Form 10-D Citigroup Commercial For: Sep 13
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
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
- Midday movers: RH, Estee Lauder rise; Tesla falls
- Domo Boosts Flexible Data Foundation with Robust Enhancements to Cloud Amplifier
- Citi Reiterates Buy Rating on Pinduoduo Inc. (PDD)
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
CitiSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!