Close

Form 10-D Citigroup Commercial For: May 12

May 26, 2016 2:23 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: 333-189017-11

Central Index Key Number of issuing entity: 0001651588

Citigroup Commercial Mortgage Trust 2015-GC33

(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)

KGS-Alpha Real Estate Capital Markets, LLC

(Central Index Key Number: 0001499542)

RAIT Funding, LLC

(Central Index Key Number: 0001587045)

(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)

47-5176815

47-5216649

47-7328772

(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   

A-S

   ¨    ¨    x      Not Applicable   

B

   ¨    ¨    x      Not Applicable   

PEZ

   ¨    ¨    x      Not Applicable   

C

   ¨    ¨    x      Not Applicable   

D

   ¨    ¨    x      Not Applicable   

X-D

   ¨    ¨    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-GC33.

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-GC33 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.

KGS Holdings, L.P. (“KGS”), the parent of KGS-Alpha Real Estate Capital Markets, LLC, one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 4, 2016. The CIK Number of KGS is 0001499542.


RAIT Funding, LLC (“RAIT”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016. The CIK Number of RAIT is 0001587045.

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.

Each of (i) the portfolio of properties securing the Illinois Center mortgage loan and (ii) the portfolio of properties securing the Hammons Hotel 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-GC33 filed on September 29, 2015.

With respect to the portfolio of properties securing the Illinois Center mortgage loan, the most recent unaudited net operating income was $5,583,172 from January 1, 2016 through March 31, 2016.

With respect to the portfolio of properties securing the Hammons Hotel Portfolio mortgage loan, the most recent unaudited net operating income was $9,393,078 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-GC33, 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-GC33, 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-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

     LOGO

 

CONTACT INFORMATION

 

Depositor    Citigroup Commercial Mortgage Securities Inc.
Master Servicer    Wells Fargo Bank, National Association
Trustee    Deutsche Bank Trust Company Americas
Certificate Administrator    Citibank, N.A.
Operating Advisor    Situs Holdings, LLC
Special Servicer    LNR Partners, LLC

CONTENTS

 

Distribution Summary

     2   

Distribution Summary (Factors)

     3   

Interest Distribution Detail

     4   

Principal Distribution Detail

     5   

Reconciliation Detail

     6   

Other Information

     7   

Stratification Detail

     8   

Mortgage Loan Detail

     11   

Delinquency Loan Detail

     14   

Appraisal Reduction Detail

     16   

Loan Modification Detail

     18   

Specially Serviced Loan Detail

     20   

Unscheduled Principal Detail

     22   

Liquidated Loan Detail

     24   

CREFC Legends

     26   
 

 

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

 

Reports Available at sf.citidirect.com   Page 1 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

    31,785,000.00        29,438,873.77        1.643000     30/360      04/01 - 04/30     40,306.72        355,857.26        0.00        396,163.98        0.00        0.00        29,083,016.51   

Class A-2

    15,217,000.00        15,217,000.00        2.946000     30/360      04/01 - 04/30     37,357.74        0.00        0.00        37,357.74        0.00        0.00        15,217,000.00   

Class A-3

    220,000,000.00        220,000,000.00        3.515000     30/360      04/01 - 04/30     644,416.67        0.00        0.00        644,416.67        0.00        0.00        220,000,000.00   

Class A-4

    331,456,000.00        331,456,000.00        3.778000     30/360      04/01 - 04/30     1,043,533.97        0.00        0.00        1,043,533.97        0.00        0.00        331,456,000.00   

Class A-AB

    72,484,000.00        72,484,000.00        3.522000     30/360      04/01 - 04/30     212,740.54        0.00        0.00        212,740.54        0.00        0.00        72,484,000.00   

Class A-S

    47,924,000.00        47,924,000.00        4.114000     30/360      04/01 - 04/30     164,299.45        0.00        0.00        164,299.45        0.00        0.00        47,924,000.00   

Class B

    62,302,000.00        62,302,000.00        4.571404     30/360      04/01 - 04/30     237,339.68        0.00        0.00        237,339.68        0.00        0.00        62,302,000.00   

Class C

    41,934,000.00        41,934,000.00        4.571404     30/360      04/01 - 04/30     159,747.71        0.00        0.00        159,747.71        0.00        0.00        41,934,000.00   

Class D

    56,311,000.00        56,311,000.00        3.172000     30/360      04/01 - 04/30     148,848.74        0.00        0.00        148,848.74        0.00        0.00        56,311,000.00   

Class E

    23,963,000.00        23,963,000.00        4.571404     30/360      04/01 - 04/30     91,287.13        0.00        0.00        91,287.13        0.00        0.00        23,963,000.00   

Class F

    9,584,000.00        9,584,000.00        4.571404     30/360      04/01 - 04/30     36,510.28        0.00        0.00        36,510.28        0.00        0.00        9,584,000.00   

Class G

    11,129,000.00        11,129,000.00        4.571404     30/360      04/01 - 04/30     42,395.96        0.00        0.00        42,395.96        0.00        0.00        11,129,000.00   

Class H

    34,400,233.00        34,400,233.00        4.571404     30/360      04/01 - 04/30     131,047.77        0.00        0.00        131,047.77        0.00        0.00        34,400,233.00   

Class R

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

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    958,489,233.00        956,143,106.77              2,989,832.36        355,857.26        0.00        3,345,689.62        0.00        0.00        955,787,249.51   
 

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notional Classes

  

               

Class X-A

    718,866,000.00        716,519,873.77        0.982967     30/360      04/01 - 04/30     586,929.77        0.00        0.00        586,929.77        0.00        0.00        716,164,016.51   

Class X-D

    56,311,000.00        56,311,000.00        1.399404     30/360      04/01 - 04/30     65,668.20        0.00        0.00        65,668.20        0.00        0.00        56,311,000.00   
 

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    775,177,000.00        772,830,873.77              652,597.97        0.00        0.00        652,597.97        0.00        0.00        772,475,016.51   
 

 

 

   

 

 

         

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-Active Exchangeable Certificates

  

               

Class PEZ

    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   

 

Reports Available at sf.citidirect.com   Page 2 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

  29425AAA1      04/29/2016         926.187628         1.268105         11.195761         0.000000         12.463866         0.000000         0.000000         914.991868   

Class A-2

  29425AAB9      04/29/2016         1,000.000000         2.455000         0.000000         0.000000         2.455000         0.000000         0.000000         1,000.000000   

Class A-3

  29425AAC7      04/29/2016         1,000.000000         2.929167         0.000000         0.000000         2.929167         0.000000         0.000000         1,000.000000   

Class A-4

  29425AAD5      04/29/2016         1,000.000000         3.148333         0.000000         0.000000         3.148333         0.000000         0.000000         1,000.000000   

Class A-AB

  29425AAE3      04/29/2016         1,000.000000         2.935000         0.000000         0.000000         2.935000         0.000000         0.000000         1,000.000000   

Class A-S

  29425AAF0      04/29/2016         1,000.000000         3.428333         0.000000         0.000000         3.428333         0.000000         0.000000         1,000.000000   

Class B

  29425AAG8      04/29/2016         1,000.000000         3.809503         0.000000         0.000000         3.809503         0.000000         0.000000         1,000.000000   

Class C

  29425AAH6      04/29/2016         1,000.000000         3.809503         0.000000         0.000000         3.809503         0.000000         0.000000         1,000.000000   

Class D

  29425AAJ2      04/29/2016         1,000.000000         2.643333         0.000000         0.000000         2.643333         0.000000         0.000000         1,000.000000   

Class E

  29425AAP8
29425AAQ6
     04/29/2016         1,000.000000         3.809503         0.000000         0.000000         3.809503         0.000000         0.000000         1,000.000000   

Class F

  29425AAR4
29425AAS2
     04/29/2016         1,000.000000         3.809503         0.000000         0.000000         3.809503         0.000000         0.000000         1,000.000000   

Class G

  29425AAT0
29425AAU7
     04/29/2016         1,000.000000         3.809503         0.000000         0.000000         3.809503         0.000000         0.000000         1,000.000000   

Class H

  29425AAV5
29425AAW3
     04/29/2016         1,000.000000         3.809502         0.000000         0.000000         3.809502         0.000000         0.000000         1,000.000000   

Class R

  29425AAX1      04/29/2016         0.000000         0.000000         0.000000         0.000000         0.000000         0.000000         0.000000         0.000000   

Class X-A

  29425AAK9      04/29/2016         996.736351         0.816466         0.000000         0.000000         0.816466         0.000000         0.000000         996.241325   

Class X-D

  29425AAM5      04/29/2016         1,000.000000         1.166170         0.000000         0.000000         1.166170         0.000000         0.000000         1,000.000000   

 

Reports Available at sf.citidirect.com   Page 3 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

     29,438,873.77         1.64300     30/360         40,306.72         0.00         0.00         0.00         40,306.72         0.00         40,306.72         0.00   

Class A-2

     15,217,000.00         2.94600     30/360         37,357.74         0.00         0.00         0.00         37,357.74         0.00         37,357.74         0.00   

Class A-3

     220,000,000.00         3.51500     30/360         644,416.67         0.00         0.00         0.00         644,416.67         0.00         644,416.67         0.00   

Class A-4

     331,456,000.00         3.77800     30/360         1,043,533.97         0.00         0.00         0.00         1,043,533.97         0.00         1,043,533.97         0.00   

Class A-AB

     72,484,000.00         3.52200     30/360         212,740.54         0.00         0.00         0.00         212,740.54         0.00         212,740.54         0.00   

Class A-S

     47,924,000.00         4.11400     30/360         164,299.45         0.00         0.00         0.00         164,299.45         0.00         164,299.45         0.00   

Class B

     62,302,000.00         4.57140     30/360         237,339.68         0.00         0.00         0.00         237,339.68         0.00         237,339.68         0.00   

Class C

     41,934,000.00         4.57140     30/360         159,747.71         0.00         0.00         0.00         159,747.71         0.00         159,747.71         0.00   

Class D

     56,311,000.00         3.17200     30/360         148,848.74         0.00         0.00         0.00         148,848.74         0.00         148,848.74         0.00   

Class E

     23,963,000.00         4.57140     30/360         91,287.13         0.00         0.00         0.00         91,287.13         0.00         91,287.13         0.00   

Class F

     9,584,000.00         4.57140     30/360         36,510.28         0.00         0.00         0.00         36,510.28         0.00         36,510.28         0.00   

Class G

     11,129,000.00         4.57140     30/360         42,395.96         0.00         0.00         0.00         42,395.96         0.00         42,395.96         0.00   

Class H

     34,400,233.00         4.57140     30/360         131,047.80         0.15         0.00         0.00         131,047.95         0.00         131,047.77         0.18   

Class R

     0.00         0.00000     —           0.00         0.00         0.00         0.00         0.00         0.00         0.00         0.00   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

     956,143,106.77              2,989,832.39         0.15         0.00         0.00         2,989,832.54         0.00         2,989,832.36         0.18   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Notional Classes

  

                    

Class X-A

     716,519,873.77         0.98297     30/360         586,929.77         0.00         0.00         0.00         586,929.77         0.00         586,929.77         0.00   

Class X-D

     56,311,000.00         1.39940     30/360         65,668.20         0.00         0.00         0.00         65,668.20         0.00         65,668.20         0.00   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

     772,830,873.77              652,597.97         0.00         0.00         0.00         652,597.97         0.00         652,597.97         0.00   
  

 

 

         

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reports Available at sf.citidirect.com   Page 4 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 A-1

    31,785,000.00        29,438,873.77        355,857.26        0.00        0.00        0.00        0.00        29,083,016.51        0.00        3.32     3.04     30.00     30.08

Class A-2

    15,217,000.00        15,217,000.00        0.00        0.00        0.00        0.00        0.00        15,217,000.00        0.00        1.59     1.59     30.00     30.08

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        22.95     23.02     30.00     30.08

Class A-4

    331,456,000.00        331,456,000.00        0.00        0.00        0.00        0.00        0.00        331,456,000.00        0.00        34.58     34.68     30.00     30.08

Class A-AB

    72,484,000.00        72,484,000.00        0.00        0.00        0.00        0.00        0.00        72,484,000.00        0.00        7.56     7.58     30.00     30.08

Class A-S

    47,924,000.00        47,924,000.00        0.00        0.00        0.00        0.00        0.00        47,924,000.00        0.00        5.00     5.01     25.00     25.07

Class B

    62,302,000.00        62,302,000.00        0.00        0.00        0.00        0.00        0.00        62,302,000.00        0.00        6.50     6.52     18.50     18.55

Class C

    41,934,000.00        41,934,000.00        0.00        0.00        0.00        0.00        0.00        41,934,000.00        0.00        4.38     4.39     14.13     14.17

Class D

    56,311,000.00        56,311,000.00        0.00        0.00        0.00        0.00        0.00        56,311,000.00        0.00        5.88     5.89     8.25     8.27

Class E

    23,963,000.00        23,963,000.00        0.00        0.00        0.00        0.00        0.00        23,963,000.00        0.00        2.50     2.51     5.75     5.77

Class F

    9,584,000.00        9,584,000.00        0.00        0.00        0.00        0.00        0.00        9,584,000.00        0.00        1.00     1.00     4.75     4.76

Class G

    11,129,000.00        11,129,000.00        0.00        0.00        0.00        0.00        0.00        11,129,000.00        0.00        1.16     1.16     3.59     3.60

Class H

    34,400,233.00        34,400,233.00        0.00        0.00        0.00        0.00        0.00        34,400,233.00        0.00        3.59     3.60     0.00     0.00
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

Totals

    958,489,233.00        956,143,106.77        355,857.26        0.00        0.00        0.00        0.00        955,787,249.51        0.00        100.00     100.00    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

Reports Available at sf.citidirect.com   Page 5 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    LOGO

 

Reconciliation Detail

 

SOURCE OF FUNDS

 

Interest Funds Available

   

Scheduled Interest

    3,656,902.08     

Prepayment Interest Shortfall

    0.00     

Interest Adjustments

    0.00     

Realized Loss in Excess of Principal Balance

    0.00     
 

 

 

   

Total Interest Funds Available:

      3,656,902.08   

Principal Funds Available

   

Scheduled Principal

    355,857.26     

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:

      355,857.26   

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

      4,012,759.34   
   

 

 

 

ALLOCATION OF FUNDS

 

Scheduled Fees

   

Servicing Fee

    9,093.48     

Trustee/Certificate Administrator Fee

    3,665.18     

Operating Advisor Fee

    1,314.70     

CREFC® Intellectual Property Royalty License Fee

    398.39     
 

 

 

   

Total Scheduled Fees:

      14,471.75   

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

    3,642,430.33     

Principal Distribution

    355,857.26     

Yield Maintenance Charge Distribution

    0.00     
 

 

 

   

Total Distributions:

      3,998,287.59   
   

 

 

 

Total Funds Allocated

      4,012,759.34   
   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 6 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 LNR Securities Holdings, LLC

  

There Are No Disclosable Special Servicer Fees.

  

 

Reports Available at sf.citidirect.com   Page 7 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

    13        44,153,961.67        4.62        4.7210        0        1.451311   

5,000,001 to 10,000,000

    28        208,789,963.67        21.84        4.6302        0        1.772970   

10,000,001 to 15,000,000

    10        115,578,342.72        12.09        4.6693        0        1.512076   

15,000,001 to 20,000,000

    3        50,625,490.75        5.30        4.5560        0        1.428211   

20,000,001 to 25,000,000

    1        21,000,000.00        2.20        4.5100        0        1.403983   

25,000,001 to 30,000,000

    2        54,046,472.00        5.65        4.5164        0        1.384647   

30,000,001 to 35,000,000

    2        61,309,859.02        6.41        4.4092        0        1.639614   

35,000,001 to 40,000,000

    1        35,625,000.00        3.73        4.8410        0        1.572249   

40,000,001 to 45,000,000

    1        40,600,000.00        4.25        4.7230        0        1.765531   

45,000,001 to 50,000,000

    0        0.00        0.00        0.0000        0        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

    1        60,000,000.00        6.28        4.3400        0        2.415047   

60,000,001 to 65,000,000

    1        65,000,000.00        6.80        4.1100        0        2.304585   

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

    2        199,058,160.02        20.83        4.7232        0        1.598740   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(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
 

Arkansas

    1        6,825,062.08        0.71        4.9500        0        1.828517   

California

    7        133,784,137.68        14.00        4.5421        0        1.993986   

Colorado

    1        4,000,000.00        0.42        4.5800        0        1.439324   

Florida

    7        59,465,651.36        6.22        4.7365        0        2.094893   

Georgia

    3        23,565,288.44        2.47        4.9948        0        1.483976   

Illinois

    4        144,900,000.00        15.16        4.5202        0        1.336679   

Indiana

    1        9,000,000.00        0.94        4.5500        0        2.705700   

Kentucky

    1        8,300,000.00        0.87        4.2900        0        1.900200   

Michigan

    3        57,500,000.00        6.02        4.5354        0        1.420286   

Missouri

    1        15,333,363.38        1.60        4.8500        0        1.384176   

North Carolina

    3        48,390,799.74        5.06        4.7658        0        1.700991   

New Jersey

    2        13,600,000.00        1.42        4.5069        0        1.437086   

Nevada

    2        16,725,000.00        1.75        4.3565        0        1.599299   

New York

    4        77,233,192.38        8.08        4.1895        0        2.155237   

Ohio

    5        25,717,676.34        2.69        4.4482        0        1.571814   

Oklahoma

    1        5,400,000.00        0.56        4.4700        0        1.407279   

Oregon

    2        22,800,000.00        2.39        4.5524        0        2.071274   

Pennsylvania

    2        42,143,192.02        4.41        4.3444        0        1.532754   

South Carolina

    1        5,600,000.00        0.59        4.4290        0        1.466792   

Texas

    6        58,781,659.84        6.15        4.5780        0        1.519606   

Virginia

    3        37,196,677.27        3.89        4.6049        0        1.212694   

Wisconsin

    1        6,229,586.29        0.65        4.6550        0        1.366166   

Various

    4        133,295,963.03        13.95        4.8975        0        1.796752   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 8 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

    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

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property Type

 

Property Type

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

Other

    2        22,046,000.00        2.31        4.9094        0        1.314303   

Multifamily

    14        116,982,794.64        12.24        4.5702        0        1.583390   

Retail

    20        206,212,116.53        21.58        4.6015        0        1.433885   

Industrial

    2        38,788,728.91        4.06        4.8200        0        1.588951   

Office

    7        254,412,500.00        26.62        4.3756        0        1.870619   

Mixed Use

    3        40,872,778.31        4.28        4.3612        0        1.496609   

Lodging

    11        216,835,817.85        22.69        4.8069        0        2.008126   

Self Storage

    6        59,636,513.61        6.24        4.5962        0        1.387903   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

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

    5        143,771,608.01        15.04        4.5427        0        1.164386   

1.251 to 1.500

    29        249,103,143.11        26.06        4.6637        0        1.395566   

1.501 to 1.750

    14        193,612,951.97        20.26        4.5455        0        1.622113   

1.751 to 2.000

    10        201,608,895.40        21.09        4.8083        0        1.886305   

2.001 to 2.250

    0        0.00        0.00        0.0000        0        0.000000   

2.251 to 2.500

    3        130,500,000.00        13.65        4.2360        0        2.356932   

2.501 to 2.750

    3        27,800,000.00        2.91        4.4239        0        2.640770   

2.751 to 3.000

    0        0.00        0.00        0.0000        0        0.000000   

3.001 to 3.250

    0        0.00        0.00        0.0000        0        0.000000   

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

    1        9,390,651.36        0.98        4.9500        0        3.877100   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(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

    0        0.00        0.00        0.0000        0        0.000000   

4.01 to 4.25

    3        80,450,205.27        8.42        4.1348        0        2.174074   

4.26 to 4.50

    16        317,361,891.27        33.20        4.4008        0        1.678626   

4.51 to 4.75

    28        303,662,923.73        31.77        4.6272        0        1.570617   

4.76 to 5.00

    14        229,306,437.72        23.99        4.9077        0        1.779560   

5.01 to 5.25

    3        20,705,791.86        2.17        5.0127        0        1.342539   

5.26 to 5.50

    1        4,300,000.00        0.45        5.3600        0        1.480731   

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

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 9 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

    65        955,787,249.85        100.00        4.5895        0        1.702058   

61 to 90 Months

    0        0.00        0.00        0.0000        0        0.000000   

91 Months or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(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

    63        940,221,450.11        98.37        4.5926        0        1.699186   

241 to 270 Months

    0        0.00        0.00        0.0000        0        0.000000   

271 to 300 Months

    2        15,565,799.74        1.63        4.4020        0        1.875512   

301 Months or Greater

    0        0.00        0.00        0.0000        0        0.000000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Totals

    65        955,787,249.85        100.00        4.5895        0        1.702058   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

 

Reports Available at sf.citidirect.com   Page 10 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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)
 

304101444

    001      OF   Chicago   IL     374,583.33        0.00        4.49500     8/6/25      N     100,000,000.00        100,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591002

    002      LO   Various   XX     409,418.02        124,565.32        4.95350     9/6/25      N     99,182,725.34        99,058,160.02        5/6/16      N/A     0.00        0        0        0   

304101447

    003      OF   New York   NY     222,625.00        0.00        4.11000     5/6/26      N     65,000,000.00        65,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591004

    004      OF   Novato   CA     217,000.00        0.00        4.34000     8/6/25      N     60,000,000.00        60,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591005

    005      LO   Sunnyvale   CA     159,794.83        0.00        4.72300     9/6/25      N     40,600,000.00        40,600,000.00        5/6/16      N/A     0.00        0        0        0   

300571374

    006      MF   Troy   MI     115,329.86        0.00        4.55000     7/6/25      N     30,416,667.00        30,416,667.00        5/6/16      N/A     0.00        0        0        0   

300571353

    007      IN   Charlotte   NC     143,717.19        0.00        4.84100     7/6/25      N     35,625,000.00        35,625,000.00        5/6/16      N/A     0.00        0        0        0   

304591008

    008      MU   Jenkintown   PA     110,098.11        44,107.01        4.27050     8/6/25      N     30,937,299.03        30,893,192.02        5/6/16      N/A     0.00        0        0        0   

304101448

    009      RT   Carbondale   IL     103,133.33        0.00        4.42000     9/6/25      N     28,000,000.00        28,000,000.00        5/6/16      N/A     0.00        0        0        0   

304101428

    010      RT   Roanoke   VA     100,278.92        0.00        4.62000     8/6/25      N     26,046,472.00        26,046,472.00        4/6/16      N/A     0.00        B        0        0   

304101440

    011      SS   Various   MI     78,925.00        0.00        4.51000     8/6/25      N     21,000,000.00        21,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591012

    012      RT   Houston   TX     69,533.42        27,184.19        4.31900     9/6/25      N     19,319,311.56        19,292,127.37        5/6/16      N/A     0.00        0        0        0   

304101438

    013      SS   Various   XX     60,800.00        0.00        4.56000     8/6/25      N     16,000,000.00        16,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591014

    014      RT   Columbia   MO     62,052.13        19,740.10        4.85000     8/6/25      N     15,353,103.48        15,333,363.38        5/6/16      N/A     0.00        0        0        0   

304101450

    015      LO   Various   TX     54,478.46        18,215.00        4.71000     9/6/25      N     13,879,863.07        13,861,648.07        5/6/16      N/A     0.00        0        0        0   

300571367

    016      MF   Beaverton   OR     50,158.33        0.00        4.63000     8/6/25      N     13,000,000.00        13,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591017

    017      RT   Reno   NV     43,974.44        0.00        4.23850     8/6/25      N     12,450,000.00        12,450,000.00        5/6/16      N/A     0.00        0        0        0   

304591018

    018      N/A   DeKalb   IL     47,775.00        0.00        4.90000     8/6/25      N     11,700,000.00        11,700,000.00        5/6/16      N/A     0.00        0        0        0   

304591019

    019      RT   Dover   PA     42,632.81        0.00        4.54750     8/6/25      N     11,250,000.00        11,250,000.00        5/6/16      N/A     0.00        0        0        0   

304591020

    020      RT   Cumming   GA     46,382.18        13,810.31        5.01000     9/1/25      N     11,109,504.96        11,095,694.65        5/1/16      N/A     0.00        0        0        0   

300571342

    021      RT   Weston   FL     42,808.33        0.00        4.67000     7/6/25      N     11,000,000.00        11,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591022

    022      MF   Cleveland   OH     37,956.83        0.00        4.29700     9/6/25      N     10,600,000.00        10,600,000.00        5/6/16      N/A     0.00        0        0        0   

304591023

    023      N/A   Various   XX     42,418.60        0.00        4.92000     9/1/25      N     10,346,000.00        10,346,000.00        5/1/16      N/A     0.00        0        0        0   

300571360

    024      RT   Tampa   FL     41,271.25        0.00        4.82000     8/6/25      N     10,275,000.00        10,275,000.00        5/6/16      N/A     0.00        0        0        0   

301461021

    025      RT   Lake Forest   CA     39,333.33        0.00        4.72000     8/6/25      N     10,000,000.00        10,000,000.00        5/6/16      N/A     0.00        0        0        0   

304591026

    026      MF   Oregon City   OR     36,337.58        0.00        4.44950     8/6/25      N     9,800,000.00        9,800,000.00        5/6/16      N/A     0.00        0        0        0   

 

Reports Available at sf.citidirect.com   Page 11 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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)
 

300571389

    027      LO   Plantation   FL     38,785.18        11,816.22        4.95000     9/6/25      N     9,402,467.58        9,390,651.36        5/6/16      N/A     0.00        0        0        0   

304591028

    028      LO   San Diego   CA     34,178.75        0.00        4.43400     9/6/25      N     9,250,000.00        9,250,000.00        5/6/16      N/A     0.00        0        0        0   

300571382

    029      OF   Jupiter   FL     35,869.17        0.00        4.73000     8/6/25      N     9,100,000.00        9,100,000.00        5/6/16      N/A     0.00        0        0        0   

304101437

    030      OF   Hallandale Beach   FL     32,025.00        0.00        4.27000     8/6/25      N     9,000,000.00        9,000,000.00        5/6/16      N/A     0.00        0        0        0   

304101435

    031      LO   Indianapolis   IN     34,125.00        0.00        4.55000     8/6/25      N     9,000,000.00        9,000,000.00        5/6/16      N/A     0.00        0        0        0   

304101442

    032      LO   Newport   KY     29,672.50        0.00        4.29000     8/6/20      N     8,300,000.00        8,300,000.00        5/6/16      N/A     0.00        0        0        0   

304591033

    033      MF   Austin   TX     30,486.92        0.00        4.46150     9/6/25      N     8,200,000.00        8,200,000.00        5/6/16      N/A     0.00        0        0        0   

304101453

    034      SS   Various   TX     33,070.07        10,349.89        4.88000     9/6/25      N     8,131,984.29        8,121,634.40        5/6/16      N/A     0.00        0        0        0   

304591035

    035      MF   Richmond   VA     31,852.92        0.00        4.69000     9/6/25      N     8,150,000.00        8,150,000.00        5/6/16      N/A     0.00        0        0        0   

304101451

    036      RT   Various   XX     31,953.10        14,117.62        4.85000     9/6/25      N     7,905,920.63        7,891,803.01        5/6/16      N/A     0.00        0        0        0   

301461022

    037      RT   Riverside   CA     30,286.67        0.00        4.72000     8/6/25      N     7,700,000.00        7,700,000.00        5/6/16      N/A     0.00        0        0        0   

304101430

    038      LO   Southern Pines   NC     27,465.79        9,906.71        4.53000     8/6/20      N     7,275,706.45        7,265,799.74        5/6/16      N/A     0.00        0        0        0   

304591039

    039      MF   Houston   TX     28,835.00        0.00        4.74000     9/6/25      N     7,300,000.00        7,300,000.00        5/6/16      N/A     0.00        0        0        0   

304101436

    040      OF   Beachwood   OH     26,355.31        0.00        4.51000     8/6/25      N     7,012,500.00        7,012,500.00        5/6/16      N/A     0.00        0        0        0   

300571365

    041      RT   Brick   NJ     26,658.33        0.00        4.57000     8/6/25      N     7,000,000.00        7,000,000.00        5/6/16      N/A     0.00        0        0        0   

300571387

    042      LO   Johns Creek   GA     28,434.28        8,662.73        4.95000     9/6/25      N     6,893,159.31        6,884,496.58        5/6/16      N/A     0.00        0        0        0   

300571388

    043      LO   Rogers   AR     28,188.81        8,587.94        4.95000     9/6/25      N     6,833,650.02        6,825,062.08        5/6/16      N/A     0.00        0        0        0   

304101406

    044      SS   Trenton   NJ     24,420.00        0.00        4.44000     7/6/25      N     6,600,000.00        6,600,000.00        5/6/16      N/A     0.00        0        0        0   

300571377

    045      LO   Lady Lake   FL     24,800.00        0.00        4.65000     8/6/25      N     6,400,000.00        6,400,000.00        5/6/16      N/A     0.00        0        0        0   

304591046

    046      MU   West Allis   WI     24,197.82        8,306.18        4.65500     8/1/25      N     6,237,892.47        6,229,586.29        5/1/16      N/A     0.00        0        0        0   

304591047

    047      MF   Newnan   GA     23,393.63        7,005.89        5.02000     7/6/25      N     5,592,103.10        5,585,097.21        5/6/16      N/A     0.00        0        0        0   

304591048

    048      RT   Lexington   SC     20,668.67        0.00        4.42900     7/6/25      N     5,600,000.00        5,600,000.00        5/6/16      N/A     0.00        0        0        0   

300571379

    049      MF   Raleigh   NC     21,037.50        0.00        4.59000     8/6/25      N     5,500,000.00        5,500,000.00        5/6/16      N/A     0.00        0        0        0   

304591050

    050      MF   Lawton   OK     20,115.00        0.00        4.47000     8/6/25      N     5,400,000.00        5,400,000.00        5/6/16      N/A     0.00        0        0        0   

300571378

    051      RT   Homewood   IL     20,323.33        0.00        4.69000     8/6/25      N     5,200,000.00        5,200,000.00        5/6/16      N/A     0.00        0        0        0   

304101439

    052      RT   Glenville   NY     18,106.58        6,662.80        4.48000     8/6/25      N     4,849,975.97        4,843,313.17        5/6/16      N/A     0.00        0        0        0   

 

Reports Available at sf.citidirect.com   Page 12 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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)
 

300571364

    053      OF   Boca Raton   FL     19,206.67        0.00        5.36000     8/6/25      N     4,300,000.00        4,300,000.00        5/6/16      N/A     0.00        0        0        0   

300571392

    054      SS   Las Vegas   NV     16,743.75        0.00        4.70000     9/6/25      N     4,275,000.00        4,275,000.00        5/6/16      N/A     0.00        0        0        0   

301461023

    055      RT   Sonora   CA     16,804.38        0.00        5.01000     8/6/25      N     4,025,000.00        4,025,000.00        5/6/16      N/A     0.00        0        0        0   

300571355

    056      RT   Pueblo   CO     15,266.67        0.00        4.58000     7/6/25      N     4,000,000.00        4,000,000.00        5/6/16      N/A     0.00        0        0        0   

304101445

    057      MU   Brooklyn   NY     14,437.50        0.00        4.62000     8/6/25      N     3,750,000.00        3,750,000.00        5/6/16      N/A     0.00        0        0        0   

300571372

    058      SS   Clifton Park   NY     14,517.75        4,745.47        4.78000     8/6/25      N     3,644,624.68        3,639,879.21        5/6/16      N/A     0.00        0        0        0   

304591059

    059      MF   Medina   OH     13,125.60        4,475.40        4.68400     7/6/25      N     3,362,664.12        3,358,188.72        5/6/16      N/A     0.00        0        0        0   

304591060

    060      IN   Strongsville   OH     12,101.76        4,272.28        4.58400     8/6/25      N     3,168,001.19        3,163,728.91        5/6/16      N/A     0.00        0        0        0   

304591061

    061      RT   Chester   VA     10,622.19        4,304.69        4.24250     8/6/25      N     3,004,509.96        3,000,205.27        5/6/16      N/A     0.00        0        0        0   

301461020

    062      RT   Woodland Hills   CA     8,995.33        2,828.67        4.88000     8/6/25      N     2,211,966.35        2,209,137.68        5/6/16      N/A     0.00        0        0        0   

304101449

    063      MF   Victoria   TX     8,058.44        0.00        4.82000     9/6/25      N     2,006,250.00        2,006,250.00        5/6/16      N/A     0.00        0        0        0   

304591064

    064      MF   Streetsboro   OH     5,834.46        2,192.84        4.41600     9/6/25      N     1,585,451.55        1,583,258.71        5/6/16      N/A     0.00        0        0        0   

300571375

    06A      MF   Troy   MI     23,065.97        0.00        4.55000     7/6/25      N     6,083,333.00        6,083,333.00        5/6/16      N/A     0.00        0        0        0   
 

 

 

         

 

 

   

 

 

         

 

 

   

 

 

       

 

 

       

Totals

    65              3,656,902.08        355,857.26              956,143,107.11        955,787,249.85            0.00         
 

 

 

         

 

 

   

 

 

         

 

 

   

 

 

       

 

 

       
                                 

 

Reports Available at sf.citidirect.com   Page 13 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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

304101428

    010        <1        26,046,472.00        4/6/16        100,278.92        100,170.39        0.00        0.00        B        0            

 

Reports Available at sf.citidirect.com   Page 14 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    LOGO

 

Historical Delinquency Information

 

 

    Less Than 1 Month     1 Month     2 Months     3 Months     4+ Months     Bankruptcy     Foreclosure     REO  

Distribution

Date

  End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #     End Sched
Bal
    #  

05/12/2016

    26,046,472.00        1        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    2.725     1.5     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

04/12/2016

    56,950,000.00        3        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    5.956     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

03/11/2016

    9,100,000.00        1        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    0.951     1.5     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

02/12/2016

    22,991,023.88        3        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    2.403     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

01/12/2016

    13,559,044.51        2        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    1.417     3.1     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

12/11/2015

    4,300,000.00        1        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0        0.00        0   
    0.449     1.5     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

11/13/2015

    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

10/13/2015

    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

 

Reports Available at sf.citidirect.com   Page 15 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 16 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 17 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 18 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 19 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 20 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 21 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 22 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 23 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 24 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    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 25 of 26   © Copyright 2016 Citigroup


Distribution Date:

Determination Date:

 

05/12/2016

05/06/2016

 

Citigroup Commercial Mortgage Trust 2015-GC33

Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

    LOGO

 

CREFC® Legends

 

(1) Property Type

  

(3) Workout Strategy

  

(5) Liquidation / Prepayment Type

MF = Multifamily

RT = Retail

HC = HealthCare

IN = Industrial

WH = Warehouse

MH = Mobile Home Park

OF = Office

MU = Mixed Use

LO = Lodging

SS = Self Storage

OT = Other

SE = Securities

CH = Cooperative Housing

N/A = Not Available

  

1. Modification

2. Foreclosure

3. Bankruptcy

4. Extension

5. Note Sale

6. DPO

7. REO

8. Resolved

9. Pending Return to Master Servicer

10. Deed In Lieu of Foreclosure

11. Full Payoff

12. Reps and Warranties

13. Other or TBD

98. Not Provided By Servicer

  

1. Partial Liquidation (Curtailment)

2. Payoff Prior To Maturity

3. Disposition / Liquidation

4. Repurchase / Substitution

5. Full Payoff At Maturity

6. DPO

7. Not Used

8. Payoff With Penalty

9. Payoff With Yield Maintenance

10. Curtailment With Penalty

11. Curtailment With Yield Maintenance

(2) Payment Status

  

(4) Modification Type

    

A. In Grace Period

B. Late, but less than 30 Days

0. Current

1. 30-59 Days Delinquent

2. 60-89 Days Delinquent

3. 90+ Days Delinquent

4. Performing Matured Balloon

5. Non Performing Matured Balloon

98. Not Provided By Servicer

  

1. Maturity Date Extension

2. Amortization Change

3. Principal Write-Off

4. Blank (formerly Combination)

5. Temporary Rate Reduction

6. Capitalization of Interest

7. Capitalization of Taxes

8. Other

9. Combination

  

 

Reports Available at sf.citidirect.com   Page 26 of 26   © 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