  17323VAZ8     04/29/2016        1,000.000000        2.660000        0.000000        0.000000        2.660000        0.000000        0.000000        1,000.000000   

Class A-AB

  17323VBB0     04/29/2016        1,000.000000        2.486667        0.000000        0.000000        2.486667        0.000000        0.000000        1,000.000000   

Class A-S

  17323VBC8     04/29/2016        1,000.000000        2.880833        0.000000        0.000000        2.880833        0.000000        0.000000        1,000.000000   

Class B

  17323VBD6     04/29/2016        1,000.000000        3.131667        0.000000        0.000000        3.131667        0.000000        0.000000        1,000.000000   

Class C

  17323VBE4     04/29/2016        1,000.000000        3.462719        0.000000        0.000000        3.462719        0.000000        0.000000        1,000.000000   

Class D

  17323VAA3     04/29/2016        1,000.000000        2.591667        0.000000        0.000000        2.591667        0.000000        0.000000        1,000.000000   

Class E

  17323VAC9     04/29/2016        1,000.000000        3.462719        0.000000        0.000000        3.462719        0.000000        0.000000        1,000.000000   

Class F

  17323VAE5     04/29/2016        1,000.000000        3.462719        0.000000        0.000000        3.462719        0.000000        0.000000        1,000.000000   

Class G

  17323VAG0     04/29/2016        1,000.000000        3.462718        0.000000        0.000000        3.462718        0.000000        0.000000        1,000.000000   

Class H

  17323VAJ4     04/29/2016        1,000.000000        3.462718        0.000000        0.000000        3.462718        0.000000        0.000000        1,000.000000   

Class R

  17323VAS4     04/29/2016        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000   

Class S

  17323VAU9     04/29/2016        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000        0.000000   

Class X-A

  17323VBF1     04/29/2016        996.305066        0.972799        0.000000        0.000000        0.972799        0.000000        0.000000        995.897265   

Class X-B

  17323VBG9     04/29/2016        1,000.000000        0.331052        0.000000        0.000000        0.331052        0.000000        0.000000        1,000.000000   

Class X-D

  17323VAL9     04/29/2016        1,000.000000        0.871052        0.000000        0.000000        0.871052        0.000000        0.000000        1,000.000000   

 

Reports Available at sf.citidirect.com   Page 4 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Interest Distribution Detail

DISTRIBUTION IN DOLLARS

 

Class (1)

   Prior
Principal
Balance
(2)
     Pass-
Through
Rate
(3)
    Accrual
Day
Count
Fraction
     Optimal
Accrued
Interest
(6)
     Prior
Unpaid
Interest
(7)
     Interest on
Prior
Unpaid
Interest
(8)
     Non-Recov.
Interest
Shortfall
(9)
     Interest
Due
(10)=(6)+(7)+(8)-(9)
     Deferred
Interest
(11)
     Interest
Distributed
(12)
     Current
Unpaid
Interest
(13)=(10)-(11)-(12)
 

Class A-1

     26,202,349.56         1.45000     30/360         31,661.17         0.00         0.00         0.00         31,661.17         0.00         31,661.17         0.00   

Class A-2

     146,427,000.00         2.67400     30/360         326,288.16         0.00         0.00         0.00         326,288.16         0.00         326,288.16         0.00   

Class A-3

     220,000,000.00         2.93500     30/360         538,083.33         0.00         0.00         0.00         538,083.33         0.00         538,083.33         0.00   

Class A-4

     334,415,000.00         3.19200     30/360         889,543.90         0.00         0.00         0.00         889,543.90         0.00         889,543.90         0.00   

Class A-AB

     52,822,000.00         2.98400     30/360         131,350.71         0.00         0.00         0.00         131,350.71         0.00         131,350.71         0.00   

Class A-S

     55,926,000.00         3.45700     30/360         161,113.48         0.00         0.00         0.00         161,113.48         0.00         161,113.48         0.00   

Class B

     72,704,000.00         3.75800     30/360         227,684.69         0.00         0.00         0.00         227,684.69         0.00         227,684.69         0.00   

Class C

     51,732,000.00         4.15526     30/360         179,133.37         0.00         0.00         0.00         179,133.37         0.00         179,133.37         0.00   

Class D

     65,713,000.00         3.11000     30/360         170,306.19         0.00         0.00         0.00         170,306.19         0.00         170,306.19         0.00   

Class E

     23,769,000.00         4.15526     30/360         82,305.36         0.00         0.00         0.00         82,305.36         0.00         82,305.36         0.00   

Class F

     11,185,000.00         4.15526     30/360         38,730.51         0.00         0.00         0.00         38,730.51         0.00         38,730.51         0.00   

Class G

     15,380,000.00         4.15526     30/360         53,256.61         0.00         0.00         0.00         53,256.61         0.00         53,256.61         0.00   

Class H

     39,148,505.00         4.15526     30/360         135,560.26         444.74         0.00         0.00         136,005.00         0.00         135,560.23         444.77   

Class R

     0.00         0.00000     —           0.00         0.00         0.00         0.00         0.00         0.00         0.00         0.00   

Class S

     0.00         0.00000     30/360         0.00         0.00         0.00         0.00         0.00         0.00         0.00         0.00   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

     1,115,423,854.56              2,965,017.74         444.74         0.00         0.00         2,965,462.48         0.00         2,965,017.71         444.77   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Notional Classes

 

  

Class X-A

     835,792,349.56         1.17169     30/360         816,073.11         0.00         0.00         0.00         816,073.11         0.00         816,073.11         0.00   

Class X-B

     72,704,000.00         0.39726     30/360         24,068.81         0.00         0.00         0.00         24,068.81         0.00         24,068.81         0.00   

Class X-D

     65,713,000.00         1.04526     30/360         57,239.45         0.00         0.00         0.00         57,239.45         0.00         57,239.45         0.00   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

     974,209,349.56              897,381.37         0.00         0.00         0.00         897,381.37         0.00         897,381.37         0.00   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reports Available at sf.citidirect.com   Page 5 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Principal Distribution Detail

DISTRIBUTION IN DOLLARS

 

Class (1)

  Original
Balance
(2)
    Prior
Principal
Balance
(3)
    Scheduled
Principal
Distribution
(4)
    Unscheduled
Principal
Distribution
(5)
    Accreted
Principal
(6)
    Current
Realized
Loss
(7)
    Current
Principal
Recoveries
(8)
    Current
Principal
Balance
(9)=(3)-(4)-(5)+(6)-(7)+(8)
    Cumulative
Realized
Loss
(10)
    Original
Class
(%)
(11)
    Current
Class
(%)
(12)
    Original
Credit
Support
(13)
    Current
Credit
Support
(14)
 

Class S

    0.00        0.00        0.00        0.00        0.00        0.00        0.00        0.00        0.00        0.00     0.00     0.00     0.00

Class A-1

    29,302,000.00        26,202,349.56        342,101.52        0.00        0.00        0.00        0.00        25,860,248.04        0.00        2.62     2.32     30.00     30.09

Class A-2

    146,427,000.00        146,427,000.00        0.00        0.00        0.00        0.00        0.00        146,427,000.00        0.00        13.09     13.13     30.00     30.09

Class A-3

    220,000,000.00        220,000,000.00        0.00        0.00        0.00        0.00        0.00        220,000,000.00        0.00        19.67     19.73     30.00     30.09

Class A-4

    334,415,000.00        334,415,000.00        0.00        0.00        0.00        0.00        0.00        334,415,000.00        0.00        29.90     29.99     30.00     30.09

Class A-AB

    52,822,000.00        52,822,000.00        0.00        0.00        0.00        0.00        0.00        52,822,000.00        0.00        4.72     4.74     30.00     30.09

Class A-S

    55,926,000.00        55,926,000.00        0.00        0.00        0.00        0.00        0.00        55,926,000.00        0.00        5.00     5.02     25.00     25.08

Class B

    72,704,000.00        72,704,000.00        0.00        0.00        0.00        0.00        0.00        72,704,000.00        0.00        6.50     6.52     18.50     18.56

Class C

    51,732,000.00        51,732,000.00        0.00        0.00        0.00        0.00        0.00        51,732,000.00        0.00        4.63     4.64     13.88     13.92

Class D

    65,713,000.00        65,713,000.00        0.00        0.00        0.00        0.00        0.00        65,713,000.00        0.00        5.88     5.89     8.00     8.02

Class E

    23,769,000.00        23,769,000.00        0.00        0.00        0.00        0.00        0.00        23,769,000.00        0.00        2.13     2.13     5.87     5.89

Class F

    11,185,000.00        11,185,000.00        0.00        0.00        0.00        0.00        0.00        11,185,000.00        0.00        1.00     1.00     4.87     4.89

Class G

    15,380,000.00        15,380,000.00        0.00        0.00        0.00        0.00        0.00        15,380,000.00        0.00        1.38     1.38     3.50     3.51

Class H

    39,148,505.00        39,148,505.00        0.00        0.00        0.00        0.00        0.00        39,148,505.00        0.00        3.50     3.51     0.00     0.00
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

Totals

    1,118,523,505.00        1,115,423,854.56        342,101.52        0.00        0.00        0.00        0.00        1,115,081,753.04        0.00        100.00     100.00    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

Reports Available at sf.citidirect.com   Page 6 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Reconciliation Detail

 

SOURCE OF FUNDS

 

Interest Funds Available

     

Scheduled Interest

     3,875,499.07      

Prepayment Interest Shortfall

     0.00      

Interest Adjustments

     0.00      

Realized Loss in Excess of Principal Balance

     0.00      
  

 

 

    

Total Interest Funds Available:

        3,875,499.07   

Principal Funds Available

     

Scheduled Principal

     342,101.52      

Curtailments

     0.00      

Principal Prepayments

     0.00      

Net Liquidation Proceeds

     0.00      

Repurchased Principal

     0.00      

Substitution Principal

     0.00      

Other Principal

     0.00      
  

 

 

    

Total Principal Funds Available:

        342,101.52   

Other Funds Available

     

Yield Maintenance Charges

     0.00      

Withdrawal of Withheld Amounts from the Interest Reserve Account

     0.00      

Deposit of Withheld Amounts to the Interest Reserve Account

     0.00      
  

 

 

    

Total Other Funds Available:

        0.00   
     

 

 

 

Total Funds Available

        4,217,600.59   
     

 

 

 

ALLOCATION OF FUNDS

 

Scheduled Fees

     

Servicing Fee

     8,963.63      

Trustee/Certificate Administrator Fee

     2,416.75      

Operating Advisor Fee

     1,254.85      

CREFC® Intellectual Property Royalty License Fee

     464.76      
  

 

 

    

Total Scheduled Fees:

        13,099.99   

Additional Fees, Expenses, etc.

     

Additional Servicing Fee

     0.00      

Special Servicing Fee

     0.00      

Work-out Fee

     0.00      

Liquidation Fee

     0.00      

Trust Fund Expenses

     0.00      

Trust Advisor Expenses

     0.00      

Reimbursement of Interest on Advances to the Servicer

     0.00      

Borrower Reimbursable Trust Fund Expenses

     0.00      

Other Expenses

     0.00      
  

 

 

    

Total Additional Fees, Expenses, etc.:

        0.00   

Distributions

     

Interest Distribution

     3,862,399.08      

Principal Distribution

     342,101.52      

Yield Maintenance Charge Distribution

     0.00      
  

 

 

    

Total Distributions:

        4,204,500.60   
     

 

 

 

Total Funds Allocated

        4,217,600.59   
     

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 7 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Other Information

 

Interest Reserve Account Information

  

Beginning Interest Reserve Account Balance

     0.00   

Deposit of Withheld Amounts to the Interest Reserve Account

     0.00   

Withdrawal of Withheld Amounts from the Interest Reserve Account

     0.00   

Ending Interest Reserve Account Balance

     0.00   

Excess Liquidation Proceeds Reserve Account Information

  

Beginning Excess Liquidation Proceeds Reserve Account Balance

     0.00   

Deposit to the Excess Liquidation Proceeds Reserve Account

     0.00   

Withdrawal from the Excess Liquidation Proceeds Reserve Account

     0.00   

Ending Excess Liquidation Proceeds Reserve Account Balance

     0.00   

Controlling Class Information

  

The Controlling Class is Class H.

  

The Controlling Class Representative is Eightfold Real Estate Capital, L.P.

  

There Are No Disclosable Special Servicer Fees.

 

Reports Available at sf.citidirect.com   Page 8 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Stratification Detail

 

Ending Scheduled Balance

 

Ending Sched Balance

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

1 to 5,000,000

    39        123,831,198.81        11.11        4.5409        102        1.032110   

5,000,001 to 10,000,000

    25        183,600,837.81        16.47        4.3136        106        1.474567   

10,000,001 to 15,000,000

    8        98,067,603.79        8.79        4.4796        99        1.428130   

15,000,001 to 20,000,000

    4        69,852,113.47        6.26        4.6292        76        0.198300   

20,000,001 to 25,000,000

    3        68,980,000.00        6.19        4.3297        106        1.851064   

25,000,001 to 30,000,000

    1        29,250,000.00        2.62        4.2300        105        2.440000   

30,000,001 to 35,000,000

    0        0.00        0.00        0.0000        0        0.000000   

35,000,001 to 40,000,000

    0        0.00        0.00        0.0000        0        0.000000   

40,000,001 to 45,000,000

    0        0.00        0.00        0.0000        0        0.000000   

45,000,001 to 50,000,000

    3        150,000,000.00        13.45        3.7900        106        0.000000   

50,000,001 to 55,000,000

    0        0.00        0.00        0.0000        0        0.000000   

55,000,001 to 60,000,000

    0        0.00        0.00        0.0000        0        0.000000   

60,000,001 to 65,000,000

    1        65,000,000.00        5.83        3.9200        106        2.250000   

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   

85,000,001 to 90,000,000

    0        0.00        0.00        0.0000        0        0.000000   

90,000,001 or Greater

    3        326,500,000.00        29.28        3.9400        90        2.159969   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

State

 

State

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

Alabama

    2        8,047,631.88        0.72        4.3230        107        0.733530   

Arkansas

    1        21,980,000.00        1.97        4.3550        106        1.680000   

Arizona

    3        124,775,550.00        11.19        3.8688        62        2.624681   

California

    4        42,667,093.29        3.83        4.5850        63        1.402951   

Colorado

    1        9,000,000.00        0.81        3.9000        105        2.820000   

Florida

    7        41,246,718.56        3.70        4.3221        106        1.461680   

Georgia

    3        18,081,698.37        1.62        4.3812        105        0.743800   

Illinois

    5        29,398,851.56        2.64        4.4170        106        1.262133   

Indiana

    1        7,000,000.00        0.63        4.4200        106        0.000000   

Kentucky

    3        28,771,497.54        2.58        4.8064        106        0.000000   

Louisiana

    2        27,897,425.27        2.50        4.3797        106        1.573768   

Massachusetts

    3        21,651,176.71        1.94        4.3276        106        2.173088   

Maryland

    1        3,684,865.02        0.33        4.6800        106        1.480000   

Michigan

    5        40,820,263.19        3.66        4.5237        81        0.906337   

Minnesota

    1        13,732,600.92        1.23        4.6500        105        3.170000   

North Carolina

    6        35,335,523.07        3.17        4.3534        106        0.713377   

Nebraska

    1        5,314,523.94        0.48        4.5500        106        1.780000   

New Jersey

    1        22,000,000.00        1.97        4.2700        106        2.330000   

New York

    9        352,371,786.00        31.60        3.9785        106        1.016160   

Ohio

    12        39,398,869.60        3.53        4.4991        104        1.710545   

Pennsylvania

    2        10,314,504.24        0.92        4.2170        106        0.479301   

South Carolina

    2        19,814,800.05        1.78        4.4543        107        0.518207   

Tennessee

    1        9,000,000.00        0.81        4.4600        106        1.970000   

Texas

    8        44,176,374.67        3.96        4.5119        96        1.440366   

Virginia

    2        13,600,000.00        1.22        4.1163        105        0.398897   

Washington

    1        125,000,000.00        11.21        3.9085        107        1.970000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 9 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Stratification Detail

 

Seasoning

Seasoning

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

12 Months or Less

    0        0.00        0.00        0.0000        0        0.000000   

13 to 24 Months

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   

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

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property Type

Property Type

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

Multifamily

    22        177,940,216.55        15.96        4.4685        99        1.285222   

Retail

    26        188,829,412.71        16.93        4.2603        106        0.745590   

Industrial

    3        14,389,204.06        1.29        4.1549        105        1.531299   

Mobile Home Park

    2        3,323,339.82        0.30        4.5520        106        1.167320   

Office

    15        330,728,044.19        29.66        4.0356        87        2.082192   

Mixed Use

    5        280,891,161.54        25.19        3.9091        106        1.424891   

Lodging

    5        68,159,488.94        6.11        4.5365        90        0.980698   

Self Storage

    9        50,820,886.07        4.56        4.5773        106        1.020493   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Debt Service Coverage Ratio

Debt Service

Coverage Ratio

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

1.250 or Less

    38        392,061,541.46        35.16        4.2528        98        0.084005   

1.251 to 1.500

    5        24,027,204.89        2.15        4.3138        106        1.426962   

1.501 to 1.750

    14        96,020,337.98        8.61        4.3743        106        1.647797   

1.751 to 2.000

    11        283,209,705.82        25.40        4.0881        107        1.923829   

2.001 to 2.250

    7        105,303,386.23        9.44        4.0674        103        2.205065   

2.251 to 2.500

    6        72,535,815.04        6.50        4.2849        106        2.391977   

2.501 to 2.750

    2        104,550,000.00        9.38        3.8218        53        2.696284   

2.751 to 3.000

    1        9,000,000.00        0.81        3.9000        105        2.820000   

3.001 to 3.250

    1        13,732,600.92        1.23        4.6500        105        3.170000   

3.251 to 3.500

    0        0.00        0.00        0.0000        0        0.000000   

3.501 to 3.750

    1        8,750,000.00        0.78        4.1500        105        3.690000   

3.751 to 4.000

    0        0.00        0.00        0.0000        0        0.000000   

4.001 or Greater

    1        5,891,161.54        0.53        4.4600        106        7.450000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

Loan Rate

Loan Rate (%)

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

4.00 or Less

    7        397,358,587.96        35.63        3.7953        92        1.719923   

4.01 to 4.25

    20        304,538,665.45        27.31        4.1538        106        1.463507   

4.26 to 4.50

    30        234,306,983.13        21.01        4.3953        101        1.346774   

4.51 to 4.75

    18        112,994,339.80        10.13        4.6124        97        1.059690   

4.76 to 5.00

    8        45,800,689.91        4.11        4.8321        105        0.323936   

5.01 to 5.25

    3        15,429,101.40        1.38        5.1020        49        0.889274   

5.26 to 5.50

    1        4,653,386.23        0.42        5.3500        46        2.150000   

5.51 to 5.75

    0        0.00        0.00        0.0000        0        0.000000   

5.76 to 6.00

    0        0.00        0.00        0.0000        0        0.000000   

6.01 to 6.25

    0        0.00        0.00        0.0000        0        0.000000   

6.26 to 6.50

    0        0.00        0.00        0.0000        0        0.000000   

6.51 to 6.75

    0        0.00        0.00        0.0000        0        0.000000   

6.76 to 7.00

    0        0.00        0.00        0.0000        0        0.000000   

7.01 or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 10 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Stratification Detail

 

 

Anticipated Remaining Term

 

Anticipated

Remaining Term

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

60 Months or Less

    6        146,427,130.00        13.13        4.1338        46        1.956312   

61 to 90 Months

    0        0.00        0.00        0.0000        0        0.000000   

91 Months or Greater

    81        968,654,623.88        86.87        4.1746        106        1.359126   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(When current DSCR is not available, the most currently provided DSCR will be used.)

 

 

Remaining Amortization Term

 

Remaining

Amortization Term

  # of
Loans
    Ending Sched
Balance
    % of Agg
Balance
    WAC     WAM     Wtd Avg
DSCR
 

240 Months or Less

    6        435,500,000.00        39.06        3.8634        94        1.677635   

241 to 270 Months

    0        0.00        0.00        0.0000        0        0.000000   

271 to 300 Months

    9        28,936,275.59        2.59        4.4826        99        0.979187   

301 Months or Greater

    72        650,645,478.29        58.35        4.3600        101        1.297229   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    87        1,115,081,753.88        100.00        4.1692        98        1.437545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 11 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Mortgage Loan Detail

 

Loan

   OMCR      Prop
Type
(1)
   City    State    Interest
Payment
     Principal
Payment
     Gross
Coupon
    Maturity
Date
   Neg
Am
Flag
   Beginning
Scheduled
Balance
     Ending
Scheduled
Balance
     Paid
Through
Date
     Appraisal
Reduction
Date
   Appraisal
Reduction
Amount
     Payment
Status
(2)
     Workout
Strategy
(3)
     Mod
Type
(4)
 

030308990

     002       MU    New York    NY      379,958.33         0.00         4.14500   4/6/25    N      110,000,000.00         110,000,000.00         5/6/16       N/A      0.00         0         0         0   

030308991

     003       MU    New York    NY      150,416.67         0.00         3.61000   3/6/25    N      50,000,000.00         50,000,000.00         5/6/16       N/A      0.00         0         0         0   

030309095

     003       MU    New York    NY      150,416.67         0.00         3.61000   3/6/25    N      50,000,000.00         50,000,000.00         5/6/16       N/A      0.00         0         0         0   

030520738

     004       OF    Phoenix    AZ      284,908.12         0.00         3.73650   2/28/20    N      91,500,000.00         91,500,000.00         5/1/16       N/A      0.00         0         0         0   

030308992

     005       MU    Bronx    NY      212,333.33         0.00         3.92000   3/1/25    N      65,000,000.00         65,000,000.00         5/1/16       N/A      0.00         0         0         0   

030308993

     006       RT    New York    NY      172,916.67         0.00         4.15000   5/6/25    N      50,000,000.00         50,000,000.00         5/6/16       N/A      0.00         0         0         0   

030520734

     007       OF    Tempe    AZ      103,106.25         0.00         4.23000   2/6/25    N      29,250,000.00         29,250,000.00         5/6/16       N/A      0.00         0         0         0   

030308994

     008       MF    Lafayette    LA      90,833.33         0.00         4.36000   3/6/25    N      25,000,000.00         25,000,000.00         5/11/16       N/A      0.00         0         0         0   

030308995

     009       OF    Secaucus    NJ      78,283.33         0.00         4.27000   3/6/24    N      22,000,000.00         22,000,000.00         5/6/16       N/A      0.00         0         0         0   

030308996

     010       MF    Rogers    AR      79,769.08         0.00         4.35500   3/6/25    N      21,980,000.00         21,980,000.00         5/6/16       N/A      0.00         0         0         0   

030308997

     011       LO    Beverly Hills    CA      70,933.33         25,111.22         4.48000   4/6/20    N      19,000,000.00         18,974,888.78         5/6/16       N/A      0.00         0         0         0   

030308998

     012       LO    Orangeburg    NY      65,501.98         24,286.52         4.51000   4/6/25    N      17,428,463.46         17,404,176.94         5/6/16       N/A      0.00         0         0         0   

030308999

     013       SS    Various    KY      68,345.99         22,551.49         4.82000   3/6/25    N      17,015,599.24         16,993,047.75         5/11/16       N/A      0.00         0         0         0   

030309000

     014       MF    Southfield    MI      64,958.67         0.00         4.73000   3/6/20    N      16,480,000.00         16,480,000.00         5/11/16       N/A      0.00         0         0         0   

030520740

     015       RT    Saugus    MA      48,746.88         0.00         4.10500   3/6/25    N      14,250,000.00         14,250,000.00         5/6/16       N/A      0.00         0         0         0   

030309001

     016       LO    Bloomington    MN      53,287.07         18,902.08         4.65000   2/6/25    N      13,751,503.00         13,732,600.92         5/6/16       N/A      0.00         0         0         0   

030309002

     017       MF    Orion    MI      48,067.50         0.00         4.42000   2/6/25    N      13,050,000.00         13,050,000.00         5/6/16       N/A      0.00         0         0         0   

030520743

     018       LO    North Charleston    SC      48,120.62         16,701.64         4.52900   4/4/25    N      12,750,000.00         12,733,298.36         5/6/16       N/A      0.00         0         0         0   

030309004

     020       RT    Portsmouth    VA      38,110.00         0.00         4.12000   2/6/25    N      11,100,000.00         11,100,000.00         5/11/16       N/A      0.00         0         0         0   

030295033

     021       MF    Arlington Heights    IL      40,732.81         0.00         4.46000   4/6/25    N      10,959,500.00         10,959,500.00         5/6/16       N/A      0.00         0         0         0   

030309005

     022       RT    Miami    FL      37,454.17         0.00         4.45000   3/6/25    N      10,100,000.00         10,100,000.00         5/6/16       N/A      0.00         0         0         0   

030520746

     023       MF    Various    NC      36,105.20         14,102.61         4.38000   4/4/25    N      9,891,836.19         9,877,733.58         5/6/16       N/A      0.00         0         0         0   

030309006

     024       SS    Nicholasville    KY      37,563.60         12,394.52         4.82000   3/6/25    N      9,351,934.75         9,339,540.23         5/11/16       N/A      0.00         0         0         0   

030309007

     025       RT    Roswell    GA      34,193.33         0.00         4.46000   3/6/25    N      9,200,000.00         9,200,000.00         5/6/16       N/A      0.00         0         0         0   

030309008

     026       RT    Tallahassee    FL      30,900.00         0.00         4.12000   2/6/25    N      9,000,000.00         9,000,000.00         5/6/16       N/A      0.00         0         0         0   

030309009

     027       RT    Barrington    IL      30,750.00         0.00         4.10000   2/6/25    N      9,000,000.00         9,000,000.00         5/6/16       N/A      0.00         0         0         0   

 

Reports Available at sf.citidirect.com   Page 12 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Mortgage Loan Detail

 

 

Loan

  OMCR     Prop
Type
(1)
  City   State   Interest
Payment
    Principal
Payment
    Gross
Coupon
    Maturity
Date
  Neg
Am
Flag
  Beginning
Scheduled
Balance
    Ending
Scheduled
Balance
    Paid
Through
Date
    Appraisal
Reduction
Date
  Appraisal
Reduction
Amount
    Payment
Status
(2)
    Workout
Strategy
(3)
    Mod
Type
(4)
 

030520735

    028      SS   Centennial   CO     29,250.00        0.00        3.90000   2/6/25   N     9,000,000.00        9,000,000.00        5/6/16      N/A     0.00        0        0        0   

030309010

    029      OF   Nashville   TN     33,450.00        0.00        4.46000   3/6/25   N     9,000,000.00        9,000,000.00        5/11/16      N/A     0.00        0        0        0   

030309011

    030      OF   Palmdale   CA     30,260.42        0.00        4.15000   2/6/25   N     8,750,000.00        8,750,000.00        5/6/16      N/A     0.00        0        0        0   

030309012

    031      RT   Durham   NC     27,431.25        0.00        4.20000   2/6/25   N     7,837,500.00        7,837,500.00        5/6/16      N/A     0.00        0        0        0   

030520744

    032      OF   Broomall (Marple Twshp)   PA     26,018.75        10,495.76        4.16300   4/4/25   N     7,500,000.00        7,489,504.24        5/6/16      N/A     0.00        0        0        0   

030309013

    033      MF   Romulus   MI     25,591.67        0.00        4.15000   3/6/25   N     7,400,000.00        7,400,000.00        5/6/16      N/A     0.00        0        0        0   

030520742

    034      RT   Arlington   TX     26,510.79        0.00        4.45700   3/6/25   N     7,137,750.00        7,137,750.00        5/6/16      N/A     0.00        0        0        0   

030520737

    035      MF   Fort Mill   SC     25,528.29        9,691.01        4.32000   3/6/25   N     7,091,192.70        7,081,501.69        5/6/16      N/A     0.00        0        0        0   

030309014

    036      MF   Greencastle   IN     25,783.33        0.00        4.42000   3/6/25   N     7,000,000.00        7,000,000.00        5/11/16      N/A     0.00        0        0        0   

030309015

    037      RT   Houston   TX     22,325.16        10,691.61        3.90000   3/6/25   N     6,869,279.57        6,858,587.96        5/6/16      N/A     0.00        0        0        0   

030309016

    038      MF   Houston   TX     25,587.50        0.00        4.45000   3/6/25   N     6,900,000.00        6,900,000.00        5/11/16      N/A     0.00        0        0        0   

030520745

    039      IN   Charlotte   NC     23,183.33        9,909.30        4.15950   4/4/25   N     6,688,303.63        6,678,394.33        5/6/16      N/A     0.00        0        0        0   

030295161

    040      RT   Port Saint Lucie   FL     22,935.00        0.00        4.17000   4/1/25   N     6,600,000.00        6,600,000.00        5/1/16      N/A     0.00        0        0        0   

030309017

    041      MF   Houston   TX     24,591.67        0.00        4.54000   3/6/25   N     6,500,000.00        6,500,000.00        5/11/16      N/A     0.00        0        0        0   

030309018

    042      MF   Fall River   MA     23,374.56        7,924.28        4.75000   3/6/25   N     5,905,151.36        5,897,227.08        5/11/16      N/A     0.00        0        0        0   

030309019

    043      MU   Avon   OH     21,926.45        8,332.23        4.46000   3/6/25   N     5,899,493.77        5,891,161.54        5/6/16      N/A     0.00        0        0        0   

030309020

    044      OF   Cleveland   OH     21,288.63        8,048.45        4.50000   1/6/25   N     5,676,967.45        5,668,919.00        5/6/16      N/A     0.00        0        0        0   

030309021

    045      LO   Bellevue   NE     20,189.80        10,257.95        4.55000   3/6/25   N     5,324,781.89        5,314,523.94        5/6/16      N/A     0.00        0        0        0   

030520709

    046      MF   Doraville   GA     17,406.85        10,608.41        4.10450   12/6/24   N     5,089,102.63        5,078,494.22        5/6/16      N/A     0.00        0        0        0   

030309022

    047      RT   Jacksonville   FL     18,253.75        0.00        4.29500   3/6/25   N     5,100,000.00        5,100,000.00        5/11/16      N/A     0.00        0        0        0   

030309097

    048      OF   Arlington Heights   IL     20,291.67        0.00        4.87000   3/6/25   N     5,000,000.00        5,000,000.00        5/11/16      N/A     0.00        0        0        0   

030309024

    049      IN   Cincinnati   OH     16,433.45        7,523.87        4.03000   1/6/25   N     4,893,333.60        4,885,809.73        5/6/16      N/A     0.00        0        0        0   

030309025

    050      MF   Houston   TX     17,400.00        0.00        4.35000   3/6/25   N     4,800,000.00        4,800,000.00        5/11/16      N/A     0.00        0        0        0   

030309026

    051      MF   Youngstown   OH     18,842.14        6,426.00        4.82900   8/6/24   N     4,682,245.89        4,675,819.89        5/6/16      N/A     0.00        0        0        0   

030520739

    052      MF   Killeen   TX     20,771.37        5,613.68        5.35000   3/6/20   N     4,658,999.91        4,653,386.23        5/6/16      N/A     0.00        0        0        0   

030309027

    053      RT   Tuscaloosa   AL     17,318.44        0.00        4.41000   4/6/25   N     4,712,500.00        4,712,500.00        5/6/16      N/A     0.00        0        0        0   

 

Reports Available at sf.citidirect.com   Page 13 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Mortgage Loan Detail

 

 

Loan

  OMCR     Prop
Type
(1)
  City   State   Interest
Payment
    Principal
Payment
    Gross
Coupon
    Maturity
Date
  Neg
Am
Flag
  Beginning
Scheduled
Balance
    Ending
Scheduled
Balance
    Paid
Through
Date
    Appraisal
Reduction
Date
  Appraisal
Reduction
Amount
    Payment
Status
(2)
    Workout
Strategy
(3)
    Mod
Type
(4)
 

030309028

    054      MF   Bellmead   TX     17,708.75        0.00        4.57000   4/6/25   N     4,650,000.00        4,650,000.00        5/11/16      N/A     0.00        0        0        0   

030309029

    055      OF   Scarsdale   NY     16,520.00        0.00        4.48000   11/6/24   N     4,425,000.00        4,425,000.00        5/6/16      N/A     0.00        0        0        0   

030309030

    056      RT   Mesa   AZ     14,257.16        0.00        4.25000   1/6/25   N     4,025,550.00        4,025,550.00        5/6/16      N/A     0.00        0        0        0   

030309031

    057      RT   Raleigh   NC     15,558.12        0.00        4.65000   3/6/25   N     4,015,000.00        4,015,000.00        5/11/16      N/A     0.00        0        0        0   

030309032

    058      RT   Macon   GA     14,480.03        7,330.47        4.56000   3/6/25   N     3,810,534.62        3,803,204.15        5/11/16      N/A     0.00        0        0        0   

030520741

    059      MF   Asheville   NC     13,223.40        5,470.32        4.25000   3/6/25   N     3,733,666.05        3,728,195.73        5/6/16      N/A     0.00        0        0        0   

030309033

    060      SS   Forest Hill   MD     14,390.53        5,013.33        4.68000   3/6/25   N     3,689,878.35        3,684,865.02        5/11/16      N/A     0.00        0        0        0   

030309034

    061      MF   Tallahassee   FL     12,875.42        5,326.36        4.25000   3/6/25   N     3,635,411.68        3,630,085.32        5/11/16      N/A     0.00        0        0        0   

030309035

    062      RT   Jacksonville   FL     13,965.00        0.00        4.65500   3/1/25   N     3,600,000.00        3,600,000.00        5/1/16      N/A     0.00        0        0        0   

030294899

    063      OF   Bronx   NY     13,127.96        4,849.36        4.40000   2/6/25   N     3,580,352.13        3,575,502.77        5/6/16      N/A     0.00        0        0        0   

030309036

    064      RT   Avon   OH     13,284.72        6,508.68        4.67000   2/6/25   N     3,413,632.44        3,407,123.76        5/6/16      N/A     0.00        0        0        0   

030309037

    065      SS   Dothan   AL     11,690.24        4,936.34        4.20000   3/6/25   N     3,340,068.22        3,335,131.88        5/6/16      N/A     0.00        0        0        0   

030309038

    066      RT   Tampa   FL     12,213.38        4,478.00        4.55000   3/6/25   N     3,221,111.24        3,216,633.24        5/11/16      N/A     0.00        0        0        0   

030309039

    067      MF   Greenboro   NC     12,811.76        4,239.86        4.80000   4/1/25   N     3,202,939.29        3,198,699.43        5/1/16      N/A     0.00        0        0        0   

030309040

    068      SS   Cincinnati   OH     11,726.88        0.00        4.35000   3/6/25   N     3,235,000.00        3,235,000.00        5/6/16      N/A     0.00        0        0        0   

030309041

    069      MF   Bedford   OH     11,937.17        3,893.58        4.85000   3/6/25   N     2,953,526.56        2,949,632.98        5/6/16      N/A     0.00        0        0        0   

030309042

    070      RT   Plaquemine   LA     11,001.36        4,033.63        4.55000   3/6/25   N     2,901,458.90        2,897,425.27        5/6/16      N/A     0.00        0        0        0   

030309043

    071      RT   South Elgin   IL     10,212.50        0.00        4.30000   2/6/25   N     2,850,000.00        2,850,000.00        5/11/16      N/A     0.00        0        0        0   

030309044

    072      IN   Philadelphia   PA     10,264.17        0.00        4.36000   1/6/25   N     2,825,000.00        2,825,000.00        5/6/16      N/A     0.00        0        0        0   

030309045

    073      RT   Mission Viejo   CA     10,220.00        0.00        4.38000   3/1/25   N     2,800,000.00        2,800,000.00        5/1/16      N/A     0.00        0        0        0   

030309046

    074      OF   Houston   TX     11,284.74        4,871.70        5.05000   1/6/20   N     2,681,522.18        2,676,650.48        5/6/16      N/A     0.00        0        0        0   

030294986

    075      OF   Virginia Beach   VA     8,541.67        0.00        4.10000   2/6/25   N     2,500,000.00        2,500,000.00        5/6/16      N/A     0.00        0        0        0   

030309047

    076      RT   Owensboro   KY     9,489.10        4,634.73        4.66000   3/6/25   N     2,443,544.29        2,438,909.56        5/6/16      N/A     0.00        0        0        0   

030309048

    077      MF   Maple Heights   OH     8,996.03        3,522.99        4.40000   2/1/25   N     2,453,463.39        2,449,940.40        5/6/16      N/A     0.00        0        0        0   

030294985

    078      RT   Toledo   OH     8,222.08        3,379.82        4.28000   2/6/25   N     2,305,255.89        2,301,876.07        5/6/16      N/A     0.00        0        0        0   

030309049

    079      SS   Lansing   MI     8,845.33        0.00        4.96000   4/6/25   N     2,140,000.00        2,140,000.00        5/6/16      N/A     0.00        0        0        0   

 

Reports Available at sf.citidirect.com   Page 14 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

  05/12/2016 05/06/2016  

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Mortgage Loan Detail

 

 

Loan

  OMCR     Prop
Type
(1)
  City   State   Interest
Payment
    Principal
Payment
    Gross
Coupon
    Maturity
Date
  Neg
Am
Flag
  Beginning
Scheduled
Balance
    Ending
Scheduled
Balance
    Paid
Through
Date
    Appraisal
Reduction
Date
  Appraisal
Reduction
Amount
    Payment
Status
(2)
    Workout
Strategy
(3)
    Mod
Type
(4)
 

030294444

    080      RT   Buffalo   NY     7,178.05        3,983.51        4.37000   11/6/24   N     1,971,089.80        1,967,106.29        5/6/16      N/A     0.00        0        0        0   

030294852

    081      OF   Detroit   MI     6,430.37        3,472.72        4.40000   2/6/25   N     1,753,735.91        1,750,263.19        5/6/16      N/A     0.00        0        0        0   

030309050

    082      MH   Chardon   OH     6,217.79        2,420.34        4.40000   3/6/25   N     1,695,760.16        1,693,339.82        5/6/16      N/A     0.00        0        0        0   

030309051

    083      MH   Geneva   OH     6,397.75        0.00        4.71000   4/6/25   N     1,630,000.00        1,630,000.00        5/6/16      N/A     0.00        0        0        0   

030309052

    084      SS   Lake Villa   IL     6,233.45        2,168.48        4.70000   2/6/25   N     1,591,520.04        1,589,351.56        5/6/16      N/A     0.00        0        0        0   

030309053

    085      SS   Taunton   MA     5,998.74        2,010.15        4.78000   3/6/25   N     1,505,959.78        1,503,949.63        5/11/16      N/A     0.00        0        0        0   

030309054

    086      RT   Mentor-On-The-Lake   OH     2,632.42        760.59        5.17000   3/6/25   N     611,007.00        610,246.41        5/6/16      N/A     0.00        0        0        0   

030520747

    1A1      OF   Seattle   WA     407,135.42        0.00        3.90850   4/4/25   N     125,000,000.00        125,000,000.00        5/6/16      N/A     0.00        0        0        0   

030309003

    9A2      OF   Oakland   CA     51,770.38        15,223.93        5.11000   10/1/22   N     12,157,428.44        12,142,204.51        5/1/16      N/A     0.00        0        0        0   
 

 

 

         

 

 

   

 

 

         

 

 

   

 

 

       

 

 

       

Totals

    87              3,875,499.07        342,101.52              1,115,423,855.40        1,115,081,753.88            0.00         
 

 

 

         

 

 

   

 

 

         

 

 

   

 

 

       

 

 

       

 

Reports Available at sf.citidirect.com   Page 15 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Delinquency Loan Detail

 

Loan

Number

  OMCR   # of
Months
Delinq
  Actual
Principal
Balance
  Paid
Through
Date
  Current P&I
Advances
(Net of
ASER)
  Total P&I
Advances
Outstanding
  Cumulative
Accrued
Unpaid
Interest
Advances
  Other
Expense
Advances
Outstanding
  Payment
Status
(2)
  Workout
Strategy
(3)
  Most
Recent
Special
Serv
Transfer
Date
  Foreclosure
Date
  Bankruptcy
Date
  REO
Date
There is no delinquency loan activity for the current distribution period.

 

Reports Available at sf.citidirect.com   Page 16 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Historical Delinquency Information

 

Distribution

Date

  Less Than 1 Month     1 Month     2 Months     3 Months     4+ Months     Bankruptcy     Foreclosure     REO  
  End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #  

05/12/2016

    0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

04/12/2016

    305,694,684.68        17        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    27.406     19.5     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

03/11/2016

    336,921,643.96        18        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    30.199     20.7     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

02/12/2016

    310,422,582.14        16        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    27.816     18.4     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

01/12/2016

    190,156,804.89        7        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    17.036     8.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

12/11/2015

    61,500,000.00        3        12,214,247.33        1        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    5.508     3.4     1.094     1.1     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

11/13/2015

    45,981,854.76        6        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    4.117     6.9     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

10/13/2015

    39,598,544.63        4        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    3.545     4.6     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

09/14/2015

    3,230,881.96        1        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    0.289     1.1     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

08/12/2015

    14,356,206.58        4        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    1.285     4.6     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

07/10/2015

    113,896,871.93        5        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    10.190     5.7     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

06/12/2015

    3,262,960.27        1        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    0.292     1.1     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0     0.000     0.0

 

Reports Available at sf.citidirect.com   Page 17 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Appraisal Reduction Detail

 

Loan Number

   OMCR    Property Name    Appraisal
Reduction Amount
   Appraisal
Reduction Date
   Most Recent
ASER Amount
   Cumulative
ASER Amount
There is no appraisal reduction activity for the current distribution period.

Totals

                 

 

Reports Available at sf.citidirect.com   Page 18 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Historical Appraisal Reduction Detail

 

Distribution Date

   Loan
Number
   OMCR    Property Name    Appraisal
Reduction Amount
   Appraisal
Reduction Date
   Most Recent
ASER Amount
   Cumulative
ASER Amount
There is no historical appraisal reduction activity.   

 

Reports Available at sf.citidirect.com   Page 19 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Loan Modification Detail

 

Loan Number

   OMCR    Property Name    Modification
Date
   Modification
Type (4)
   Modification
Description
There is no loan modification activity for the current distribution period.

Totals

              

 

Reports Available at sf.citidirect.com   Page 20 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Historical Loan Modification Detail

 

Distribution Date

   Loan
Number
   OMCR    Property Name    Modification
Date
   Modification
Type (4)
   Modification
Description
There is no historical loan modification activity.

 

Reports Available at sf.citidirect.com   Page 21 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Specially Serviced Loan Detail

 

Loan Number

   OMCR    Workout
Strategy
(3)
   Most Recent
Inspection
Date
   Most Recent
Specially Serviced
Transfer Date
   Most Recent
Valuation Date
   Most Recent
Value
   Other REO
Property Value
   Comment from Special Servicer
There is no specially serviced loan activity for the current distribution period.

Totals

                       

 

Reports Available at sf.citidirect.com   Page 22 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Historical Specially Serviced Loan Detail

 

Distribution
Date

 

Loan
Number

  OMCR  

Special
Serviced
Trans Date

  Workout
Strategy
(3)
  Special
Serviced
Loan to MS
  Scheduled
Balance
  Actual
Balance
  Property
Type
(1)
 

State

 

Interest
Rate

  Note
Date
  

Net
Operating
Income (NOI)

  DSCR   Maturity
Date
  WART
There is no historic specially serviced loan activity.

 

Reports Available at sf.citidirect.com   Page 23 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Unscheduled Principal Detail

 

Loan
Number

  OMCR   Liquidation /
Prepayment Date
  Liquid / Prepay
Type (5)
  Unscheduled
Principal Collections
  Unscheduled
Principal Adjustments
  Other
Interest Adjustments
  Prepayment Interest
Excess / (Shortfall)
  Prepayment
Penalties
  Yield Maintenance
Penalties
There is no unscheduled principal activity for the current distribution period.

Totals

                 

 

Reports Available at sf.citidirect.com   Page 24 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Historical Unscheduled Principal Detail

 

Distribution
Date

  Loan
Number
  OMCR   Liquidation /
Prepayment Date
  Liquid / Prepay
Type (5)
  Unscheduled
Principal Collections
  Unscheduled
Principal Adjustments
  Other
Interest Adjustments
  Prepayment Interest
Excess / (Shortfall)
  Prepayment
Penalties
  Yield Maintenance
Penalties
There is no historical unscheduled principal activity.

 

Reports Available at sf.citidirect.com   Page 25 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Liquidated Loan Detail

 

Loan

Number

  OMCR   Final Recovery
Determ Date
  Most Recent
Appraisal Date
  Most Recent
Appraisal Value
  Actual
Balance
  Gross
Proceeds
  Proceeds
as % of Act Bal
  Liquidation
Expenses
  Net Liquidation
Proceeds
  Net Proceeds
as a % of Act Bal
  Realized
Losses
  Repurchased by
Seller (Y/N)
There is no liquidated loan activity for the current distribution period.

Totals

                       

 

Reports Available at sf.citidirect.com   Page 26 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

Historical Liquidated Loan Detail

 

Distribution
Date

  Loan
Number
  OMCR   Final Recovery
Determ Date
  Most Recent
Appraisal Date
  Most Recent
Appraisal Value
  Actual
Balance
  Gross
Proceeds
  Gross Proceeds
as % of Act Bal
  Liquidation
Expenses
  Net Liquidation
Proceeds
  Net Proceeds
as a % of Act Bal
  Realized
Loss
  Repurchased by
Seller (Y/N)
There is no historical liquidated loan activity.

 

Reports Available at sf.citidirect.com   Page 27 of 28   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

    LOGO

 

CREFC® Legends

 

(1) Property Type

  

(3) Workout Strategy

  

(5) Liquidation / Prepayment Type

MF = Multifamily    1. Modification    1. Partial Liquidation (Curtailment)
RT = Retail    2. Foreclosure    2. Payoff Prior To Maturity
HC = HealthCare    3. Bankruptcy    3. Disposition / Liquidation
IN = Industrial    4. Extension    4. Repurchase / Substitution
WH = Warehouse    5. Note Sale    5. Full Payoff At Maturity
MH = Mobile Home Park    6. DPO    6. DPO
OF = Office    7. REO    7. Not Used
MU = Mixed Use    8. Resolved    8. Payoff With Penalty
LO = Lodging    9. Pending Return to Master Servicer    9. Payoff With Yield Maintenance
SS = Self Storage    10. Deed In Lieu of Foreclosure    10. Curtailment With Penalty
OT = Other    11. Full Payoff    11. Curtailment With Yield Maintenance
SE = Securities    12. Reps and Warranties   
CH = Cooperative Housing    13. Other or TBD   
N/A = Not Available    98. Not Provided By Servicer   

(2) Payment Status

  

(4) Modification Type

    
A. In Grace Period    1. Maturity Date Extension   
B. Late, but less than 30 Days    2. Amortization Change   
0. Current    3. Principal Write-Off   
1. 30-59 Days Delinquent    4. Blank (formerly Combination)   
2. 60-89 Days Delinquent    5. Temporary Rate Reduction   
3. 90+ Days Delinquent    6. Capitalization of Interest   
4. Performing Matured Balloon    7. Capitalization of Taxes   
5. Non Performing Matured Balloon    8. Other   
98. Not Provided By Servicer    9. Combination   

 

Reports Available at sf.citidirect.com   Page 28 of 28   © Copyright 2016 Citigroup


Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Citi