Close

Form 10-D Citigroup Commercial For: Sep 13

September 27, 2021 11:37 AM 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:

August 13, 2021 to September 13, 2021

Commission File Number of issuing entity: 333-189017-12

Central Index Key Number of issuing entity: 0001657325

Citigroup Commercial Mortgage Trust 2015-GC35

(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)

Goldman Sachs Mortgage Company

(Central Index Key Number: 0001541502)

Citigroup Global Markets Realty Corp.

(Central Index Key Number: 0001541001)

LMF Commercial, LLC (f/k/a 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)

81-0784272

81-0770958

81-6160630

(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)

 

Title of class

  

Registered/reporting pursuant to

(check one)

  

Name of exchange

(If Section 12(b))

    

Section 12(b)

  

Section 12(g)

  

Section 15(d)

  

A-1

            Not Applicable

A-2

            Not Applicable

A-3

            Not Applicable

A-4

            Not Applicable

A-AB

            Not Applicable

X-A

            Not Applicable

X-B

            Not Applicable

A-S

            Not Applicable

B

            Not Applicable

PEZ

            Not Applicable

C

            Not Applicable

D

            Not Applicable

X-D

            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  ☒    No  ☐


PART I – DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC35.

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-GC35 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 9, 2021. The CIK number of the Depositor is 0001258361.

Goldman Sachs Mortgage Company (“GSMC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on August 13, 2021. The CIK number of GSMC is 0001541502.

Citigroup Global Markets Realty Corp. (“CGMRC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of CGMRC is 0001541001.

LMF Commercial, LLC (f/k/a Rialto Mortgage Finance, LLC) (“LMF”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of LMF 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.

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

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 property securing the Paramus Park 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-GC35 filed on December 8, 2015. With respect to the property securing the Paramus Park mortgage loan, the most recent unaudited net operating income was $4,842,295 from January 01, 2021 through June 30, 2021.

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-GC35, relating to the September 13, 2021 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 precedes the signature page hereof.


EXHIBIT INDEX

 

Exhibit Number    Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC35, relating to the September 13, 2021 distribution.


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/ Richard Simpson

Richard Simpson, President

Date: September 27, 2021


Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35

 

CONTACT INFORMATION  
Depositor Citigroup Commercial Mortgage Securities Inc.
Master Servicer Midland Loan Services, a Division of PNC Bank N.A.
Trustee Deutsche Bank Trust Company Americas
Special Servicer C-III Asset Management LLC
Certificate Administrator Citibank, N.A.
Operating Advisor Situs Holdings, LLC

 

CONTENTS  
Distribution Summary - Active Certificates 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
NOI Detail 14
Delinquency Loan Detail 17
Appraisal Reduction Detail 19
Loan Modification Detail 23
Specially Serviced Loan Detail 27
Unscheduled Principal Detail 35
Liquidated Loan Detail 37
CREFC Legends 39

 

Deal Contact: Anthony Bausa Citibank, N.A.
  [email protected] Agency and Trust
  Tel: (714) 845-4113 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    Distribution Summary - Active Certificates
DISTRIBUTION IN DOLLARS  

 

      Prior   Pass-   Accrual                                   Current
  Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
Class A-1 30,787,000.00   0.00   1.847000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-2 111,638,000.00   13,508,773.23   3.063000 % 30/360   08/01 - 08/31   34,481.14   0.00   0.00     34,481.14   0.00   0.00     13,508,773.23
Class A-3 200,000,000.00   200,000,000.00   3.549000 % 30/360   08/01 - 08/31   591,500.00   0.00   0.00     591,500.00   0.00   0.00     200,000,000.00
Class A-4 386,647,000.00   386,647,000.00   3.818000 % 30/360   08/01 - 08/31   1,230,181.87   0.00   0.00     1,230,181.87   0.00   0.00     386,647,000.00
Class A-AB 44,547,000.00   38,512,997.83   3.608000 % 30/360   08/01 - 08/31   115,795.75   0.00   0.00     115,795.75   0.00   0.00     38,512,997.83
Class A-S 64,929,000.00   64,929,000.00   4.072000 % 30/360   08/01 - 08/31   220,325.74   0.00   0.00     220,325.74   0.00   0.00     64,929,000.00
Class B 59,403,000.00   59,403,000.00   4.346000 % 30/360   08/01 - 08/31   215,137.86   0.00   0.00     215,137.86   0.00   0.00     59,403,000.00
Class C 59,403,000.00   59,403,000.00   4.611616 % 30/360   08/01 - 08/31   228,286.50   0.00   0.00     228,286.50   0.00   0.00     59,403,000.00
Class D 58,021,000.00   58,021,000.00   3.236000 % 30/360   08/01 - 08/31   156,463.30   0.00   0.00     156,463.30   0.00   0.00     58,021,000.00
Class E 29,011,000.00   29,011,000.00   4.611616 % 30/360   08/01 - 08/31   111,489.65   0.00   0.00     111,489.65   0.00   0.00     29,011,000.00
Class F 11,052,000.00   11,052,000.00   4.611616 % 30/360   08/01 - 08/31   42,472.98   0.00   0.00     42,472.98   0.00   0.00     11,052,000.00
Class G 11,052,000.00   11,052,000.00   4.611616 % 30/360   08/01 - 08/31   42,472.98   0.00   0.00     42,472.98   0.00   0.00     11,052,000.00
Class H 38,681,053.00   38,681,053.00   4.611616 % 30/360   08/01 - 08/31   57,797.08   0.00   0.00     57,797.08   0.00   0.00     38,681,053.00
Class R 0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Totals 1,105,171,053.00   970,220,824.06               3,046,404.85   0.00   0.00     3,046,404.85   0.00   0.00     970,220,824.06
Notional Classes                                                
Class X-A 838,548,000.00   703,597,771.06   0.872631 % 30/360   08/01 - 08/31   511,650.92   0.00   0.00     511,650.92   0.00   0.00     703,597,771.06
Class X-B 59,403,000.00   59,403,000.00   0.265616 % 30/360   08/01 - 08/31   13,148.64   0.00   0.00     13,148.64   0.00   0.00     59,403,000.00
Class X-D 58,021,000.00   58,021,000.00   1.375616 % 30/360   08/01 - 08/31   66,512.16   0.00   0.00     66,512.16   0.00   0.00     58,021,000.00
Totals 955,972,000.00   821,021,771.06               591,311.72   0.00   0.00     591,311.72   0.00   0.00     821,021,771.06
Non-Active Exchangeable Certificates                                            
Class PEZ 183,735,000.00   183,735,000.00   0.000000 % 30/360   08/01 - 08/31   0.00   0.00   0.00     0.00   0.00   0.00     183,735,000.00

 

Reports Available at sf.citidirect.com Page 2 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
Class A-1 17324 KAL2 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-2 17324 KAM0 8/31/2021   121.005153   0.308866   0.000000   0.000000   0.308866   0.000000   0.000000   121.005153
Class A-3 17324 KAN8 8/31/2021   1,000.000000   2.957500   0.000000   0.000000   2.957500   0.000000   0.000000   1,000.000000
Class A-4 17324 KAP3 8/31/2021   1,000.000000   3.181667   0.000000   0.000000   3.181667   0.000000   0.000000   1,000.000000
Class A-AB 17324 KAQ1 8/31/2021   864.547508   2.599406   0.000000   0.000000   2.599406   0.000000   0.000000   864.547508
Class A-S 17324 KAR9 8/31/2021   1,000.000000   3.393333   0.000000   0.000000   3.393333   0.000000   0.000000   1,000.000000
Class B 17324 KAS7 8/31/2021   1,000.000000   3.621667   0.000000   0.000000   3.621667   0.000000   0.000000   1,000.000000
Class C 17324 KAT5 8/31/2021   1,000.000000   3.843013   0.000000   0.000000   3.843013   0.000000   0.000000   1,000.000000
Class D 17324 KAU2 8/31/2021   1,000.000000   2.696667   0.000000   0.000000   2.696667   0.000000   0.000000   1,000.000000
Class E 17324 KAA6 8/31/2021   1,000.000000   3.843013   0.000000   0.000000   3.843013   0.000000   0.000000   1,000.000000
  U1851PAA7 / 17324KAB4                                    
Class F 17324 KAC2 8/31/2021   1,000.000000   3.843013   0.000000   0.000000   3.843013   0.000000   0.000000   1,000.000000
  U1851PAB5 / 17324KAD0                                    
Class G 17324 KAE8 8/31/2021   1,000.000000   3.843013   0.000000   0.000000   3.843013   0.000000   0.000000   1,000.000000
  U1851PAC3 / 17324KAF5                                    
Class H 17324 KAG3 8/31/2021   1,000.000000   1.494196   0.000000   0.000000   1.494196   0.000000   0.000000   1,000.000000
  U1851PAD1 / 17324KAH1                                    
Class R 17324 KAJ7 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17324 KAV0 8/31/2021   839.066781   0.610163   0.000000   0.000000   0.610163   0.000000   0.000000   839.066781
Class X-B 17324 KAW8 8/31/2021   1,000.000000   0.221346   0.000000   0.000000   0.221346   0.000000   0.000000   1,000.000000
Class X-D 17324 KAX6 8/31/2021   1,000.000000   1.146346   0.000000   0.000000   1.146346   0.000000   0.000000   1,000.000000

 

Reports Available at sf.citidirect.com Page 3 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

  Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
  Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
Class A-1 0.00   1.847000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-2 13,508,773.23   3.063000 % 30/360 34,481.14   0.00   0.00   0.00     34,481.14 0.00   34,481.14     0.00
Class A-3 200,000,000.00   3.549000 % 30/360 591,500.00   0.00   0.00   0.00     591,500.00 0.00   591,500.00     0.00
Class A-4 386,647,000.00   3.818000 % 30/360 1,230,181.87   0.00   0.00   0.00     1,230,181.87 0.00   1,230,181.87     0.00
Class A-AB 38,512,997.83   3.608000 % 30/360 115,795.75   0.00   0.00   0.00     115,795.75 0.00   115,795.75     0.00
Class A-S 64,929,000.00   4.072000 % 30/360 220,325.74   0.00   0.00   0.00     220,325.74 0.00   220,325.74     0.00
Class B 59,403,000.00   4.346000 % 30/360 215,137.86   0.00   0.00   0.00     215,137.86 0.00   215,137.86     0.00
Class C 59,403,000.00   4.611616 % 30/360 228,286.50   0.00   0.00   0.00     228,286.50 0.00   228,286.50     0.00
Class D 58,021,000.00   3.236000 % 30/360 156,463.30   0.00   0.00   0.00     156,463.30 0.00   156,463.30     0.00
Class E 29,011,000.00   4.611616 % 30/360 111,489.65   0.00   0.00   0.00     111,489.65 0.00   111,489.65     0.00
Class F 11,052,000.00   4.611616 % 30/360 42,472.98   0.00   0.00   0.00     42,472.98 0.00   42,472.98     0.00
Class G 11,052,000.00   4.611616 % 30/360 42,472.98   0.00   0.00   0.00     42,472.98 0.00   42,472.98     0.00
Class H 38,681,053.00   4.611616 % 30/360 148,651.79   525,238.05   2,018.50   0.00     675,908.34 0.00   57,797.08     618,111.26
Class R 0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals 970,220,824.06         3,137,259.56   525,238.05   2,018.50   0.00     3,664,516.11 0.00   3,046,404.85     618,111.26
Notional Classes                                          
Class X-A 703,597,771.06   0.872631 % 30/360 511,650.92   0.00   0.00   0.00     511,650.92 0.00   511,650.92     0.00
Class X-B 59,403,000.00   0.265616 % 30/360 13,148.64   0.00   0.00   0.00     13,148.64 0.00   13,148.64     0.00
Class X-D 58,021,000.00   1.375616 % 30/360 66,512.16   0.00   0.00   0.00     66,512.16 0.00   66,512.16     0.00
Totals 821,021,771.06         591,311.72   0.00   0.00   0.00     591,311.72 0.00   591,311.72     0.00

 

Reports Available at sf.citidirect.com Page 4 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS  

 

      Prior   Scheduled   Unscheduled       Current   Current     Current Cumulative Original   Current   Original   Current  
  Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal Realized   Class   Class   Credit   Credit  
Class Balance   Balance   Distribution   Distribution   Change   Loss   Recoveries     Balance Loss   (%)   (%)   Support Support  
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-(7)+(8) (10 ) (11 ) (12 ) (13 ) (14 )
 
Class A-1 30,787,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   2.79 % 0.00 % 30.00 % N/A  
Class A-2 111,638,000.00   13,508,773.23   0.00   0.00   0.00   0.00   0.00     13,508,773.23 0.00   10.10 % 1.39 % 30.00 % 34.17 %
Class A-3 200,000,000.00   200,000,000.00   0.00   0.00   0.00   0.00   0.00     200,000,000.00 0.00   18.10 % 20.61 % 30.00 % 34.17 %
Class A-4 386,647,000.00   386,647,000.00   0.00   0.00   0.00   0.00   0.00     386,647,000.00 0.00   34.99 % 39.85 % 30.00 % 34.17 %
Class A-AB 44,547,000.00   38,512,997.83   0.00   0.00   0.00   0.00   0.00     38,512,997.83 0.00   4.03 % 3.97 % 30.00 % 34.17 %
Class A-S 64,929,000.00   64,929,000.00   0.00   0.00   0.00   0.00   0.00     64,929,000.00 0.00   5.88 % 6.69 % 24.13 % 27.48 %
Class B 59,403,000.00   59,403,000.00   0.00   0.00   0.00   0.00   0.00     59,403,000.00 0.00   5.38 % 6.12 % 18.75 % 21.36 %
Class C 59,403,000.00   59,403,000.00   0.00   0.00   0.00   0.00   0.00     59,403,000.00 0.00   5.38 % 6.12 % 13.38 % 15.24 %
Class D 58,021,000.00   58,021,000.00   0.00   0.00   0.00   0.00   0.00     58,021,000.00 0.00   5.25 % 5.98 % 8.13 % 9.26 %
Class E 29,011,000.00   29,011,000.00   0.00   0.00   0.00   0.00   0.00     29,011,000.00 0.00   2.63 % 2.99 % 5.50 % 6.27 %
Class F 11,052,000.00   11,052,000.00   0.00   0.00   0.00   0.00   0.00     11,052,000.00 0.00   1.00 % 1.14 % 4.50 % 5.13 %
Class G 11,052,000.00   11,052,000.00   0.00   0.00   0.00   0.00   0.00     11,052,000.00 0.00   1.00 % 1.14 % 3.50 % 3.99 %
Class H 38,681,053.00   38,681,053.00   0.00   0.00   0.00   0.00   0.00     38,681,053.00 0.00   3.50 % 3.99 % 0.00 % 0.00 %
Totals 1,105,171,053.00   970,220,824.06   0.00   0.00   0.00   0.00   0.00     970,220,824.06 0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest 3,739,084.65    
Prepayment Interest Shortfall 0.00    
Interest Adjustments 0.00    
ASER Amount (74,280.33 )  
Realized Loss in Excess of Principal Balance 0.00    
Total Interest Funds Available:     3,664,804.32
Principal Funds Available      
Scheduled Principal 680,935.99    
Unscheduled Principal Collections 0.00    
Repurchased Principal 0.00    
Substitution Principal 0.00    
Other Principal 0.00    
Total Principal Funds Available:     680,935.99
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     4,345,740.31

 

ALLOCATION OF FUNDS
 
Scheduled Fees      
Servicing Fee 6,085.43    
Trustee/Certificate Administrator Fee 3,007.67    
Operating Advisor Fee 1,002.56    
CREFC® Intellectual Property Royalty License Fee 417.73    
Total Scheduled Fees:     10,513.39
Additional Fees, Expenses, etc.      
Additional Servicing Fee 0.00    
Special Servicing Fee 16,416.67    
Work-out Fee 184.94    
Liquidation Fee 0.00    
Trust Fund Expenses 0.00    
Trust Advisor Expenses 0.00    
Reimbursement of Interest on Advances to the Servicer (27.25 )  
Borrower Reimbursable Trust Fund Expenses 0.00    
Reimbursement of Work-Out Delayed Advances to the Servicer 680,935.99    
Reimbursement of Nonrecoverable Advances to the Servicer 0.00    
Other Expenses 0.00    
Total Additional Fees, Expenses, etc.:     697,510.35
Distributions      
Interest Distribution 3,637,716.57    
Principal Distribution 0.00    
Yield Maintenance Charge Distribution 0.00    
Total Distributions:     3,637,716.57
Total Funds Allocated     4,345,740.31

 

Reports Available at sf.citidirect.com Page 6 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    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  
 
Collateral Information    
% of Cut-Off Principal Balance Outstanding 87.727586 %
 
Controlling Class Information    
Controlling Class is Class H.    
The Controlling Class Representative is Greystone Servicing Company LLC (GSC).    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com Page 7 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg     Wtd Avg
Balance Loans Balance Balance WAC WAM DSCR
 
0 or Less 7 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 28 74,332,308.13 7.67 4.6433 49 1.926446
5,000,001 to 10,000,000 9 56,395,082.10 5.82 4.6171 49 1.600066
10,000,001 to 15,000,000 6 74,963,127.92 7.73 4.8514 40 1.649102
15,000,001 to 20,000,000 1 19,239,656.37 1.98 5.3500 50 2.120000
20,000,001 to 25,000,000 3 63,910,048.08 6.59 4.6456 50 1.504722
25,000,001 to 30,000,000 0 0.00 0.00 0.0000 0 0.000000
30,000,001 to 35,000,000 2 64,995,587.04 6.70 4.8041 49 0.924484
35,000,001 to 40,000,000 0 0.00 0.00 0.0000 0 0.000000
40,000,001 to 45,000,000 1 44,983,640.90 4.64 4.5500 49 2.250000
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 3 178,994,041.26 18.46 4.7380 49 1.357921
60,000,001 to 65,000,000 0 0.00 0.00 0.0000 0 0.000000
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 1 71,726,396.27 7.40 4.3580 50 -0.770000
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 3 320,000,000.00 33.01 4.0387 49 1.626875
Totals 64 969,539,888.07 100.00 4.4753 49 1.406585
 
 
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

State
 
    # of Ending Sched % of Agg     Wtd Avg
State   Loans Balance Balance WAC WAM DSCR
 
Alaska   1 34,249,399.35 3.53 4.6700 50 -0.050000
Alabama   1 2,264,265.66 0.23 4.9000 50 1.810000
Arizona   3 27,574,559.34 2.84 4.8343 50 1.531348
California   7 25,391,560.29 2.62 4.5272 50 2.278581
Connecticut   1 1,807,123.90 0.19 4.7700 50 1.750000
Florida   3 15,572,133.30 1.61 5.5356 7 1.028159
Georgia   2 8,226,756.01 0.85 4.6324 49 1.071451
Illinois   5 22,162,005.32 2.29 4.5242 48 1.653770
Indiana   1 5,477,149.99 0.56 4.5900 49 1.740000
Massachusetts   2 74,849,747.94 7.72 4.3598 50 -0.543833
Michigan   2 8,575,471.05 0.88 4.8188 50 1.895835
North Carolina   3 7,520,499.18 0.78 4.7741 50 1.745309
New Jersey   5 261,030,170.82 26.92 4.4755 49 1.005143
New York   2 144,983,640.90 14.95 4.0430 49 2.643148
Pennsylvania   1 3,749,291.10 0.39 4.5600 50 1.460000
South Carolina   1 1,386,422.88 0.14 4.7500 49 0.880000
Texas   9 134,140,804.65 13.84 4.3259 50 1.507842
Virginia   4 42,138,656.91 4.35 4.5841 49 1.892373
Wisconsin   1 9,170,801.16 0.95 4.7000 49 1.300000
West Virginia   2 6,983,069.42 0.72 4.7938 50 1.484656
Various   8 132,286,358.90 13.64 4.7600 48 1.828239
  Totals 64 969,539,888.07 100.00 4.4753 49 1.406585

 

Reports Available at sf.citidirect.com Page 8 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 64 969,539,888.07 100.00 4.4753 49 1.406585
Totals 64 969,539,888.07 100.00 4.4753 49 1.406585

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Multifamily 8 98,494,724.51 10.16 4.7125 50 2.443678
Retail 19 303,730,816.36 31.33 4.3338 47 1.094188
Industrial 3 32,678,379.23 3.37 4.5412 50 1.886327
Mobile Home Park 2 22,770,126.11 2.35 5.2895 50 2.146358
Office 13 229,961,248.70 23.72 4.2535 49 2.219015
Mixed Use 3 49,578,500.40 5.11 4.5855 49 2.192721
Lodging 8 207,761,168.29 21.43 4.6846 49 0.012876
Self Storage 8 24,564,924.47 2.53 4.5152 50 2.382385
Totals 64 969,539,888.07 100.00 4.4753 49 1.406585

 

Debt Service Coverage Ratio
 
Debt Service # of Ending Sched % of Agg     Wtd Avg
Coverage Ratio Loans Balance Balance WAC WAM DSCR
 
1.250 or Less 20 343,213,603.79 35.40 4.4770 47 0.233178
1.251 to 1.500 10 144,439,614.71 14.90 4.3817 50 1.353956
1.501 to 1.750 14 148,824,569.45 15.35 4.6055 48 1.662753
1.751 to 2.000 5 20,227,390.92 2.09 4.7406 48 1.915944
2.001 to 2.250 4 115,969,484.96 11.96 4.7767 49 2.143073
2.251 to 2.500 3 10,997,814.87 1.13 4.6908 49 2.431253
2.501 to 2.750 2 71,861,328.56 7.41 4.7484 50 2.638349
2.751 to 3.000 2 101,443,587.97 10.46 3.8229 49 2.821281
3.001 to 3.250 1 2,139,141.17 0.22 4.5500 49 3.030000
3.251 to 3.500 0 0.00 0.00 0.0000 0 0.000000
3.501 to 3.750 1 3,300,000.00 0.34 4.2600 50 3.740000
3.751 to 4.000 0 0.00 0.00 0.0000 0 0.000000
4.001 or Greater 2 7,123,351.67 0.73 4.1922 48 4.498386
Totals 64 969,539,888.07 100.00 4.4753 49 1.406585
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   8 100,000,000.00 10.31 3.8150 49 2.820000
4.01 to 4.25   3 224,000,000.00 23.10 4.1383 49 1.143393
4.26 to 4.50   10 173,837,498.52 17.93 4.4217 49 0.847826
4.51 to 4.75   26 228,366,476.15 23.55 4.6247 49 1.429118
4.76 to 5.00   13 205,050,466.00 21.15 4.8722 49 1.411764
5.01 to 5.25   2 5,590,312.58 0.58 5.1030 50 1.746306
5.26 to 5.50   1 19,239,656.37 1.98 5.3500 50 2.120000
5.51 to 5.75   1 13,455,478.45 1.39 5.5900 0 0.880000
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 64 969,539,888.07 100.00 4.4753 49 1.406585

 

Reports Available at sf.citidirect.com Page 9 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Stratification Detail

 

Anticipated Remaining Term
 
Anticipated # of Ending Sched % of Agg     Wtd Avg
Remaining Term Loans Balance Balance WAC WAM DSCR
 
60 Months or Less 64 969,539,888.07 100.00 4.4753 49 1.406585
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 64 969,539,888.07 100.00 4.4753 49 1.406585
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Remaining Amortization Term
 
Remaining # of Ending Sched % of Agg     Wtd Avg
Amortization Term Loans Balance Balance WAC WAM DSCR
 
240 Months or Less 9 423,470,801.16 43.68 4.1857 49 1.843135
241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 55 546,069,086.91 56.32 4.6999 48 1.068046
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 64 969,539,888.07 100.00 4.4753 49 1.406585

 

Reports Available at sf.citidirect.com Page 10 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030520814 001 RT Paramus NJ 420,928.33 0.00 4.07350 % 9/8/25 N 120,000,000.00 120,000,000.00 9/1/21 N/A 0.00 0   0   0  
030310227 002 OF New York NY 328,513.89 0.00 3.81500 % 10/6/25 N 100,000,000.00 100,000,000.00 8/1/21 N/A 0.00 B   0   0  
030520849 003 RT Lubbock TX 363,431.94 0.00 4.22050 % 11/6/25 N 100,000,000.00 100,000,000.00 9/6/21 N/A 0.00 0   0   0  
030520852 004 LO Boston MA 269,653.24 128,973.21 4.35800 % 11/6/25 N 71,855,369.48 71,726,396.27 9/3/21 N/A 0.00 0   0   8  
030310245 005 MF Bayonne NJ 245,933.33 0.00 4.76000 % 11/6/25 N 60,000,000.00 60,000,000.00 9/6/21 N/A 0.00 0   0   0  
030310246 006 LO Jersey City NJ 256,008.33 0.00 4.95500 % 10/6/25 N 60,000,000.00 60,000,000.00 12/6/20 9/7/21 14,977,123.88 3   2   0  
030310228 007 OF Various XX 228,638.96 75,194.00 4.49500 % 8/6/25 N 59,069,235.26 58,994,041.26 9/6/21 N/A 0.00 0   0   0  
030310229 008 MU New York NY 176,348.93 25,657.71 4.55000 % 10/6/25 N 45,009,298.61 44,983,640.90 9/6/21 N/A 0.00 0   98   8  
030310247 009 LO Anchorage AK 137,964.62 58,303.92 4.67000 % 11/6/25 N 34,307,703.27 34,249,399.35 9/6/21 N/A 0.00 0   8   0  
030310230 010 LO Various XX 131,148.29 0.00 4.95350 % 9/5/25 N 30,746,187.69 30,746,187.69 11/6/20 N/A 0.00 3   1   8  
030310250 013 OF Chandler AZ 91,707.48 33,499.18 4.86000 % 11/6/25 N 21,913,376.44 21,879,877.26 9/6/21 N/A 0.00 0   0   0  
030310251 014 RT North Brunswick NJ 83,223.89 25,842.10 4.59000 % 11/6/25 N 21,056,012.92 21,030,170.82 9/6/21 N/A 0.00 0   0   0  
030310252 015 MH Various XX 88,769.24 28,916.45 5.35000 % 11/6/25 N 19,268,572.82 19,239,656.37 9/6/21 N/A 0.00 0   0   0  
030520843 016 IN Chesapeake VA 80,977.17 0.00 4.47800 % 11/6/25 N 21,000,000.00 21,000,000.00 9/3/21 N/A 0.00 0   0   0  
030295935 017 OF Chicago IL 57,650.11 26,149.16 4.52000 % 9/6/25 N 14,811,618.18 14,785,469.02 8/6/21 N/A 0.00 B   0   0  
030295936 018 OF Chicago IL 12,111.26 5,581.16 4.48000 % 9/6/25 N 3,139,439.84 3,133,858.68 8/6/21 N/A 0.00 B   0   0  
030310254 020 SS Various XX 58,501.49 19,812.82 4.70000 % 11/6/25 N 14,454,726.44 14,434,913.62 9/6/21 N/A 0.00 0   0   0  
030310255 021 RT Bradenton FL 64,852.00 17,151.14 5.59000 % 11/6/20 N 13,472,629.59 13,455,478.45 4/6/18 9/7/21 2,170,862.81 5   2   0  
030310231 022 MF San Angelo TX 47,961.18 14,332.76 4.69000 % 10/6/25 N 11,875,661.32 11,861,328.56 9/6/21 N/A 0.00 0   0   0  
030310237 023 OF Richmond VA 41,379.36 17,045.14 4.75000 % 10/1/25 N 10,116,517.07 10,099,471.93 9/1/21 N/A 0.00 0   0   0  
030310256 024 RT American Canyon CA 43,273.67 13,716.49 4.86000 % 11/6/25 N 10,340,182.83 10,326,466.34 9/6/21 N/A 0.00 0   0   0  
030310238 025 IN Green Bay WI 37,210.17 23,201.45 4.70000 % 10/1/25 N 9,194,002.61 9,170,801.16 8/1/21 N/A 0.00 B   0   0  
030310258 027 LO Lynchburg VA 31,553.65 13,230.64 4.69000 % 11/6/25 N 7,812,995.21 7,799,764.57 9/6/21 N/A 0.00 0   0   0  
030310232 028 RT Various XX 26,013.56 9,287.22 4.74000 % 11/6/25 N 6,373,269.11 6,363,981.89 9/6/21 N/A 0.00 0   0   0  
030296075 030 MF Midlothian TX 23,567.22 7,551.11 4.53000 % 10/6/25 N 6,041,586.48 6,034,035.37 9/6/21 N/A 0.00 0   0   0  
030310240 031 MF Amarillo TX 23,456.67 0.00 4.54000 % 10/1/25 N 6,000,000.00 6,000,000.00 9/1/21 N/A 0.00 0   0   0  
030296290 032 OF San Luis Obispo CA 19,732.27 9,819.26 4.26000 % 11/6/25 N 5,379,083.45 5,369,264.19 9/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030310260 034 MF Brazil IN 21,681.14 8,273.60 4.59000 % 10/6/25 N 5,485,423.59 5,477,149.99 9/6/21 N/A 0.00 0   0   0  
030310233 035 OF Newnan GA 20,818.21 8,744.15 4.70000 % 10/6/25 N 5,143,827.77 5,135,083.62 9/6/21 N/A 0.00 0   0   0  
030310261 036 OF Ann Arbor MI 20,536.81 7,794.50 4.72000 % 11/6/25 N 5,052,795.81 5,045,001.31 9/6/21 N/A 0.00 0   0   0  
030310234 037 MF Morgantown WV 17,030.62 6,841.65 4.80000 % 11/1/25 N 4,120,311.70 4,113,470.05 9/1/21 N/A 0.00 0   0   0  
030296262 038 SS Ventura CA 13,881.11 0.00 4.03000 % 10/6/25 N 4,000,000.00 4,000,000.00 9/6/21 N/A 0.00 0   0   0  
030310262 039 RT Allentown PA 14,744.46 5,665.80 4.56000 % 11/6/25 N 3,754,956.90 3,749,291.10 9/6/21 N/A 0.00 0   0   0  
030310263 040 RT Kingwood TX 15,127.93 5,297.22 4.62000 % 11/6/25 N 3,802,579.52 3,797,282.30 9/6/21 N/A 0.00 0   0   0  
030310264 041 MH Kawkawlin MI 15,103.53 5,737.28 4.96000 % 10/6/25 N 3,536,207.02 3,530,469.74 9/6/21 N/A 0.00 0   0   0  
030310235 042 MU Elon NC 15,129.59 5,520.88 5.05000 % 11/1/25 N 3,479,178.61 3,473,657.73 9/1/21 N/A 0.00 0   0   0  
030295153 043 LO Salem VA 12,575.69 5,918.32 4.50000 % 4/6/25 N 3,245,338.73 3,239,420.41 9/6/21 N/A 0.00 B   8   0  
030295737 044 OF Foxborough MA 11,855.52 5,671.11 4.40000 % 8/6/25 N 3,129,022.78 3,123,351.67 9/6/21 N/A 0.00 0   0   0  
030296263 045 SS Venture CA 12,105.50 0.00 4.26000 % 11/6/25 N 3,300,000.00 3,300,000.00 9/6/21 N/A 0.00 0   0   0  
030310265 046 RT Kennesaw GA 12,051.80 4,708.05 4.52000 % 11/6/25 N 3,096,380.44 3,091,672.39 9/6/21 N/A 0.00 0   0   0  
030310241 047 RT Chandler AZ 12,750.82 3,807.14 4.68000 % 11/1/25 N 3,163,975.24 3,160,168.10 9/1/21 N/A 0.00 0   0   0  
030310236 048 MF Morgantown WV 11,843.66 4,785.69 4.78500 % 11/1/25 N 2,874,385.06 2,869,599.37 9/1/21 N/A 0.00 0   0   0  
030310242 049 RT Cypress TX 10,981.93 4,195.79 4.93000 % 11/1/25 N 2,586,858.04 2,582,662.25 9/1/21 N/A 0.00 0   0   0  
030296077 050 IN Various XX 9,712.51 4,458.05 4.49000 % 9/6/25 N 2,512,036.12 2,507,578.07 9/6/21 N/A 0.00 0   0   0  
030310266 051 RT Creedmoor NC 10,394.50 3,881.18 4.63000 % 11/6/25 N 2,607,134.66 2,603,253.48 9/6/21 N/A 0.00 0   0   0  
030310243 052 RT Mesa AZ 10,502.10 3,672.03 4.80500 % 10/1/25 N 2,538,186.01 2,534,513.98 9/1/21 N/A 0.00 0   0   0  
030296291 053 RT Fort Worth TX 9,412.43 4,170.02 4.55000 % 11/6/25 N 2,402,321.06 2,398,151.04 9/6/21 N/A 0.00 0   0   0  
030310267 054 OF Aliso Viejo CA 10,105.04 3,943.12 4.89000 % 10/6/25 N 2,399,772.88 2,395,829.76 9/6/21 N/A 0.00 0   0   0  
030310268 055 RT Arab AL 9,569.55 3,698.62 4.90000 % 11/6/25 N 2,267,964.28 2,264,265.66 9/6/21 N/A 0.00 0   0   0  
030296261 056 MF Chicago IL 8,395.93 3,740.36 4.55000 % 10/6/25 N 2,142,881.53 2,139,141.17 9/6/21 N/A 0.00 0   0   0  
030310244 057 RT Vero Beach FL 9,474.33 3,278.14 5.19000 % 11/1/25 N 2,119,932.99 2,116,654.85 9/1/21 N/A 0.00 0   0   0  
030310269 059 RT Stamford CT 7,435.17 3,021.90 4.77000 % 11/6/25 N 1,810,145.80 1,807,123.90 9/6/21 N/A 0.00 0   0   0  
030296189 060 RT League City TX 5,898.23 2,516.42 4.66000 % 10/6/25 N 1,469,861.55 1,467,345.13 9/6/21 N/A 0.00 0   0   0  
030296022 061 SS Shallotte NC 5,440.91 2,287.20 4.37000 % 9/6/25 N 1,445,875.17 1,443,587.97 9/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment   Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status   Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
030296190 062 SS Greenville SC 5,680.43 2,339.90 4.75000 % 10/6/25 N 1,388,762.78 1,386,422.88 9/6/21 N/A 0.00 0   0   0  
030295937 063 MU Chicago IL 4,419.98 1,965.68 4.57000 % 9/6/25 N 1,123,167.45 1,121,201.77 9/6/21 N/A 0.00 0   0   0  
030295306 064 RT Lisle IL 3,914.97 1,737.27 4.62000 % 6/6/25 N 984,071.95 982,334.68 9/6/21 N/A 0.00 0   8   0  
Totals Count: 57   3,739,084.65 680,935.99         970,220,824.06 969,539,888.07     17,147,986.69            

 

Reports Available at sf.citidirect.com Page 13 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    NOI Detail

 

    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
030520814 001 RT Paramus NJ 120,000,000.00 10,441,110.72 1,445,939.60 01/01/2021 03/31/2021
030310227 002 OF New York NY 100,000,000.00 37,431,534.13 40,204,439.88 01/01/2021 06/30/2021
030520849 003 RT Lubbock TX 100,000,000.00 15,118,812.44 3,095,443.64 01/01/2021 03/31/2021
030520852 004 LO Boston MA 71,726,396.27 -8,665,557.28 -8,830,222.64 01/01/2021 06/30/2021
030310245 005 MF Bayonne NJ 60,000,000.00 7,694,897.43 7,765,721.19 07/01/2020 06/30/2021
030310246 006 LO Jersey City NJ 60,000,000.00 -632,296.40 -632,296.40 Not Available Not Available
030310228 007 OF Various XX 58,994,041.26 21,220,632.40 23,560,500.12 Not Available Not Available
030310229 008 MU New York NY 44,983,640.90 13,590,899.36 13,590,899.36 Not Available Not Available
030310247 009 LO Anchorage AK 34,249,399.35 5,368,614.68 17,340.44 01/01/2021 03/31/2021
030310230 010 LO Various XX 30,746,187.69 48,859,688.00 64,788,304.00 Not Available Not Available
030310250 013 OF Chandler AZ 21,879,877.26 2,600,925.94 2,650,929.55 01/01/2021 06/30/2021
030310251 014 RT North Brunswick NJ 21,030,170.82 1,579,446.66 277,292.30 01/01/2021 03/31/2021
030310252 015 MH Various XX 19,239,656.37 3,058,366.29 3,058,366.29 Not Available Not Available
030520843 016 IN Chesapeake VA 21,000,000.00 2,082,733.59 2,110,811.60 01/01/2021 06/30/2021
030295935 017 OF Chicago IL 14,785,469.02 1,646,691.08 1,646,691.08 Not Available Not Available
030295936 018 OF Chicago IL 3,133,858.68 374,754.40 374,754.40 Not Available Not Available
030310254 020 SS Various XX 14,434,913.62 1,602,569.00 1,515,815.72 Not Available Not Available
030310255 021 RT Bradenton FL 13,455,478.45 943,201.80 908,495.72 Not Available Not Available
030310231 022 MF San Angelo TX 11,861,328.56 1,661,813.46 1,661,813.46 Not Available Not Available
030310237 023 OF Richmond VA 10,099,471.93 1,540,376.11 1,540,376.11 Not Available Not Available
030310256 024 RT American Canyon CA 10,326,466.34 1,053,868.45 1,042,253.75 Not Available Not Available
030310238 025 IN Green Bay WI 9,170,801.16 1,136,165.57 1,185,574.44 02/01/2021 07/31/2021
030310258 027 LO Lynchburg VA 7,799,764.57 378,902.18 746,594.12 01/01/2021 06/30/2021
030310232 028 RT Various XX 6,363,981.89 654,480.53 875,770.41 Not Available Not Available
030296075 030 MF Midlothian TX 6,034,035.37 518,457.13 507,459.50 Not Available Not Available
030310240 031 MF Amarillo TX 6,000,000.00 661,179.91 730,371.86 01/01/2021 06/30/2021
030296290 032 OF San Luis Obispo CA 5,369,264.19 718,094.36 718,094.36 Not Available Not Available
 
Reports Available at sf.citidirect.com     Page 14 of 39     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    NOI Detail

 

    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
030310260 034 MF Brazil IN 5,477,149.99 632,343.42 653,262.64 01/01/2021 06/30/2021
030310233 035 OF Newnan GA 5,135,083.62 622,791.32 621,171.57 Not Available Not Available
030310261 036 OF Ann Arbor MI 5,045,001.31 615,673.36 587,862.28 01/01/2021 06/30/2021
030310234 037 MF Morgantown WV 4,113,470.05 403,315.43 467,432.53 07/01/2020 06/30/2021
030296262 038 SS Ventura CA 4,000,000.00 711,845.86 736,040.98 01/01/2021 06/30/2021
030310262 039 RT Allentown PA 3,749,291.10 425,711.48 376,409.57 01/01/2021 06/30/2021
030310263 040 RT Kingwood TX 3,797,282.30 216,013.21 158,437.19 01/01/2021 06/30/2021
030310264 041 MH Kawkawlin MI 3,530,469.74 573,226.79 606,971.06 01/01/2021 06/30/2021
030310235 042 MU Elon NC 3,473,657.73 419,093.83 424,114.04 07/01/2020 06/30/2021
030295153 043 LO Salem VA 3,239,420.41 395,335.68 449,337.00 04/01/2020 03/31/2021
030295737 044 OF Foxborough MA 3,123,351.67 1,016,367.29 1,115,870.96 Not Available Not Available
030296263 045 SS Venture CA 3,300,000.00 439,295.59 551,745.86 01/01/2021 06/30/2021
030310265 046 RT Kennesaw GA 3,091,672.39 63,034.40 63,034.40 Not Available Not Available
030310241 047 RT Chandler AZ 3,160,168.10 239,806.14 220,340.00 01/01/2021 06/30/2021
030310236 048 MF Morgantown WV 2,869,599.37 320,695.81 314,714.73 07/01/2020 06/30/2021
030310242 049 RT Cypress TX 2,582,662.25 318,443.85 272,766.50 Not Available Not Available
030296077 050 IN Various XX 2,507,578.07 386,719.16 399,502.38 Not Available Not Available
030310266 051 RT Creedmoor NC 2,603,253.48 281,876.01 267,472.34 01/01/2021 06/30/2021
030310243 052 RT Mesa AZ 2,534,513.98 203,513.95 212,218.62 Not Available Not Available
030296291 053 RT Fort Worth TX 2,398,151.04 344,071.14 312,576.58 01/01/2021 06/30/2021
030310267 054 OF Aliso Viejo CA 2,395,829.76 267,190.06 267,190.06 Not Available Not Available
030310268 055 RT Arab AL 2,264,265.66 343,241.14 326,980.04 01/01/2021 06/30/2021
030296261 056 MF Chicago IL 2,139,141.17 399,243.69 466,361.70 Not Available Not Available
030310244 057 RT Vero Beach FL 2,116,654.85 328,279.25 323,315.35 01/01/2021 06/30/2021
030310269 059 RT Stamford CT 1,807,123.90 204,625.41 226,556.81 01/01/2021 06/30/2021
030296189 060 RT League City TX 1,467,345.13 247,036.32 270,821.84 01/01/2021 06/30/2021
030296022 061 SS Shallotte NC 1,443,587.97 229,053.81 229,053.81 Not Available Not Available

 

Reports Available at sf.citidirect.com Page 15 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    NOI Detail

 

      Property       Ending Preceding Most Most Recent Most Recent
Loan     Type       Scheduled Fiscal Recent Financial As of Financial As
Number OMCR   (1 ) City State Balance Year NOI NOI Start Date of End Date
030296190 062   SS   Greenville SC 1,386,422.88 92,990.06 92,990.06 Not Available Not Available
030295937 063   MU   Chicago IL 1,121,201.77 145,214.12 145,214.12 Not Available Not Available
030295306 064   RT   Lisle IL 982,334.68 107,478.14 108,672.55 01/01/2021 06/30/2021
Totals Count: 57         969,539,888.07 183,633,887.66 177,825,971.43    

 

Reports Available at sf.citidirect.com Page 16 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Delinquency Loan Detail

 

      Actual Paid Current P&I Total P&I Cumulative Other Expense Payment   Workout   Most Recent      
Loan   # of Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Number OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
030310227 002 <1 100,000,000.00 8/1/21 328,513.89 328,083.33 0.00 0.00 B   0          
030310246 006 3+ 60,000,000.00 12/6/20 192,168.34 2,074,391.37 34,137.16 137,632.23 3   2   10/9/20      
030310230 010 3+ 30,746,187.69 11/6/20 131,148.29 1,271,882.14 65,540.34 0.00 3   1   6/15/20      
030295935 017 <1 14,811,618.18 8/6/21 83,799.27 83,735.50 0.00 0.00 B   0          
030295936 018 <1 3,139,439.84 8/6/21 17,692.42 17,678.90 0.00 0.00 B   0          
030310255 021   14,138,132.44 4/6/18 71,562.80 3,291,319.06 236,629.73 448,405.65 5   2   6/11/18 7/26/18    
030310238 025 <1 9,194,002.61 8/1/21 60,411.62 60,372.03 0.00 0.00 B   0          
030295153 043 <1 3,239,420.41 9/6/21 18,494.01 0.00 163.42 7,500.00 B   8   3/30/20      
Totals Count: 8 235,268,801.17   903,790.64 7,127,462.33 336,470.65 593,537.88                

 

Reports Available at sf.citidirect.com Page 17 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Delinquency Information

 

Distribution Less Than 1 Month   1 Month       2 Months       3 Months       4+ Months       Bankruptcy       Foreclosure       REO      
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   #  
 
09/13/2021 130,329,549.27   5   0.00   0   0.00   0   0.00   0   30,746,187.69   1   0.00   0   60,000,000.00   1   0.00   0  
  13.442 % 8.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 3.171 % 1.8 % 0.000 % 0.0 % 6.189 % 1.8 % 0.000 % 0.0 %
08/12/2021 184,294,710.82   4   0.00   0   45,009,298.61   1   0.00   0   30,746,187.69   1   0.00   0   60,000,000.00   1   0.00   0  
  18.995 % 7.0 % 0.000 % 0.0 % 4.639 % 1.8 % 0.000 % 0.0 % 3.169 % 1.8 % 0.000 % 0.0 % 6.184 % 1.8 % 0.000 % 0.0 %
07/12/2021 154,192,075.59   3   0.00   0   0.00   0   0.00   0   30,746,187.69   1   0.00   0   60,000,000.00   1   0.00   0  
  15.882 % 5.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 3.167 % 1.8 % 0.000 % 0.0 % 6.180 % 1.8 % 0.000 % 0.0 %
06/11/2021 103,257,512.55   2   45,036,098.72   1   0.00   0   0.00   0   30,011,209.35   1   0.00   0   60,000,000.00   1   0.00   0  
  10.636 % 3.5 % 4.639 % 1.8 % 0.000 % 0.0 % 0.000 % 0.0 % 3.091 % 1.8 % 0.000 % 0.0 % 6.180 % 1.8 % 0.000 % 0.0 %
05/12/2021 187,430,353.86   4   0.00   0   0.00   0   0.00   0   30,059,471.75   1   0.00   0   60,000,000.00   1   0.00   0  
  18.638 % 6.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.989 % 1.7 % 0.000 % 0.0 % 5.966 % 1.7 % 0.000 % 0.0 %
04/12/2021 103,824,531.82   2   53,019,435.78   2   0.00   0   0.00   0   30,111,654.84   1   0.00   0   60,000,000.00   1   0.00   0  
  10.315 % 3.4 % 5.268 % 3.4 % 0.000 % 0.0 % 0.000 % 0.0 % 2.992 % 1.7 % 0.000 % 0.0 % 5.961 % 1.7 % 0.000 % 0.0 %
03/12/2021 174,276,199.01   4   0.00   0   0.00   0   0.00   0   30,159,490.60   1   0.00   0   60,000,000.00   1   0.00   0  
  17.301 % 6.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.994 % 1.7 % 0.000 % 0.0 % 5.956 % 1.7 % 0.000 % 0.0 %
02/12/2021 103,836,360.89   2   7,896,356.35   1   0.00   0   0.00   0   30,219,544.58   1   0.00   0   60,000,000.00   1   0.00   0  
  10.298 % 3.4 % 0.783 % 1.7 % 0.000 % 0.0 % 0.000 % 0.0 % 2.997 % 1.7 % 0.000 % 0.0 % 5.951 % 1.7 % 0.000 % 0.0 %
01/12/2021 186,991,416.25   5   7,909,198.46   1   0.00   0   0.00   0   30,266,922.09   1   0.00   0   60,000,000.00   1   0.00   0  
  18.531 % 8.5 % 0.784 % 1.7 % 0.000 % 0.0 % 0.000 % 0.0 % 2.999 % 1.7 % 0.000 % 0.0 % 5.946 % 1.7 % 0.000 % 0.0 %
12/11/2020 315,186,280.44   14   0.00   0   0.00   0   0.00   0   30,314,098.37   1   0.00   0   60,000,000.00   1   0.00   0  
  31.210 % 23.7 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 3.002 % 1.7 % 0.000 % 0.0 % 5.941 % 1.7 % 0.000 % 0.0 %
11/13/2020 195,246,006.15   5   7,935,757.62   1   0.00   0   0.00   0   30,365,234.70   1   0.00   0   13,635,716.13   1   0.00   0  
  19.317 % 8.5 % 0.785 % 1.7 % 0.000 % 0.0 % 0.000 % 0.0 % 3.004 % 1.7 % 0.000 % 0.0 % 1.349 % 1.7 % 0.000 % 0.0 %
10/13/2020 231,095,297.84   11   0.00   0   0.00   0   0.00   0   30,411,993.41   1   0.00   0   13,652,003.83   1   0.00   0  
  22.149 % 18.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.915 % 1.6 % 0.000 % 0.0 % 1.308 % 1.6 % 0.000 % 0.0 %

 

Reports Available at sf.citidirect.com Page 18 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
030310246 006 Doubletree Hotel - Jersey City 14,977,123.88 09/07/2021 63,839.99 186,108.63
030310255 021 Cortez Plaza East 2,170,862.81 09/07/2021 10,440.34 68,412.99
Totals 2   17,147,986.69   74,280.33 254,521.62

 

Reports Available at sf.citidirect.com Page 19 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
07/12/2021 030310246 006 Doubletree Hotel - Jersey City 14,435,886.78 07/06/2021 59,548.03 59,548.03
08/12/2021 030310246 006 Doubletree Hotel - Jersey City 14,714,512.70 08/06/2021 62,720.61 122,268.64
09/13/2021 030310246 006 Doubletree Hotel - Jersey City 14,977,123.88 09/07/2021 63,839.99 186,108.63
06/12/2018 030310230 010 Various 7,981,263.71 06/06/2018 34,009.83 34,009.83
07/12/2018 030310230 010 Various 7,981,263.71 06/06/2018 -1,097.09 32,912.74
08/10/2018 030310230 010 Various 7,981,263.71 06/06/2018 -32,912.74 0.00
09/12/2018 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
10/15/2018 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
11/13/2018 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
12/12/2018 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
01/11/2019 030310230 010 Various 7,981,263.71 06/06/2018 1,097.09 1,097.09
02/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 34,009.83 34,009.83
03/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 -3,291.28 30,718.55
04/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 3,291.28 34,009.83
05/10/2019 030310230 010 Various 7,981,263.71 06/06/2018 -1,097.10 32,912.73
06/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 1,097.10 34,009.83
07/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 -1,097.09 32,912.74
08/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 -32,912.74 0.00
09/12/2019 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
05/12/2020 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
06/12/2020 030310230 010 Various 0.00 06/06/2018 0.00 0.00
09/14/2020 030310230 010 Various 0.00 06/06/2018 0.00 0.00
11/13/2020 030310230 010 Various 0.00 06/06/2018 0.00 0.00
12/11/2020 030310230 010 Various 0.00 06/06/2018 0.00 0.00
01/12/2021 030310230 010 Various 0.00 06/06/2018 0.00 0.00
02/12/2021 030310230 010 Various 0.00 06/06/2018 0.00 0.00
03/12/2021 030310230 010 Various 0.00 06/06/2018 0.00 0.00
04/12/2021 030310230 010 Various 7,981,263.71 06/06/2018 0.00 0.00
05/12/2021 030310230 010 Various 0.00 06/06/2018 0.00 0.00
11/13/2018 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 69.58

 

Reports Available at sf.citidirect.com Page 20 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
12/12/2018 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 67.33 136.91
01/11/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 206.49
02/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 276.07
03/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 62.84 338.91
04/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 408.49
05/10/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 67.33 475.82
06/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 545.40
07/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 67.33 612.73
08/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 682.31
09/12/2019 030310255 021 Cortez Plaza East 14,466.96 11/06/2018 69.58 751.89
10/11/2019 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
11/13/2019 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
12/12/2019 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
01/10/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
02/12/2020 030310255 021 Cortez Plaza East 0.00   0.00 751.89
03/12/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
04/10/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
05/12/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
06/12/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
07/10/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 751.89
09/14/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 0.00
11/13/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 0.00
12/11/2020 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 0.00
01/12/2021 030310255 021 Cortez Plaza East 0.00 10/07/2019 0.00 0.00
02/12/2021 030310255 021 Cortez Plaza East 1,461,051.72 02/08/2021 7,026.64 7,778.53
03/12/2021 030310255 021 Cortez Plaza East 1,537,505.96 03/08/2021 6,678.75 14,457.28
04/12/2021 030310255 021 Cortez Plaza East 1,638,143.74 04/06/2021 7,878.33 22,335.61
05/12/2021 030310255 021 Cortez Plaza East 1,638,143.74 04/06/2021 7,624.19 29,959.80
06/11/2021 030310255 021 Cortez Plaza East 1,848,508.83 06/07/2021 8,890.04 38,849.84
07/12/2021 030310255 021 Cortez Plaza East 1,982,557.30 07/06/2021 9,227.15 48,076.99

 

Reports Available at sf.citidirect.com Page 21 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
08/12/2021 030310255 021 Cortez Plaza East 2,057,606.01 08/06/2021 9,895.66 57,972.65
09/13/2021 030310255 021 Cortez Plaza East 2,170,862.81 09/07/2021 10,440.34 68,412.99
06/12/2020 030310258 027 Courtyard Marriott Lynchburg 2,003,287.19 06/08/2020 8,081.87 8,081.87
07/10/2020 030310258 027 Courtyard Marriott Lynchburg 0.00   -8,081.87 0.00
09/14/2020 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
11/13/2020 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
12/11/2020 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
01/12/2021 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
02/12/2021 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
03/12/2021 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
04/12/2021 030310258 027 Courtyard Marriott Lynchburg 2,003,287.19 06/08/2020 0.00 0.00
05/12/2021 030310258 027 Courtyard Marriott Lynchburg 0.00 06/08/2020 0.00 0.00
06/12/2020 030310239 029 76 Stirling Road 1,442,403.46 06/08/2020 6,575.52 6,575.52
07/10/2020 030310239 029 76 Stirling Road 0.00   -6,575.52 0.00
09/14/2020 030310239 029 76 Stirling Road 0.00 06/08/2020 0.00 0.00
11/13/2020 030310239 029 76 Stirling Road 0.00 06/08/2020 0.00 0.00
04/12/2021 030310259 033 Fairfield Inn Fort Myers 0.00 04/06/2021 0.00 0.00
05/12/2021 030310259 033 Fairfield Inn Fort Myers 0.00 04/06/2021 0.00 0.00
06/11/2021 030310259 033 Fairfield Inn Fort Myers 0.00 04/06/2021 0.00 0.00

 

Reports Available at sf.citidirect.com Page 22 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
030310229 008 750 Lexington Avenue 6/1/21 8 Other
030310230 010 Various 4/6/20 8 Other
 
Totals 3        

 

Reports Available at sf.citidirect.com Page 23 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
09/12/2016 030520849 003 South Plains Mall 12/25/14 8 Other
10/13/2016 030520849 003 South Plains Mall 12/25/14 8 Other
11/14/2016 030520849 003 South Plains Mall 12/25/14 8 Other
12/12/2016 030520849 003 South Plains Mall 12/25/14 8 Other
01/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
02/10/2017 030520849 003 South Plains Mall 12/25/14 8 Other
03/10/2017 030520849 003 South Plains Mall 12/25/14 8 Other
04/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
05/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
06/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
07/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
08/11/2017 030520849 003 South Plains Mall 12/25/14 8 Other
09/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
10/13/2017 030520849 003 South Plains Mall 12/25/14 8 Other
11/10/2017 030520849 003 South Plains Mall 12/25/14 8 Other
12/12/2017 030520849 003 South Plains Mall 12/25/14 8 Other
01/12/2018 030520849 003 South Plains Mall 12/25/14 8 Other
02/12/2018 030520849 003 South Plains Mall 12/25/14 8 Other
03/12/2018 030520849 003 South Plains Mall 12/25/14 8 Other
04/12/2018 030520849 003 South Plains Mall 12/25/14 8 Other
05/11/2018 030520849 003 South Plains Mall 11/25/15 8 Other
09/12/2016 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
10/13/2016 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
11/14/2016 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
12/12/2016 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
01/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
02/10/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other

 

Reports Available at sf.citidirect.com Page 24 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
03/10/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
04/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
05/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
06/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
07/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
08/11/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
09/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
10/13/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
11/10/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
12/12/2017 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
01/12/2018 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
02/12/2018 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
03/12/2018 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
04/12/2018 030520852 004 The Westin Boston Waterfront Hotel 12/25/14 8 Other
05/11/2018 030520852 004 The Westin Boston Waterfront Hotel 11/25/15 8 Other
06/12/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
07/10/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
08/12/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
09/14/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
10/13/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
11/13/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
12/11/2020 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
01/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
02/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
03/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
04/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
05/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other

 

Reports Available at sf.citidirect.com Page 25 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
06/11/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
07/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
08/12/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
09/13/2021 030520852 004 The Westin Boston Waterfront Hotel 5/6/20 8 Other
08/12/2021 030310229 008 750 Lexington Avenue 6/1/21 8 Other
09/13/2021 030310229 008 750 Lexington Avenue 6/1/21 8 Other
07/12/2021 030310230 010 Various 4/6/20 8 Other
08/12/2021 030310230 010 Various 4/6/20 8 Other
09/13/2021 030310230 010 Various 4/6/20 8 Other
08/12/2020 030310248 011 JW Marriott Santa Monica 7/6/20 1 Maturity Date Extension
08/12/2020 030310239 029 76 Stirling Road 4/1/20 8 Other
09/14/2020 030310239 029 76 Stirling Road 4/1/20 8 Other
10/13/2020 030310239 029 76 Stirling Road 4/1/20 8 Other
11/13/2020 030310239 029 76 Stirling Road 4/1/20 8 Other

 

Reports Available at sf.citidirect.com Page 26 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC35
    Specially Serviced Loan Detail

 

    Workout   Most Recent Most Recent        
Loan   Strategy   Inspection Specially Serviced Most Recent Most Recent Other REO  
Number OMCR (3 ) Date Transfer Date Valuation Date Value Property Value Comment from Special Servicer
030310246 006 2     10/9/20 11/23/20 53,300,000.00 0.00 See the loan supplemental file for comments.
030310229 008 98     6/14/21 6/1/15 300,000,000.00 0.00 See the loan supplemental file for comments.
030310247 009 8     4/9/20 9/1/15 108,500,000.00 0.00 See the loan supplemental file for comments.
030310230 010 1     6/15/20   367,320,502.00 0.00 See the loan supplemental file for comments.
030310255 021 2     6/11/18 10/26/20 16,900,000.00 0.00 See the loan supplemental file for comments.
030310259 033 2     10/15/20 2/4/21 13,600,000.00 0.00 See the loan supplemental file for comments.
030295153 043 8     3/30/20 3/1/15 5,200,000.00 0.00 See the loan supplemental file for comments.
030295306 064 8     4/30/20 3/26/15 2,400,000.00 0.00 See the loan supplemental file for comments.
Totals 8           867,220,502.00 0.00  

 

Reports Available at sf.citidirect.com Page 27 of 39 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021     Citigroup Commercial Mortgage Trust 2015-GC35          
Determination Date: 09/07/2021                                
Commercial Mortgage Pass-Through Certificates
Series 2015-GC35
Historical Specially Serviced Loan Detail
 
      Special Workout   Special     Property           Net        
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest   Note Operating     Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate   Date Income (NOI) DSCR   Date WART
9/13/21 030295153 043 3/30/20 8   10/6/20 3,239,420.41 3,239,420.41 19   VA 4.500 %   449,337.00 2.02 % 4/6/25 43
8/12/21 030295153 043 3/30/20 8   10/6/20 3,245,338.73 3,245,338.73 19   VA 4.500 %   449,337.00 2.02 % 4/6/25 44
7/12/21 030295153 043 3/30/20 8   10/6/20 3,251,234.21 3,251,234.21 19   VA 4.500 %   449,337.00 2.02 % 4/6/25 45
6/11/21 030295153 043 3/30/20 8   10/6/20 3,257,512.55 3,257,512.55 19   VA 4.500 %   449,337.00 2.02 % 4/6/25 46
5/12/21 030295153 043 3/30/20 8   10/6/20 3,263,361.04 3,263,361.04 19   VA 4.500 %   335,926.44 1.51 % 4/6/25 47
4/12/21 030295153 043 3/30/20 8   10/6/20 3,269,594.07 3,269,594.07 19   VA 4.500 %   335,926.44 1.51 % 4/6/25 48
3/12/21 030295153 043 3/30/20 8   10/6/20 3,275,395.92 3,275,395.92 19   VA 4.500 %   335,926.44 1.51 % 4/6/25 49
2/12/21 030295153 043 3/30/20 8   10/6/20 3,282,401.52 3,282,401.52 19   VA 4.500 %   335,926.44 1.51 % 4/6/25 50
1/12/21 030295153 043 3/30/20 8   10/6/20 3,288,153.93 3,288,153.93 19   VA 4.500 %   335,926.44 1.51 % 4/6/25 51
12/11/20 030295153 043 3/30/20 8   10/6/20 3,293,884.14 3,300,003.14 19   VA 4.500 %   335,926.44 1.51 % 4/6/25 52
11/13/20 030295153 043 3/30/20 8   10/6/20 3,300,003.14 3,305,687.61 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 53
10/13/20 030295153 043 3/30/20 98     3,305,687.61 3,311,762.51 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 54
9/14/20 030295153 043 3/30/20 98     3,311,762.51 3,317,401.59 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 55
8/12/20 030295153 043 3/30/20 98     3,317,401.59 3,323,018.90 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 56
7/10/20 030295153 043 3/30/20 98     3,323,018.90 3,329,029.05 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 57
6/12/20 030295153 043 3/30/20 98     3,329,029.05 3,334,601.48 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 58
5/12/20 030295153 043 3/30/20 98     3,334,601.48 3,340,568.36 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 59
4/10/20 030295153 043 3/30/20 98     3,340,568.36 3,346,096.25 19   VA 4.500 %   395,793.41 1.78 % 4/6/25 60
9/13/21 030295306 064 4/30/20 8   5/28/20 982,334.68 982,334.68 12   IL 4.620 %   108,672.55 1.60 % 6/6/25 45
8/12/21 030295306 064 4/30/20 8   5/28/20 984,071.95 984,071.95 12   IL 4.620 %   34,041.26 2.01 % 6/6/25 46
7/12/21 030295306 064 4/30/20 8   5/28/20 985,802.34 985,802.34 12   IL 4.620 %   34,041.26 2.01 % 6/6/25 47
6/11/21 030295306 064 4/30/20 8   5/28/20 987,652.12 987,652.12 12   IL 4.620 %   34,041.26 2.01 % 6/6/25 48
5/12/21 030295306 064 4/30/20 8   5/28/20 989,368.32 989,368.32 12   IL 4.620 %   34,041.26 2.01 % 6/6/25 49
4/12/21 030295306 064 4/30/20 8   5/28/20 991,204.42 991,204.42 12   IL 4.620 %   107,478.14 1.58 % 6/6/25 50
3/12/21 030295306 064 4/30/20 8   5/28/20 992,906.55 992,906.55 12   IL 4.620 %   107,478.14 1.58 % 6/6/25 51
2/12/21 030295306 064 4/30/20 8   5/28/20 994,983.48 994,983.48 12   IL 4.620 %   86,596.20 1.28 % 6/6/25 52
 
Reports Available at sf.citidirect.com         Page 28 of 39             © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC35              
1/12/21 030295306 064 4/30/20 8 5/28/20 996,670.63 996,670.63 12 IL 4.620 % 86,596.20 1.28 % 6/6/25 53
12/11/20 030295306 064 4/30/20 8 5/28/20 998,351.10 998,351.10 12 IL 4.620 % 86,596.20 1.28 % 6/6/25 54
11/13/20 030295306 064 4/30/20 8 5/28/20 1,000,152.75 1,000,152.75 12 IL 4.620 % 84,185.90 1.24 % 6/6/25 55
10/13/20 030295306 064 4/30/20 8 5/28/20 1,001,819.42 1,001,819.42 12 IL 4.620 % 84,185.90 1.24 % 6/6/25 56
9/14/20 030295306 064 4/30/20 8 5/28/20 1,003,607.77 1,003,607.77 12 IL 4.620 % 116,889.47 1.72 % 6/6/25 57
8/12/20 030295306 064 4/30/20 8 5/28/20 1,005,260.75 1,005,260.75 12 IL 4.620 % 116,889.47 1.72 % 6/6/25 58
7/10/20 030295306 064 4/30/20 8 5/28/20 1,006,907.18 1,006,907.18 12 IL 4.620 % 116,889.47 1.72 % 6/6/25 59
6/12/20 030295306 064 4/30/20 8 5/28/20 1,008,676.02 1,008,676.02 12 IL 4.620 % 116,889.47 1.72 % 6/6/25 60
5/12/20 030295306 064 4/30/20 98   1,010,308.91 1,012,064.70 12 IL 4.620 % 182,553.30 2.69 % 6/6/25 61
9/13/21 030310229 008 6/14/21 98   44,983,640.90 44,983,640.90 18 NY 4.550 % 13,590,899.36 2.26 % 10/6/25 49
8/12/21 030310229 008 6/14/21 98   45,009,298.61 45,009,298.61 18 NY 4.550 % 13,590,899.36 2.26 % 10/6/25 50
9/13/21 030310230 010 6/15/20 1   30,746,187.69 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 48
8/12/21 030310230 010 6/15/20 1   30,746,187.69 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 49
7/12/21 030310230 010 6/15/20 1   30,746,187.69 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 50
6/11/21 030310230 010 6/15/20 1   30,011,209.35 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 51
5/12/21 030310230 010 6/15/20 98   30,059,471.75 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 52
4/12/21 030310230 010 6/15/20 98   30,111,654.84 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 53
3/12/21 030310230 010 6/15/20 98   30,159,490.60 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 54
2/12/21 030310230 010 6/15/20 98   30,219,544.58 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 55
1/12/21 030310230 010 6/15/20 98   30,266,922.09 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 56
12/11/20 030310230 010 6/15/20 98   30,314,098.37 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 57
11/13/20 030310230 010 6/15/20 98   30,365,234.70 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 58
10/13/20 030310230 010 6/15/20 98   30,411,993.41 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 59
9/14/20 030310230 010 6/15/20 98   30,462,727.30 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 60
8/12/20 030310230 010 6/15/20 98   30,509,071.92 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 61
7/10/20 030310230 010 6/15/20 98   30,555,219.70 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 62
6/12/20 030310230 010 8/24/16 8 7/1/19 30,605,364.79 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 63
5/12/20 030310230 010 8/24/16 8 7/1/19 30,651,103.57 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 64
4/10/20 030310230 010 8/24/16 8 7/1/19 30,700,854.49 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 65
3/12/20 030310230 010 8/24/16 8 7/1/19 30,746,187.69 30,746,187.69 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 66
2/12/20 030310230 010 8/24/16 8 7/1/19 30,799,768.27 30,844,681.34 19 XX 4.954 % 64,788,304.00 2.30 % 9/5/25 67
 
Reports Available at sf.citidirect.com       Page 29 of 39         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC35              
1/10/20 030310230 010 8/24/16 8 7/1/19 30,844,681.34 30,889,403.65 19 XX 4.954 % 36,537,528.00 2.27 % 9/5/25 68
12/12/19 030310230 010 8/24/16 8 7/1/19 30,889,403.65 30,889,403.65 19 XX 4.954 % 0.00 0.00 % 9/5/25 69
11/13/19 030310230 010 8/24/16 8 7/1/19 30,938,174.93 30,938,174.93 19 XX 4.954 % 0.00 0.00 % 9/5/25 70
10/11/19 030310230 010 8/24/16 8 7/1/19 30,982,500.14 30,982,500.14 19 XX 4.954 % 0.00 0.00 % 9/5/25 71
9/12/19 030310230 010 8/24/16 8 7/1/19 31,030,888.71 31,030,888.71 19 XX 4.954 % 0.00 0.00 % 9/5/25 72
8/12/19 030310230 010   8 7/1/19 31,074,820.12 31,074,820.12 19 XX 4.954 % 0.00 0.00 % 9/5/25 73
7/12/19 030310230 010 8/24/16 9   31,118,564.94 31,118,564.94 19 XX 4.954 % 0.00 0.00 % 9/5/25 74
6/12/19 030310230 010 8/24/16 9   31,166,394.15 31,209,750.02 19 XX 4.954 % 0.00 0.00 % 9/5/25 75
5/10/19 030310230 010 8/24/16 3   31,209,750.02 31,257,204.38 19 XX 4.954 % 0.00 0.00 % 9/5/25 76
4/12/19 030310230 010 8/24/16 3   31,257,204.38 31,300,174.54 19 XX 4.954 % 0.00 0.00 % 9/5/25 77
3/12/19 030310230 010 8/24/16 3   31,300,174.54 31,300,174.54 19 XX 4.954 % 0.00 0.00 % 9/5/25 78
2/12/19 030310230 010 8/24/16 3   31,355,850.65 31,398,401.82 19 XX 4.954 % 0.00 0.00 % 9/5/25 79
1/11/19 030310230 010 8/24/16 3   31,398,401.82 31,440,772.26 19 XX 4.954 % 0.00 0.00 % 9/5/25 80
12/12/18 030310230 010 8/24/16 3   31,440,772.26 31,440,772.26 19 XX 4.954 % 0.00 0.00 % 9/5/25 81
11/13/18 030310230 010 8/24/16 3   31,487,276.89 31,487,276.89 19 XX 4.954 % 0.00 0.00 % 9/5/25 82
10/15/18 030310230 010 8/24/16 3   31,529,269.84 31,529,269.84 19 XX 4.954 % 0.00 0.00 % 9/5/25 83
9/12/18 030310230 010 8/24/16 3   31,575,410.67 31,575,410.67 19 XX 4.954 % 0.00 0.00 % 9/5/25 84
8/10/18 030310230 010 8/24/16 98   31,617,029.28 31,617,029.28 19 XX 4.954 % 0.00 0.00 % 9/5/25 85
7/12/18 030310230 010 8/24/16 98   31,658,471.12 31,704,080.81 19 XX 4.954 % 0.00 0.00 % 9/5/25 86
6/12/18 030310230 010 8/24/16 98   31,704,080.81 31,704,080.81 19 XX 4.954 % 0.00 0.00 % 9/5/25 87
5/11/18 030310230 010 8/24/16 98   31,745,152.91 31,790,406.25 19 XX 4.954 % 0.00 0.00 % 9/5/25 88
4/12/18 030310230 010 8/24/16 98   31,790,406.25 31,831,111.69 19 XX 4.954 % 0.00 0.00 % 9/5/25 89
3/12/18 030310230 010 8/24/16 98   31,831,111.69 31,925,054.82 19 XX 4.954 % 0.00 0.00 % 9/5/25 90
2/12/18 030310230 010 8/24/16 98   31,884,750.09 31,925,054.82 19 XX 4.954 % 0.00 0.00 % 9/5/25 91
1/12/18 030310230 010 8/24/16 98   31,925,054.82 32,009,537.15 19 XX 4.954 % 0.00 0.00 % 9/5/25 92
12/12/17 030310230 010 8/24/16 98   31,965,188.36 32,009,537.15 19 XX 4.954 % 0.00 0.00 % 9/5/25 93
11/10/17 030310230 010 8/24/16 98   32,009,537.15 32,049,311.86 19 XX 4.954 % 0.00 0.00 % 9/5/25 94
10/13/17 030310230 010 8/24/16 98   32,049,311.86 32,093,314.82 19 XX 4.954 % 0.00 0.00 % 9/5/25 95
9/12/17 030310230 010 8/24/16 98   32,093,314.82 32,171,985.13 19 XX 4.954 % 0.00 0.00 % 9/5/25 96
8/11/17 030310230 010 8/24/16 98   32,132,733.69 32,171,985.13 19 XX 4.954 % 0.00 0.00 % 9/5/25 97
7/12/17 030310230 010 8/24/16 98   32,171,985.13 32,215,483.79 19 XX 4.954 % 0.00 0.00 % 9/5/25 98
 
Reports Available at sf.citidirect.com       Page 30 of 39         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC35              
6/12/17 030310230 010 8/24/16 98   32,215,483.79 32,254,383.76 19 XX 4.954 % 0.00 0.00 % 9/5/25 99
5/12/17 030310230 010 8/24/16 98   32,254,383.76 32,336,095.11 19 XX 4.954 % 0.00 0.00 % 9/5/25 100
4/12/17 030310230 010 8/24/16 98   32,297,543.68 32,336,095.11 19 XX 4.954 % 0.00 0.00 % 9/5/25 101
3/10/17 030310230 010 8/24/16 98   32,336,095.11 32,425,963.51 19 XX 4.954 % 0.00 0.00 % 9/5/25 102
2/10/17 030310230 010   98   32,387,795.42 32,425,963.51 19 XX 4.954 % 0.00 0.00 % 9/5/25 103
1/12/17 030310230 010 8/24/16 98   32,425,963.51 32,463,969.49 19 XX 4.954 % 0.00 0.00 % 9/5/25 104
12/12/16 030310230 010 8/24/16 98   32,463,969.49 32,506,267.82 19 XX 4.954 % 0.00 0.00 % 9/5/25 105
11/14/16 030310230 010 8/24/16 98   32,506,267.82 32,543,932.71 19 XX 4.954 % 0.00 0.00 % 9/5/25 106
10/13/16 030310230 010 8/24/16 98   32,543,932.71 32,585,902.31 19 XX 4.954 % 0.00 0.00 % 9/5/25 107
9/12/16 030310230 010 8/24/16 13   32,585,902.31 32,623,228.96 19 XX 4.954 % 0.00 0.00 % 9/5/25 108
11/13/20 030310239 029 3/27/20 11   0.00 0.00 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 0
10/13/20 030310239 029 3/27/20 11   5,727,047.92 5,769,613.84 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 0
9/14/20 030310239 029 3/27/20 11   5,736,143.11 5,769,613.84 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 0
8/12/20 030310239 029 3/27/20 11   5,744,356.49 5,769,613.84 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 0
7/10/20 030310239 029 3/27/20 98   5,752,532.56 5,769,613.84 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 1
6/12/20 030310239 029 3/27/20 98   5,761,515.71 5,786,542.77 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 2
5/12/20 030310239 029 3/27/20 98   5,769,613.84 5,786,542.77 17 NJ 5.299 % 579,657.50 1.40 % 8/1/20 3
9/13/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 49
8/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 50
7/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 51
6/11/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 52
5/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 53
4/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 54
3/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 55
2/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 56
1/12/21 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 57
12/11/20 030310246 006 10/9/20 2   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 58
11/13/20 030310246 006 10/9/20 98   60,000,000.00 60,000,000.00 19 NJ 4.955 % -632,296.40 -0.21 % 10/6/25 59
9/13/21 030310247 009 4/9/20 8 6/25/20 34,249,399.35 34,249,399.35 19 AK 4.670 % 17,340.44 0.01 % 11/6/25 50
8/12/21 030310247 009 4/9/20 8 6/25/20 34,307,703.27 34,307,703.27 19 AK 4.670 % 17,340.44 0.01 % 11/6/25 51
7/12/21 030310247 009 4/9/20 8 6/25/20 34,365,773.67 34,365,773.67 19 AK 4.670 % 17,340.44 0.01 % 11/6/25 52
 
Reports Available at sf.citidirect.com       Page 31 of 39         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC35              
6/11/21 030310247 009 4/9/20 8 6/25/20 34,428,059.68 34,428,059.68 19 AK 4.670 % 5,368,614.68 1.14 % 11/6/25 53
5/12/21 030310247 009 4/9/20 8 6/25/20 34,485,648.02 34,547,469.33 19 AK 4.670 % 5,368,614.68 1.14 % 11/6/25 54
4/12/21 030310247 009 4/9/20 8 6/25/20 34,547,469.33 34,547,469.33 19 AK 4.670 % 5,368,614.68 1.14 % 11/6/25 55
3/12/21 030310247 009 4/9/20 8 6/25/20 34,604,579.40 34,604,579.40 19 AK 4.670 % 5,368,614.68 1.14 % 11/6/25 56
2/12/21 030310247 009 4/9/20 8 6/25/20 34,674,900.99 34,674,900.99 19 AK 4.670 % 5,625,775.62 1.19 % 11/6/25 57
1/12/21 030310247 009 4/9/20 8 6/25/20 34,731,500.66 34,731,500.66 19 AK 4.670 % 5,625,775.62 1.19 % 11/6/25 58
12/11/20 030310247 009 4/9/20 8 6/25/20 34,787,873.63 34,787,873.63 19 AK 4.670 % 5,800,799.52 1.23 % 11/6/25 59
11/13/20 030310247 009 4/9/20 8 6/25/20 34,848,523.33 34,848,523.33 19 AK 4.670 % 5,492,395.96 1.17 % 11/6/25 60
10/13/20 030310247 009 4/9/20 8 6/25/20 34,904,427.59 34,904,427.59 19 AK 4.670 % 5,492,395.96 1.17 % 11/6/25 61
9/14/20 030310247 009 4/9/20 8 6/25/20 34,964,625.46 34,964,625.46 19 AK 4.670 % 4,677,999.80 0.99 % 11/6/25 62
8/12/20 030310247 009 4/9/20 8 6/25/20 35,020,064.70 35,020,064.70 19 AK 4.670 % 4,677,999.80 0.99 % 11/6/25 63
7/10/20 030310247 009 4/9/20 8 6/25/20 35,075,281.89 35,075,281.89 19 AK 4.670 % 12,204,703.84 2.59 % 11/6/25 64
6/12/20 030310247 009 4/9/20 98   35,134,817.43 35,189,575.00 19 AK 4.670 % 12,204,703.84 2.59 % 11/6/25 65
5/12/20 030310247 009 4/9/20 98   35,189,575.00 35,248,667.48 19 AK 4.670 % 12,204,703.84 2.59 % 11/6/25 66
6/11/21 030310248 011 4/9/20 8 8/17/20 0.00 0.00 19 CA 4.970 % -653,957.52 -0.16 % 11/6/21 5
5/12/21 030310248 011 4/9/20 8 8/17/20 28,478,958.70 28,478,958.70 19 CA 4.970 % -653,957.52 -0.16 % 11/6/21 6
4/12/21 030310248 011 4/9/20 8 8/17/20 28,527,723.15 28,527,723.15 19 CA 4.970 % -653,957.52 -0.16 % 11/6/21 7
3/12/21 030310248 011 4/9/20 8 8/17/20 28,572,358.16 28,572,358.16 19 CA 4.970 % -653,957.52 -0.16 % 11/6/21 8
2/12/21 030310248 011 4/9/20 8 8/17/20 28,628,609.45 28,628,609.45 19 CA 4.970 % -276,967.47 -0.07 % 11/6/21 9
1/12/21 030310248 011 4/9/20 8 8/17/20 28,672,814.54 28,716,831.25 19 CA 4.970 % -276,967.47 -0.07 % 11/6/21 10
12/11/20 030310248 011 4/9/20 8 8/17/20 28,716,831.25 28,764,614.57 19 CA 4.970 % -276,967.47 -0.07 % 11/6/21 11
11/13/20 030310248 011 4/9/20 8 8/17/20 28,764,614.57 28,808,240.07 19 CA 4.970 % -731,043.52 -0.18 % 11/6/21 12
10/13/20 030310248 011 4/9/20 8 8/17/20 28,808,240.07 28,855,646.37 19 CA 4.970 % 3,552,661.76 0.89 % 11/6/21 13
9/14/20 030310248 011 4/9/20 8 8/17/20 28,855,646.37 28,898,883.94 19 CA 4.970 % 3,552,661.76 0.89 % 11/6/21 14
8/12/20 030310248 011 4/9/20 1   28,898,883.94 28,941,937.26 19 CA 4.970 % 3,552,661.76 0.89 % 11/6/21 15
7/10/20 030310248 011 4/9/20 1   28,941,937.26 28,988,792.12 19 CA 4.970 % 3,552,661.76 0.89 % 11/6/20 4
6/12/20 030310248 011 4/9/20 98   28,988,792.12 29,031,462.30 19 CA 4.970 % 3,552,661.76 0.89 % 11/6/20 5
5/12/20 030310248 011 4/9/20 98   29,031,462.30 29,077,947.90 19 CA 4.970 % 8,767,202.53 2.19 % 11/6/20 6
9/13/21 030310255 021 6/11/18 2   13,455,478.45 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
8/12/21 030310255 021 6/11/18 2   13,472,629.59 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
7/12/21 030310255 021 6/11/18 2   13,489,698.57 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
 
Reports Available at sf.citidirect.com         Page 32 of 39         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35            
Determination Date: 09/07/2021                        
Commercial Mortgage Pass-Through Certificates
            Series 2015-GC35              
6/11/21 030310255 021 6/11/18 2 13,508,773.34 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
5/12/21 030310255 021 6/11/18 2 13,525,669.17 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
4/12/21 030310255 021 6/11/18 2 13,544,577.15 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
3/12/21 030310255 021 6/11/18 2 13,561,301.46 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
2/12/21 030310255 021 6/11/18 2 13,584,243.33 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
1/12/21 030310255 021 6/11/18 2 13,600,777.62 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
12/11/20 030310255 021 6/11/18 2 13,617,232.70 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
11/13/20 030310255 021 6/11/18 2 13,635,716.13 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 0
10/13/20 030310255 021 6/11/18 2 13,652,003.83 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 1
9/14/20 030310255 021 6/11/18 2 13,670,326.03 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 2
8/12/20 030310255 021 6/11/18 2 13,686,447.93 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 3
7/10/20 030310255 021 6/11/18 2 13,702,492.60 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 4
6/12/20 030310255 021 6/11/18 2 13,720,580.70 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 5
5/12/20 030310255 021 6/11/18 2 13,736,461.85 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 6
4/10/20 030310255 021 6/11/18 2 13,754,392.45 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 7
3/12/20 030310255 021 6/11/18 2 13,770,111.63 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 8
2/12/20 030310255 021 6/11/18 2 13,790,017.55 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 9
1/10/20 030310255 021 6/11/18 2 13,805,566.06 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 10
12/12/19 030310255 021 6/11/18 2 13,821,040.09 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 11
11/13/19 030310255 021 6/11/18 2 13,838,578.52 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 12
10/11/19 030310255 021 6/11/18 2 13,853,894.40 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 13
9/12/19 030310255 021 6/11/18 2 13,871,280.49 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 14
8/12/19 030310255 021 6/11/18 2 13,886,439.71 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 15
7/12/19 030310255 021 6/11/18 2 13,901,526.31 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 16
6/12/19 030310255 021 6/11/18 2 13,918,691.55 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 17
5/10/19 030310255 021 6/11/18 2 13,933,623.64 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 18
4/12/19 030310255 021 6/11/18 2 13,950,640.05 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 19
3/12/19 030310255 021 6/11/18 2 13,965,419.09 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 20
2/12/19 030310255 021 6/11/18 2 13,986,611.55 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 21
1/11/19 030310255 021 6/11/18 2 14,001,218.27 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 22
12/12/18 030310255 021 6/11/18 2 14,015,755.02 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 23
 
Reports Available at sf.citidirect.com       Page 33 of 39         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC35              
11/13/18 030310255 021 6/11/18 2   14,032,390.61 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 24
10/15/18 030310255 021 6/11/18 2   14,046,778.02 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 25
9/12/18 030310255 021 6/11/18 2   14,063,269.76 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 26
8/10/18 030310255 021 6/11/18 2   14,077,509.25 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 27
7/12/18 030310255 021 6/11/18 2   14,091,680.52 14,138,132.44 12 FL 5.590 % 908,495.72 1.00 % 11/6/20 28
9/13/21 030310259 033 10/15/20 2   0.00 0.00 19 FL 0.000 % 0.00 0.00 % 10/6/20 0
6/11/21 030310259 033 10/15/20 2   0.00 0.00 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
5/12/21 030310259 033 10/15/20 2   5,538,293.01 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
4/12/21 030310259 033 10/15/20 2   5,546,729.30 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
3/12/21 030310259 033 10/15/20 2   5,554,242.46 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
2/12/21 030310259 033 10/15/20 2   5,564,371.72 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
1/12/21 030310259 033 10/15/20 2   5,571,797.95 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
12/11/20 030310259 033 10/15/20 2   5,579,187.59 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
11/13/20 030310259 033 10/15/20 98   5,587,428.86 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
10/13/20 030310259 033 4/20/20 8 6/3/20 5,594,741.49 5,602,908.59 19 FL 5.750 % 1,151,461.73 2.74 % 10/6/20 0
9/14/20 030310259 033 4/20/20 8 6/3/20 5,602,908.59 5,610,144.95 19 FL 5.750 % 1,091,280.79 2.60 % 10/6/20 1
8/12/20 030310259 033 4/20/20 8 6/3/20 5,610,144.95 5,610,144.95 19 FL 5.750 % 1,091,280.79 2.60 % 10/6/20 2
7/10/20 030310259 033 4/20/20 8 6/3/20 5,617,345.66 5,617,345.66 19 FL 5.750 % 1,091,280.79 2.60 % 10/6/20 3
6/12/20 030310259 033 4/20/20 8 6/3/20 5,625,404.96 5,625,404.96 19 FL 5.750 % 1,091,280.79 2.60 % 10/6/20 4
5/12/20 030310259 033 4/20/20 98   5,632,530.48 5,647,568.43 19 FL 5.750 % 1,091,280.79 2.60 % 10/6/20 5
 
 
 
 
Reports Available at sf.citidirect.com       Page 34 of 39         © Copyright 2021 Citigroup  

 


 

Distribution Date:   09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35      
Determination Date:   09/07/2021              
          Commercial Mortgage Pass-Through Certificates      
          Series 2015-GC35        
          Unscheduled Principal Detail      
 
      Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
        There is no unscheduled principal activity for the current distribution period.    
Totals                    
 
 
 
 
Reports Available at sf.citidirect.com     Page 35 of 39     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35      
Determination Date: 09/07/2021                
        Commercial Mortgage Pass-Through Certificates      
          Series 2015-GC35        
          Historical Unscheduled Principal Detail      
Distribution Loan   Liquidation / Liquid / Prepay Unscheduled   Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections   Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
8/12/21 030310229 008   0 (60,125.79 ) 0.00   0.00 0.00 0.00
7/12/21 030310230 010   0 (734,978.34 ) 0.00   0.00 0.00 0.00
6/11/21 030310248 011 6/6/21 9 28,433,923.96   0.00   0.00 0.00 358,700.90
11/13/20 030310249 012 11/6/20 5 26,172,733.72   0.00   0.00 0.00 0.00
9/14/20 030310253 019 9/6/20 2 17,904,655.06   0.00   0.00 0.00 0.00
7/10/20 030310257 026 7/10/20 2 9,070,536.68   0.00   0.00 0.00 0.00
11/13/20 030310239 029 11/6/20 6 5,727,047.92   0.00   0.00 0.00 0.00
6/11/21 030310259 033 5/28/21 6 5,530,700.88   0.00   0.00 0.00 0.00
8/12/20 030296076 058 8/6/20 2 1,879,235.30   0.00   0.00 0.00 0.00
 
 
 
 
Reports Available at sf.citidirect.com       Page 36 of 39     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC35        
Determination Date: 09/07/2021                      
      Commercial Mortgage Pass-Through Certificates        
          Series 2015-GC35            
Liquidated Loan Detail
 
Loan Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal   Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.

Totals                        
 
 
 
 
Reports Available at sf.citidirect.com       Page 37 of 39     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35        
Determination Date: 09/07/2021                    
Commercial Mortgage Pass-Through Certificates
Series 2015-GC35
Historical Liquidated Loan Detail
 
Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
6/11/21 030310259 033   2/4/21 13,600,000.00 0.00 5,538,293.01 0.00 653,338.98 6,191,631.99 0.00 0.00  
11/13/20 030310239 029   5/18/15 8,300,000.00 0.00 5,727,047.92 0.00 244,280.28 5,971,328.20 0.00 0.00  
 
 
 
 
Reports Available at sf.citidirect.com       Page 38 of 39       © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC35      
Determination Date: 09/07/2021            
        Commercial Mortgage Pass-Through Certificates      
 
            Series 2015-GC35      
 
 
            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 . Liquidation prior to 7/1/2006
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 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      
 
 
 
 
Reports Available at sf.citidirect.com     Page 39 of 39     © Copyright 2021 Citigroup

 



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

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

Citi