EX-99.1

EX-99.1 2 d949629dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

CONTACT INFORMATION


Depositor		Citigroup Commercial Mortgage Securities Inc.

Master Servicer		Midland Loan Services,

Special Servicer		Midland Loan Services,

Trustee		Deutsche Bank Trust Company Americas

Certificate Administrator		Citibank, N.A.

Operating Advisor		Situs Holdings, LLC

CONTENTS


Distribution Summary			2

Distribution Summary (Factors)			3

Interest Distribution Detail			4

Principal Distribution Detail			5

Reconciliation Detail			6

Other Information			7

Stratification Detail			8

Mortgage Loan Detail			11

Delinquency Loan Detail			15

Appraisal Reduction Detail			17

Loan Modification Detail			19

Specially Serviced Loan Detail			21

Unscheduled Principal Detail			23

Liquidated Loan Detail			25

CREFC Legends			27

Deal Contact:

John Hannon

john.hannon@citi.com

Tel: (212) 816-5693

Fax: (212) 816-5527

Citibank, N.A.

Agency and Trust

388 Greenwich Street, 14th Floor

New York, NY 10013


Reports Available at www.sf.citidirect.com		Page 1 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Distribution Summary

DISTRIBUTION IN DOLLARS


Class (1)	Original Balance (2)		Prior Principal Balance (3)		Pass- Through Rate (4)			Accrual Day Count Fraction (5)	Accrual Dates (6)	Interest Distributed (7)		Principal Distributed (8)		PPP and YM Distributed (9)		Total Distributed (10)=(7+8+9)		Deferred Interest (11)		Realized Loss (12)		Current Principal Balance (13)=(3-8+11-12)
Class A-1		29,302,000.00		29,038,458.23		1.450000	%	30/360	05/01 - 05/31		35,088.14		240,223.27		0.00		275,311.41		0.00		0.00		28,798,234.96
Class A-2		146,427,000.00		146,427,000.00		2.674000	%	30/360	05/01 - 05/31		326,288.16		0.00		0.00		326,288.16		0.00		0.00		146,427,000.00
Class A-3		220,000,000.00		220,000,000.00		2.935000	%	30/360	05/01 - 05/31		538,083.33		0.00		0.00		538,083.33		0.00		0.00		220,000,000.00
Class A-4		334,415,000.00		334,415,000.00		3.192000	%	30/360	05/01 - 05/31		889,543.90		0.00		0.00		889,543.90		0.00		0.00		334,415,000.00
Class A-AB		52,822,000.00		52,822,000.00		2.984000	%	30/360	05/01 - 05/31		131,350.71		0.00		0.00		131,350.71		0.00		0.00		52,822,000.00
Class A-S		55,926,000.00		55,926,000.00		3.457000	%	30/360	05/01 - 05/31		161,113.48		0.00		0.00		161,113.48		0.00		0.00		55,926,000.00
Class B		72,704,000.00		72,704,000.00		3.758000	%	30/360	05/01 - 05/31		227,684.69		0.00		0.00		227,684.69		0.00		0.00		72,704,000.00
Class C		51,732,000.00		51,732,000.00		4.294780	%	30/360	05/01 - 05/31		185,147.95		0.00		0.00		185,147.95		0.00		0.00		51,732,000.00
Class D		65,713,000.00		65,713,000.00		3.110000	%	30/360	05/01 - 05/31		170,306.19		0.00		0.00		170,306.19		0.00		0.00		65,713,000.00
Class E		23,769,000.00		23,769,000.00		4.294780	%	30/360	05/01 - 05/31		85,068.85		0.00		0.00		85,068.85		0.00		0.00		23,769,000.00
Class F		11,185,000.00		11,185,000.00		4.294780	%	30/360	05/01 - 05/31		40,030.93		0.00		0.00		40,030.93		0.00		0.00		11,185,000.00
Class G		15,380,000.00		15,380,000.00		4.294780	%	30/360	05/01 - 05/31		55,044.76		0.00		0.00		55,044.76		0.00		0.00		15,380,000.00
Class H		39,148,505.00		39,148,505.00		4.294780	%	30/360	05/01 - 05/31		140,111.81		0.00		0.00		140,111.81		0.00		0.00		39,148,505.00
Class R		0.00		0.00		0.000000	%	—	—		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Class S		0.00		0.00		0.000000	%	30/360	05/01 - 05/31		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals		1,118,523,505.00		1,118,259,963.23							2,984,862.90		240,223.27		0.00		3,225,086.17		0.00		0.00		1,118,019,739.96


Notional Classes

Class X-A		838,892,000.00		838,628,458.23		1.316391	%	30/360	05/01 - 05/31		919,969.34		0.00		0.00		919,969.34		0.00		0.00		838,388,234.96
Class X-B		72,704,000.00		72,704,000.00		0.536780	%	30/360	05/01 - 05/31		32,521.69		0.00		0.00		32,521.69		0.00		0.00		72,704,000.00
Class X-D		65,713,000.00		65,713,000.00		1.184780	%	30/360	05/01 - 05/31		64,879.52		0.00		0.00		64,879.52		0.00		0.00		65,713,000.00

Totals		977,309,000.00		977,045,458.23							1,017,370.55		0.00		0.00		1,017,370.55		0.00		0.00		976,805,234.96


Non-Active Exchangeable Certificates

Class PEZ		180,362,000.00		180,362,000.00		0.000000	%	30/360	05/01 - 05/31		0.00		0.00		0.00		0.00		0.00		0.00		180,362,000.00


Reports Available at www.sf.citidirect.com		Page 2 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


Class	CUSIP		Record Date	Prior Principal Balance ^{(3)/(2) x 1000}		Interest Distributed ^{(7)/(2) x 1000}		Principal Distributed ^{(8)/(2) x 1000}		PPP and YM Distributed ^{(9)/(2) x 1000}		Total Distributed ^{(10)/(2) x 1000}		Deferred Interest ^{(11)/(2) x 1000}		Realized Loss ^{(12)/(2) x 1000}		Current Principal Balance ^{(14)/(2) x 1000}
Class A-1		17323VAW5	05/29/2015		991.006014		1.197466		8.198187		0.000000		9.395653		0.000000		0.000000		982.807827
Class A-2		17323VAX3	05/29/2015		1,000.000000		2.228333		0.000000		0.000000		2.228333		0.000000		0.000000		1,000.000000
Class A-3		17323VAY1	05/29/2015		1,000.000000		2.445833		0.000000		0.000000		2.445833		0.000000		0.000000		1,000.000000
Class A-4		17323VAZ8	05/29/2015		1,000.000000		2.660000		0.000000		0.000000		2.660000		0.000000		0.000000		1,000.000000
Class A-AB		17323VBB0	05/29/2015		1,000.000000		2.486667		0.000000		0.000000		2.486667		0.000000		0.000000		1,000.000000
Class A-S		17323VBC8	05/29/2015		1,000.000000		2.880833		0.000000		0.000000		2.880833		0.000000		0.000000		1,000.000000
Class B		17323VBD6	05/29/2015		1,000.000000		3.131667		0.000000		0.000000		3.131667		0.000000		0.000000		1,000.000000
Class C		17323VBE4	05/29/2015		1,000.000000		3.578983		0.000000		0.000000		3.578983		0.000000		0.000000		1,000.000000
Class D		17323VAA3	05/29/2015		1,000.000000		2.591667		0.000000		0.000000		2.591667		0.000000		0.000000		1,000.000000
Class E		17323VAC9	05/29/2015		1,000.000000		3.578983		0.000000		0.000000		3.578983		0.000000		0.000000		1,000.000000
Class F		17323VAE5	05/29/2015		1,000.000000		3.578983		0.000000		0.000000		3.578983		0.000000		0.000000		1,000.000000
Class G		17323VAG0	05/29/2015		1,000.000000		3.578983		0.000000		0.000000		3.578983		0.000000		0.000000		1,000.000000
Class H		17323VAJ4	05/29/2015		1,000.000000		3.578982		0.000000		0.000000		3.578982		0.000000		0.000000		1,000.000000
Class R		17323VAS4	05/29/2015		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
Class S		17323VAU9	05/29/2015		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000		0.000000
Class X-A		17323VBF1	05/29/2015		999.685845		1.096648		0.000000		0.000000		1.096648		0.000000		0.000000		999.399488
Class X-B		17323VBG9	05/29/2015		1,000.000000		0.447316		0.000000		0.000000		0.447316		0.000000		0.000000		1,000.000000
Class X-D		17323VAL9	05/29/2015		1,000.000000		0.987316		0.000000		0.000000		0.987316		0.000000		0.000000		1,000.000000


Reports Available at www.sf.citidirect.com		Page 3 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Interest Distribution Detail

DISTRIBUTION IN DOLLARS


Class ⁽¹⁾	Prior Principal Balance ⁽²⁾		Pass- Through Rate ⁽³⁾			Accrual Day Count Fraction	Optimal Accrued Interest ⁽⁶⁾		Prior Unpaid Interest ⁽⁷⁾		Interest on Prior Unpaid Interest ⁽⁸⁾		Non-Recov. Interest Shortfall ⁽⁹⁾		Interest Due ^{(10)=(6)+(7)+(8)-(9)}		Deferred Interest ⁽¹¹⁾		Interest Distributed ⁽¹²⁾		Current Unpaid Interest ^{(13)=(10)-(11)-(12)}
Class A-1		29,038,458.23		1.45000	%	30/360		35,088.14		0.00		0.00		0.00		35,088.14		0.00		35,088.14		0.00
Class A-2		146,427,000.00		2.67400	%	30/360		326,288.16		0.00		0.00		0.00		326,288.16		0.00		326,288.16		0.00
Class A-3		220,000,000.00		2.93500	%	30/360		538,083.33		0.00		0.00		0.00		538,083.33		0.00		538,083.33		0.00
Class A-4		334,415,000.00		3.19200	%	30/360		889,543.90		0.00		0.00		0.00		889,543.90		0.00		889,543.90		0.00
Class A-AB		52,822,000.00		2.98400	%	30/360		131,350.71		0.00		0.00		0.00		131,350.71		0.00		131,350.71		0.00
Class A-S		55,926,000.00		3.45700	%	30/360		161,113.48		0.00		0.00		0.00		161,113.48		0.00		161,113.48		0.00
Class B		72,704,000.00		3.75800	%	30/360		227,684.69		0.00		0.00		0.00		227,684.69		0.00		227,684.69		0.00
Class C		51,732,000.00		4.29478	%	30/360		185,147.95		0.00		0.00		0.00		185,147.95		0.00		185,147.95		0.00
Class D		65,713,000.00		3.11000	%	30/360		170,306.19		0.00		0.00		0.00		170,306.19		0.00		170,306.19		0.00
Class E		23,769,000.00		4.29478	%	30/360		85,068.85		0.00		0.00		0.00		85,068.85		0.00		85,068.85		0.00
Class F		11,185,000.00		4.29478	%	30/360		40,030.93		0.00		0.00		0.00		40,030.93		0.00		40,030.93		0.00
Class G		15,380,000.00		4.29478	%	30/360		55,044.76		0.00		0.00		0.00		55,044.76		0.00		55,044.76		0.00
Class H		39,148,505.00		4.29478	%	30/360		140,111.84		0.05		0.00		0.00		140,111.89		0.00		140,111.81		0.08
Class R		0.00		0.00000	%	—		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Class S		0.00		0.00000	%	30/360		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Totals		1,118,259,963.23						2,984,862.93		0.05		0.00		0.00		2,984,862.98		0.00		2,984,862.90		0.08


Notional Classes

Class X-A		838,628,458.23		1.31639	%	30/360		919,969.34		0.00		0.00		0.00		919,969.34		0.00		919,969.34		0.00
Class X-B		72,704,000.00		0.53678	%	30/360		32,521.69		0.00		0.00		0.00		32,521.69		0.00		32,521.69		0.00
Class X-D		65,713,000.00		1.18478	%	30/360		64,879.52		0.00		0.00		0.00		64,879.52		0.00		64,879.52		0.00

Totals		977,045,458.23						1,017,370.55		0.00		0.00		0.00		1,017,370.55		0.00		1,017,370.55		0.00


Reports Available at www.sf.citidirect.com		Page 4 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Principal Distribution Detail

DISTRIBUTION IN DOLLARS


Class ⁽¹⁾	Original Balance ⁽²⁾		Prior Principal Balance ⁽³⁾		Scheduled Principal Distribution ⁽⁴⁾		Unscheduled Principal Distribution ⁽⁵⁾		Accreted Principal ⁽⁶⁾		Current Realized Loss ⁽⁷⁾		Current Principal Recoveries ⁽⁸⁾		Current Principal Balance ^{(9)=(3)-(4)-(5)+(6)-(7)+(8)}		Cumulative Realized Loss ⁽¹⁰⁾		Original Class (%) ⁽¹¹⁾			Current Class (%) ⁽¹²⁾			Original Credit Support ⁽¹³⁾			Current Credit Support ⁽¹⁴⁾
Class S		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00	%		0.00	%		0.00	%		0.00	%
Class A-1		29,302,000.00		29,038,458.23		240,223.27		0.00		0.00		0.00		0.00		28,798,234.96		0.00		2.62	%		2.58	%		30.00	%		30.01	%
Class A-2		146,427,000.00		146,427,000.00		0.00		0.00		0.00		0.00		0.00		146,427,000.00		0.00		13.09	%		13.10	%		30.00	%		30.01	%
Class A-3		220,000,000.00		220,000,000.00		0.00		0.00		0.00		0.00		0.00		220,000,000.00		0.00		19.67	%		19.68	%		30.00	%		30.01	%
Class A-4		334,415,000.00		334,415,000.00		0.00		0.00		0.00		0.00		0.00		334,415,000.00		0.00		29.90	%		29.91	%		30.00	%		30.01	%
Class A-AB		52,822,000.00		52,822,000.00		0.00		0.00		0.00		0.00		0.00		52,822,000.00		0.00		4.72	%		4.72	%		30.00	%		30.01	%
Class A-S		55,926,000.00		55,926,000.00		0.00		0.00		0.00		0.00		0.00		55,926,000.00		0.00		5.00	%		5.00	%		25.00	%		25.01	%
Class B		72,704,000.00		72,704,000.00		0.00		0.00		0.00		0.00		0.00		72,704,000.00		0.00		6.50	%		6.50	%		18.50	%		18.51	%
Class C		51,732,000.00		51,732,000.00		0.00		0.00		0.00		0.00		0.00		51,732,000.00		0.00		4.63	%		4.63	%		13.88	%		13.88	%
Class D		65,713,000.00		65,713,000.00		0.00		0.00		0.00		0.00		0.00		65,713,000.00		0.00		5.88	%		5.88	%		8.00	%		8.00	%
Class E		23,769,000.00		23,769,000.00		0.00		0.00		0.00		0.00		0.00		23,769,000.00		0.00		2.13	%		2.13	%		5.87	%		5.88	%
Class F		11,185,000.00		11,185,000.00		0.00		0.00		0.00		0.00		0.00		11,185,000.00		0.00		1.00	%		1.00	%		4.87	%		4.88	%
Class G		15,380,000.00		15,380,000.00		0.00		0.00		0.00		0.00		0.00		15,380,000.00		0.00		1.38	%		1.38	%		3.50	%		3.50	%
Class H		39,148,505.00		39,148,505.00		0.00		0.00		0.00		0.00		0.00		39,148,505.00		0.00		3.50	%		3.50	%		0.00	%		0.00	%

Totals		1,118,523,505.00		1,118,259,963.23		240,223.27		0.00		0.00		0.00		0.00		1,118,019,739.96		0.00		100.00	%		100.00	%


Reports Available at www.sf.citidirect.com		Page 5 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Reconciliation Detail

SOURCE OF FUNDS


Interest Funds Available
Scheduled Interest	4,015,817.42
Prepayment Interest Shortfall	0.00
Interest Adjustments	0.00
Realized Loss in Excess of Principal Balance	0.00

Total Interest Funds Available:		4,015,817.42
Principal Funds Available
Scheduled Principal	240,223.27
Curtailments	0.00
Principal Prepayments	0.00
Net Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00

Total Principal Funds Available:		240,223.27
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		4,256,040.69

ALLOCATION OF FUNDS


Scheduled Fees
Servicing Fee	9,298.84
Trustee/Certificate Administrator Fee	2,503.68
Operating Advisor Fee	1,299.98
CREFC^® Intellectual Property Royalty License Fee	481.47

Total Scheduled Fees:		13,583.97
Additional Fees, Expenses, etc.
Additional Servicing Fee	0.00
Special Servicing Fee	0.00
Work-out Fee	0.00
Liquidation Fee	0.00
Trust Fund Expenses	0.00
Trust Advisor Expenses	0.00
Reimbursement of Interest on Advances to the Servicer	0.00
Borrower Reimbursable Trust Fund Expenses	0.00
Other Expenses	0.00

Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	4,002,233.45
Principal Distribution	240,223.27
Yield Maintenance Charge Distribution	0.00

Total Distribution to Certificateholders:		4,242,456.72

Total Funds Allocated		4,256,040.69


Reports Available at www.sf.citidirect.com		Page 6 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Other Information


Interest Reserve Account Information
Beginning Interest Reserve Account Balance			0.00
Deposit of Withheld Amounts to the Interest Reserve Account			0.00
Withdrawal of Withheld Amounts from the Interest Reserve Account			0.00
Ending Interest Reserve Account Balance			0.00

Excess Liquidation Proceeds Reserve Account Information
Beginning Excess Liquidation Proceeds Reserve Account Balance			0.00
Deposit to the Excess Liquidation Proceeds Reserve Account			0.00
Withdrawal from the Excess Liquidation Proceeds Reserve Account			0.00
Ending Excess Liquidation Proceeds Reserve Account Balance			0.00

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

There Are No Disclosable Special Servicer Fees.


Reports Available at www.sf.citidirect.com		Page 7 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Stratification Detail

Ending Scheduled Balance


Ending Sched Balance	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
1 to 5,000,000		39		124,904,571.63		11.17		4.5411		113		0.048459
5,000,001 to 10,000,000		24		174,565,526.56		15.61		4.3103		117		0.000000
10,000,001 to 15,000,000		9		108,459,073.08		9.70		4.4716		110		0.000000
15,000,001 to 20,000,000		4		70,360,569.53		6.29		4.6293		87		0.000000
20,000,001 to 25,000,000		3		68,980,000.00		6.17		4.3297		117		0.000000
25,000,001 to 30,000,000		1		29,250,000.00		2.62		4.2300		116		0.000000
30,000,001 to 35,000,000		0		0.00		0.00		0.0000		0		0.000000
35,000,001 to 40,000,000		0		0.00		0.00		0.0000		0		0.000000
40,000,001 to 45,000,000		0		0.00		0.00		0.0000		0		0.000000
45,000,001 to 50,000,000		3		150,000,000.00		13.42		3.7900		117		0.000000
50,000,001 to 55,000,000		0		0.00		0.00		0.0000		0		0.000000
55,000,001 to 60,000,000		0		0.00		0.00		0.0000		0		0.000000
60,000,001 to 65,000,000		1		65,000,000.00		5.81		3.9200		117		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		0		0.00		0.00		0.0000		0		0.000000
75,000,001 to 80,000,000		0		0.00		0.00		0.0000		0		0.000000
80,000,001 to 85,000,000		0		0.00		0.00		0.0000		0		0.000000
85,000,001 to 90,000,000		0		0.00		0.00		0.0000		0		0.000000
90,000,001 or Greater		3		326,500,000.00		29.20		3.9400		101		0.000000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414

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

State


State	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
Alabama		2		8,099,065.64		0.72		4.3222		118		0.000000
Arkansas		1		21,980,000.00		1.97		4.3550		117		0.000000
Arizona		3		124,775,550.00		11.16		3.8688		73		0.000000
California		4		42,847,664.91		3.83		4.5869		74		0.000000
Colorado		1		9,000,000.00		0.80		3.9000		116		0.000000
Florida		7		41,348,488.76		3.70		4.3223		117		0.000000
Georgia		3		18,270,273.48		1.63		4.3802		116		0.331287
Illinois		5		29,421,219.32		2.63		4.4172		117		0.000000
Indiana		1		7,000,000.00		0.63		4.4200		117		0.000000
Kentucky		3		29,179,334.50		2.61		4.8064		117		0.000000
Louisiana		2		27,939,155.03		2.50		4.3800		117		0.000000
Massachusetts		3		21,753,492.80		1.95		4.3296		117		0.000000
Maryland		1		3,736,585.06		0.33		4.6800		117		0.000000
Michigan		5		40,856,709.85		3.65		4.5235		92		0.000000
Minnesota		1		13,927,787.05		1.25		4.6500		116		0.000000
North Carolina		6		35,685,779.15		3.19		4.3533		117		0.000000
Nebraska		1		5,421,919.55		0.48		4.5500		117		0.000000
New Jersey		1		22,000,000.00		1.97		4.2700		117		0.000000
New York		9		352,679,546.40		31.55		3.9789		117		0.000000
Ohio		12		39,926,149.01		3.57		4.4990		115		0.000000
Pennsylvania		2		10,325,000.00		0.92		4.2169		117		0.000000
South Carolina		2		19,850,000.00		1.78		4.4542		118		0.000000
Tennessee		1		9,000,000.00		0.80		4.4600		117		0.000000
Texas		8		44,396,020.29		3.97		4.5121		107		0.000000
Virginia		2		13,600,000.00		1.22		4.1163		116		0.000000
Washington		1		125,000,000.00		11.18		3.9085		118		0.000000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414


Reports Available at www.sf.citidirect.com		Page 8 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Stratification Detail

Seasoning


Seasoning	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
12 Months or Less		87		1,118,019,740.80		100.00		4.1703		109		0.005414
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		0		0.00		0.00		0.0000		0		0.000000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414

Property Type


Property Type	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
Multifamily		22		178,654,332.70		15.98		4.4688		110		0.000000
Retail		26		189,307,477.82		16.93		4.2607		117		0.031973
Industrial		3		14,571,193.92		1.30		4.1543		116		0.000000
Mobile Home Park		2		3,348,457.80		0.30		4.5509		117		0.000000
Office		15		331,078,956.23		29.61		4.0364		98		0.000000
Mixed Use		5		280,977,525.42		25.13		3.9092		117		0.000000
Lodging		5		68,755,301.66		6.15		4.5367		101		0.000000
Self Storage		9		51,326,495.25		4.59		4.5788		117		0.000000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414

Debt Service Coverage Ratio


Debt Service Coverage Ratio	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
1.250 or Less		86		1,114,139,802.05		99.65		4.1689		109		0.000000
1.251 to 1.500		0		0.00		0.00		0.0000		0		0.000000
1.501 to 1.750		1		3,879,938.75		0.35		4.5600		117		1.560000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414

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

Loan Rate


Loan Rate (%)	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
4.00 or Less		7		397,470,618.94		35.55		3.7953		103		0.000000
4.01 to 4.25		20		305,006,810.14		27.28		4.1537		117		0.000000
4.26 to 4.50		30		234,856,380.04		21.01		4.3954		112		0.000000
4.51 to 4.75		18		114,002,016.89		10.20		4.6123		108		0.053093
4.76 to 5.00		8		46,330,594.75		4.14		4.8320		116		0.000000
5.01 to 5.25		3		15,642,940.40		1.40		5.1019		60		0.000000
5.26 to 5.50		1		4,710,379.64		0.42		5.3500		57		0.000000
5.51 to 5.75		0		0.00		0.00		0.0000		0		0.000000
5.76 to 6.00		0		0.00		0.00		0.0000		0		0.000000
6.01 to 6.25		0		0.00		0.00		0.0000		0		0.000000
6.26 to 6.50		0		0.00		0.00		0.0000		0		0.000000
6.51 to 6.75		0		0.00		0.00		0.0000		0		0.000000
6.76 to 7.00		0		0.00		0.00		0.0000		0		0.000000
7.01 or Greater		0		0.00		0.00		0.0000		0		0.000000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414


Reports Available at www.sf.citidirect.com		Page 9 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Stratification Detail

Anticipated Remaining Term


Anticipated Remaining Term	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
60 Months or Less		6		146,715,316.26		13.12		4.1357		57		0.000000
61 to 90 Months		0		0.00		0.00		0.0000		0		0.000000
91 Months or Greater		81		971,304,424.54		86.88		4.1755		117		0.006232

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414

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

Remaining Amortization Term


Remaining Amortization Term	# of Loans		Ending Sched Balance		% of Agg Balance		WAC		WAM		Wtd Avg DSCR
240 Months or Less		6		435,500,000.00		38.95		3.8634		105		0.000000
241 to 270 Months		0		0.00		0.00		0.0000		0		0.000000
271 to 300 Months		9		29,477,631.29		2.64		4.4830		110		0.205332
301 Months or Greater		72		653,042,109.51		58.41		4.3608		112		0.000000

Totals		87		1,118,019,740.80		100.00		4.1703		109		0.005414


Reports Available at www.sf.citidirect.com		Page 10 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Mortgage Loan Detail


Loan	OMCR		Prop Type (1)	City	State	Interest Payment		Principal Payment		Gross Coupon			Maturity Date	Neg Am Flag	Beginning Scheduled Balance		Ending Scheduled Balance		Paid Through Date		Appraisal Reduction Date	Appraisal Reduction Amount		Payment Status (2)		Workout Strategy (3)		Mod Type (4)
030308990		002	MU	New York	NY		392,623.61		0.00		4.14500	%	4/6/25	N		110,000,000.00		110,000,000.00		6/6/15	N/A		0.00		0		0		0
030308991		003	MU	New York	NY		155,430.56		0.00		3.61000	%	3/6/25	N		50,000,000.00		50,000,000.00		6/6/15	N/A		0.00		0		0		0
030309095		003	MU	New York	NY		155,430.56		0.00		3.61000	%	3/6/25	N		50,000,000.00		50,000,000.00		6/6/15	N/A		0.00		0		0		0
030520738		004	OF	Phoenix	AZ		294,405.06		0.00		3.73650	%	2/28/20	N		91,500,000.00		91,500,000.00		6/1/15	N/A		0.00		0		0		0
030308992		005	MU	Bronx	NY		219,411.11		0.00		3.92000	%	3/1/25	N		65,000,000.00		65,000,000.00		6/1/15	N/A		0.00		0		0		0
030308993		006	RT	New York	NY		178,680.56		0.00		4.15000	%	4/6/25	N		50,000,000.00		50,000,000.00		6/6/15	N/A		0.00		0		0		0
030520734		007	OF	Tempe	AZ		106,543.12		0.00		4.23000	%	2/6/25	N		29,250,000.00		29,250,000.00		6/6/15	N/A		0.00		0		0		0
030308994		008	MF	Lafayette	LA		93,861.11		0.00		4.36000	%	3/6/25	N		25,000,000.00		25,000,000.00		6/11/15	N/A		0.00		0		0		0
030308995		009	OF	Secaucus	NJ		80,892.78		0.00		4.27000	%	3/6/24	N		22,000,000.00		22,000,000.00		6/6/15	N/A		0.00		0		0		0
030308996		010	MF	Rogers	AR		82,428.05		0.00		4.35500	%	3/6/25	N		21,980,000.00		21,980,000.00		6/6/15	N/A		0.00		0		0		0
030308997		011	LO	Beverly Hills	CA		73,297.78		0.00		4.48000	%	4/6/20	N		19,000,000.00		19,000,000.00		6/6/15	N/A		0.00		0		0		0
030308998		012	LO	Orangeburg	NY		68,649.56		21,138.94		4.51000	%	4/6/25	N		17,676,734.00		17,655,595.06		6/6/15	N/A		0.00		0		0		0
030308999		013	SS	Various	KY		71,573.42		19,324.06		4.82000	%	3/6/25	N		17,244,298.53		17,224,974.47		6/11/15	N/A		0.00		0		0		0
030309000		014	MF	Southfield	MI		67,123.96		0.00		4.73000	%	3/6/20	N		16,480,000.00		16,480,000.00		6/11/15	N/A		0.00		0		0		0
030520740		015	RT	Saugus	MA		50,371.77		0.00		4.10500	%	3/6/25	N		14,250,000.00		14,250,000.00		6/6/15	N/A		0.00		0		0		0
030309001		016	LO	Bloomington	MN		55,834.67		16,354.48		4.65000	%	2/6/25	N		13,944,141.53		13,927,787.05		6/6/15	N/A		0.00		0		0		0
030309002		017	MF	Orion	MI		49,669.75		0.00		4.42000	%	2/6/25	N		13,050,000.00		13,050,000.00		6/6/15	N/A		0.00		0		0		0
030520743		018	LO	North Charleston	SC		49,724.65		0.00		4.52900	%	4/4/25	N		12,750,000.00		12,750,000.00		6/6/15	N/A		0.00		0		0		0
030309004		020	RT	Portsmouth	VA		39,380.33		0.00		4.12000	%	2/6/25	N		11,100,000.00		11,100,000.00		6/11/15	N/A		0.00		0		0		0
030295033		021	MF	Arlington Heights	IL		42,090.57		0.00		4.46000	%	4/6/25	N		10,959,500.00		10,959,500.00		6/6/15	N/A		0.00		0		0		0
030309005		022	RT	Miami	FL		38,702.64		0.00		4.45000	%	3/6/25	N		10,100,000.00		10,100,000.00		6/6/15	N/A		0.00		0		0		0
030520746		023	MF	Various	NC		37,854.24		12,353.57		4.38000	%	4/4/25	N		10,036,474.69		10,024,121.12		6/6/15	N/A		0.00		0		0		0
030309006		024	SS	Nicholasville	KY		39,337.43		10,620.69		4.82000	%	3/6/25	N		9,477,630.09		9,467,009.40		6/11/15	N/A		0.00		0		0		0
030309007		025	RT	Roswell	GA		35,333.11		0.00		4.46000	%	3/6/25	N		9,200,000.00		9,200,000.00		6/6/15	N/A		0.00		0		0		0
030309008		026	RT	Tallahassee	FL		31,930.00		0.00		4.12000	%	2/6/25	N		9,000,000.00		9,000,000.00		6/6/15	N/A		0.00		0		0		0
030309009		027	RT	Barrington	IL		31,775.00		0.00		4.10000	%	2/6/25	N		9,000,000.00		9,000,000.00		6/6/15	N/A		0.00		0		0		0


Reports Available at www.sf.citidirect.com		Page 11 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Mortgage Loan Detail


Loan	OMCR		Prop Type (1)	City	State	Interest Payment		Principal Payment		Gross Coupon			Maturity Date	Neg Am Flag	Beginning Scheduled Balance		Ending Scheduled Balance		Paid Through Date		Appraisal Reduction Date	Appraisal Reduction Amount		Payment Status (2)		Workout Strategy (3)		Mod Type (4)
030520735		028	SS	Centennial	CO		30,225.00		0.00		3.90000	%	2/6/25	N		9,000,000.00		9,000,000.00		6/6/15	N/A		0.00		0		0		0
030309010		029	OF	Nashville	TN		34,565.00		0.00		4.46000	%	3/6/25	N		9,000,000.00		9,000,000.00		6/11/15	N/A		0.00		0		0		0
030309011		030	OF	Palmdale	CA		31,269.10		0.00		4.15000	%	2/6/25	N		8,750,000.00		8,750,000.00		6/6/15	N/A		0.00		0		0		0
030309012		031	RT	Durham	NC		28,345.62		0.00		4.20000	%	2/6/25	N		7,837,500.00		7,837,500.00		6/6/15	N/A		0.00		0		0		0
030520744		032	OF	Broomall (Marple Twshp)	PA		26,886.04		0.00		4.16300	%	4/4/25	N		7,500,000.00		7,500,000.00		6/6/15	N/A		0.00		0		0		0
030309013		033	MF	Romulus	MI		26,444.72		0.00		4.15000	%	3/6/25	N		7,400,000.00		7,400,000.00		6/6/15	N/A		0.00		0		0		0
030520742		034	RT	Arlington	TX		27,394.49		0.00		4.45700	%	3/6/25	N		7,137,750.00		7,137,750.00		6/6/15	N/A		0.00		0		0		0
030520737		035	MF	Fort Mill	SC		26,412.00		0.00		4.32000	%	3/6/25	N		7,100,000.00		7,100,000.00		6/6/15	N/A		0.00		0		0		0
030309014		036	MF	Greencastle	IN		26,642.78		0.00		4.42000	%	3/6/25	N		7,000,000.00		7,000,000.00		6/11/15	N/A		0.00		0		0		0
030309015		037	RT	Houston	TX		23,441.82		9,574.95		3.90000	%	3/6/25	N		6,980,193.89		6,970,618.94		6/6/15	N/A		0.00		0		0		0
030309016		038	MF	Houston	TX		26,440.42		0.00		4.45000	%	3/6/25	N		6,900,000.00		6,900,000.00		6/11/15	N/A		0.00		0		0		0
030520745		039	IN	Charlotte	NC		24,322.08		8,770.55		4.15950	%	4/4/25	N		6,790,477.87		6,781,707.32		6/6/15	N/A		0.00		0		0		0
030295161		040	RT	Port Saint Lucie	FL		23,699.50		0.00		4.17000	%	4/1/25	N		6,600,000.00		6,600,000.00		6/1/15	N/A		0.00		0		0		0
030309017		041	MF	Houston	TX		25,411.39		0.00		4.54000	%	3/6/25	N		6,500,000.00		6,500,000.00		6/6/15	N/A		0.00		0		0		0
030309018		042	MF	Fall River	MA		24,483.04		6,815.80		4.75000	%	3/6/25	N		5,985,667.24		5,978,851.44		6/11/15	N/A		0.00		0		0		0
030309019		043	MU	Avon	OH		22,984.95		7,273.73		4.46000	%	3/6/25	N		5,984,799.15		5,977,525.42		6/6/15	N/A		0.00		0		0		0
030309020		044	OF	Cleveland	OH		22,317.40		7,019.68		4.50000	%	1/6/25	N		5,759,329.44		5,752,309.76		6/6/15	N/A		0.00		0		0		0
030309021		045	LO	Bellevue	NE		21,279.30		9,168.45		4.55000	%	3/6/25	N		5,431,088.00		5,421,919.55		6/6/15	N/A		0.00		0		0		0
030520709		046	MF	Doraville	GA		18,378.94		9,636.32		4.10450	%	12/6/24	N		5,199,971.05		5,190,334.73		6/6/15	N/A		0.00		0		0		0
030309022		047	RT	Jacksonville	FL		18,862.21		0.00		4.29500	%	3/6/25	N		5,100,000.00		5,100,000.00		6/11/15	N/A		0.00		0		0		0
030309097		048	OF	Arlington Heights	IL		20,968.06		0.00		4.87000	%	3/6/25	N		5,000,000.00		5,000,000.00		6/11/15	N/A		0.00		0		0		0
030309024		049	IN	Cincinnati	OH		17,251.42		6,705.90		4.03000	%	1/6/25	N		4,971,192.50		4,964,486.60		6/6/15	N/A		0.00		0		0		0
030309025		050	MF	Houston	TX		17,980.00		0.00		4.35000	%	3/6/25	N		4,800,000.00		4,800,000.00		6/11/15	N/A		0.00		0		0		0
030309026		051	MF	Youngstown	OH		19,741.70		5,526.44		4.82900	%	8/6/24	N		4,747,534.18		4,742,007.74		6/6/15	N/A		0.00		0		0		0
030520739		052	MF	Killeen	TX		21,721.94		4,663.11		5.35000	%	3/6/20	N		4,715,042.75		4,710,379.64		6/6/15	N/A		0.00		0		0		0
030309027		053	RT	Tuscaloosa	AL		17,895.72		0.00		4.41000	%	4/6/25	N		4,712,500.00		4,712,500.00		6/6/15	N/A		0.00		0		0		0


Reports Available at www.sf.citidirect.com		Page 12 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Mortgage Loan Detail


Loan	OMCR		Prop Type (1)	City	State	Interest Payment		Principal Payment		Gross Coupon			Maturity Date	Neg Am Flag	Beginning Scheduled Balance		Ending Scheduled Balance		Paid Through Date		Appraisal Reduction Date	Appraisal Reduction Amount		Payment Status (2)		Workout Strategy (3)		Mod Type (4)
030309028		054	MF	Bellmead	TX		18,299.04		0.00		4.57000	%	4/6/25	N		4,650,000.00		4,650,000.00		6/11/15	N/A		0.00		0		0		0
030309029		055	OF	Scarsdale	NY		17,070.67		0.00		4.48000	%	11/6/24	N		4,425,000.00		4,425,000.00		6/6/15	N/A		0.00		0		0		0
030309030		056	RT	Mesa	AZ		14,732.39		0.00		4.25000	%	1/6/25	N		4,025,550.00		4,025,550.00		6/6/15	N/A		0.00		0		0		0
030309031		057	RT	Raleigh	NC		16,076.73		0.00		4.65000	%	3/6/25	N		4,015,000.00		4,015,000.00		6/11/15	N/A		0.00		0		0		0
030309032		058	RT	Macon	GA		15,260.94		6,549.56		4.56000	%	3/6/25	N		3,886,488.31		3,879,938.75		6/11/15	N/A		0.00		0		0		0
030520741		059	MF	Asheville	NC		13,870.20		4,823.52		4.25000	%	3/6/25	N		3,789,960.88		3,785,137.36		6/6/15	N/A		0.00		0		0		0
030309033		060	SS	Forest Hill	MD		15,075.88		4,327.98		4.68000	%	3/6/25	N		3,740,913.04		3,736,585.06		6/11/15	N/A		0.00		0		0		0
030309034		061	MF	Tallahassee	FL		13,505.20		4,696.58		4.25000	%	3/6/25	N		3,690,225.07		3,685,528.49		6/11/15	N/A		0.00		0		0		0
030309035		062	RT	Jacksonville	FL		14,430.50		0.00		4.65500	%	3/1/25	N		3,600,000.00		3,600,000.00		6/1/15	N/A		0.00		0		0		0
030294899		063	OF	Bronx	NY		13,602.11		0.00		4.40000	%	2/6/25	N		3,590,000.00		3,590,000.00		6/6/15	N/A		0.00		0		0		0
030309036		064	RT	Avon	OH		13,998.25		5,795.15		4.67000	%	2/6/25	N		3,480,949.88		3,475,154.73		6/6/15	N/A		0.00		0		0		0
030309037		065	SS	Dothan	AL		12,263.86		4,362.72		4.20000	%	3/6/25	N		3,390,928.36		3,386,565.64		6/6/15	N/A		0.00		0		0		0
030309038		066	RT	Tampa	FL		12,799.71		3,891.67		4.55000	%	3/6/25	N		3,266,851.94		3,262,960.27		5/11/15	N/A		0.00		A		0		0
030309039		067	MF	Greenboro	NC		13,416.59		3,635.03		4.80000	%	4/1/25	N		3,245,948.38		3,242,313.35		6/1/15	N/A		0.00		0		0		0
030309040		068	SS	Cincinnati	OH		12,117.77		0.00		4.35000	%	3/6/25	N		3,235,000.00		3,235,000.00		6/6/15	N/A		0.00		0		0		0
030309041		069	MF	Bedford	OH		12,499.85		3,330.90		4.85000	%	3/6/25	N		2,992,979.33		2,989,648.43		6/6/15	N/A		0.00		0		0		0
030309042		070	RT	Plaquemine	LA		11,529.51		3,505.48		4.55000	%	3/6/25	N		2,942,660.51		2,939,155.03		6/6/15	N/A		0.00		0		0		0
030309043		071	RT	South Elgin	IL		10,552.92		0.00		4.30000	%	2/6/25	N		2,850,000.00		2,850,000.00		6/11/15	N/A		0.00		0		0		0
030309044		072	IN	Philadelphia	PA		10,606.31		0.00		4.36000	%	1/6/25	N		2,825,000.00		2,825,000.00		6/6/15	N/A		0.00		0		0		0
030309045		073	RT	Mission Viejo	CA		10,560.67		0.00		4.38000	%	3/1/25	N		2,800,000.00		2,800,000.00		6/1/15	N/A		0.00		0		0		0
030309046		074	OF	Houston	TX		11,878.45		4,277.99		5.05000	%	1/6/20	N		2,731,549.70		2,727,271.71		6/6/15	N/A		0.00		0		0		0
030294986		075	OF	Virginia Beach	VA		8,826.39		0.00		4.10000	%	2/6/25	N		2,500,000.00		2,500,000.00		6/6/15	N/A		0.00		0		0		0
030309047		076	RT	Owensboro	KY		9,997.74		4,126.09		4.66000	%	3/6/25	N		2,491,476.72		2,487,350.63		6/6/15	N/A		0.00		0		0		0
030309048		077	MF	Maple Heights	OH		9,432.80		3,086.22		4.40000	%	2/1/25	N		2,489,596.62		2,486,510.40		6/6/15	N/A		0.00		0		0		0
030294985		078	RT	Toledo	OH		8,624.28		2,977.62		4.28000	%	2/6/25	N		2,340,021.97		2,337,044.35		6/6/15	N/A		0.00		0		0		0
030309049		079	SS	Lansing	MI		9,140.18		0.00		4.96000	%	4/6/25	N		2,140,000.00		2,140,000.00		6/6/15	N/A		0.00		0		0		0


Reports Available at www.sf.citidirect.com		Page 13 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Mortgage Loan Detail


Loan	OMCR		Prop Type (1)	City	State	Interest Payment		Principal Payment		Gross Coupon			Maturity Date	Neg Am Flag	Beginning Scheduled Balance		Ending Scheduled Balance		Paid Through Date		Appraisal Reduction Date	Appraisal Reduction Amount		Payment Status (2)		Workout Strategy (3)		Mod Type (4)
030294444		080	RT	Buffalo	NY		7,573.30		3,588.26		4.37000	%	11/6/24	N		2,012,539.60		2,008,951.34		6/6/15	N/A		0.00		0		0		0
030294852		081	OF	Detroit	MI		6,781.47		3,121.62		4.40000	%	2/6/25	N		1,789,831.47		1,786,709.85		6/6/15	N/A		0.00		0		0		0
030309050		082	MH	Chardon	OH		6,519.07		2,119.06		4.40000	%	3/6/25	N		1,720,576.86		1,718,457.80		6/6/15	N/A		0.00		0		0		0
030309051		083	MH	Geneva	OH		6,611.01		0.00		4.71000	%	4/6/25	N		1,630,000.00		1,630,000.00		6/6/15	N/A		0.00		0		0		0
030309052		084	SS	Lake Villa	IL		6,530.56		1,871.37		4.70000	%	2/6/25	N		1,613,590.69		1,611,719.32		6/6/15	N/A		0.00		0		0		0
030309053		085	SS	Taunton	MA		6,282.70		1,726.19		4.78000	%	3/6/25	N		1,526,367.55		1,524,641.36		6/11/15	N/A		0.00		0		0		0
030309054		086	RT	Mentor- On-The- Lake	OH		2,754.16		638.85		5.17000	%	3/6/25	N		618,642.63		618,003.78		6/6/15	N/A		0.00		0		0		0
030520747		1A1	OF	Seattle	WA		420,706.60		0.00		3.90850	%	4/4/25	N		125,000,000.00		125,000,000.00		6/6/15	N/A		0.00		0		0		0
030309003		9A2	OF	Oakland	CA		54,169.57		12,824.74		5.11000	%	10/1/22	N		12,310,489.65		12,297,664.91		6/1/15	N/A		0.00		0		0		0

Totals		87					4,015,817.42		240,223.27							1,118,259,964.07		1,118,019,740.80					0.00


Reports Available at www.sf.citidirect.com		Page 14 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Delinquency Loan Detail

Loan
Number

OMCR

# of Months
Delinq

Actual
Principal
Balance

Paid
Through
Date

Current P&I
Advances
(Net of ASER)

Total P&I
Advances
Outstanding

Cumulative
Accrued Unpaid
Interest Advances

Other Expense
Advances
Outstanding

Payment
Status
(2)

Workout
Strategy
(3)

Most Recent
Special Serv
Transfer Date

Foreclosure
Date

Bankruptcy
Date

REO
Date

030309038

066

3,266,851.94

5/11/15

16,691.38

16,677.31

0.00


Reports Available at www.sf.citidirect.com		Page 15 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Historical Delinquency Information


Distribution Date	Less Than 1 Month						1 Month						2 Months						3+ Months						Bankruptcy						Foreclosure						REO
Distribution Date	End Sched Bal			#			End Sched Bal			#			End Sched Bal			#			End Sched Bal			#			End Sched Bal			#			End Sched Bal			#			End Sched Bal			#
06/12/2015		3,262,960.27			1			0.00			0			0.00			0			0.00			0			0.00			0			0.00			0			0.00			0
		0.292	%		1.1	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%
05/12/2015		0.00			0			0.00			0			0.00			0			0.00			0			0.00			0			0.00			0			0.00			0
		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%		0.000	%		0.0	%


Reports Available at www.sf.citidirect.com		Page 16 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Appraisal Reduction Detail

Loan Number

OMCR

Property Name

Appraisal
Reduction Amount

Appraisal
Reduction Date

Most Recent
ASER Amount

Cumulative
ASER Amount

There is no appraisal reduction activity for the current distribution period.

Totals


Reports Available at www.sf.citidirect.com		Page 17 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Historical Appraisal Reduction Detail

Distribution Date

Loan
Number

OMCR

Property Name

Appraisal
Reduction Amount

Appraisal
Reduction Date

Most Recent
ASER Amount

Cumulative
ASER Amount

There is no historical appraisal reduction activity.


Reports Available at www.sf.citidirect.com		Page 18 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Loan Modification Detail


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


Reports Available at www.sf.citidirect.com		Page 19 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Historical Loan Modification Detail

Distribution Date

Loan
Number

OMCR

Property Name

Modification
Date

Modification
Type (4)

Modification
Description

There is no historical loan modification activity.


Reports Available at www.sf.citidirect.com		Page 20 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Specially Serviced Loan Detail

Loan Number

OMCR

Workout
Strategy
(3)

Most Recent
Inspection
Date

Most Recent
Specially Serviced
Transfer Date

Most Recent
Valuation Date

Most Recent
Value

Other REO
Property Value

Comment from Special Servicer

There is no specially serviced loan activity for the current distribution period.

Totals


Reports Available at www.sf.citidirect.com		Page 21 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Historical Specially Serviced Loan Detail

Distribution
Date

Loan
Number

OMCR

Special
Serviced
Trans Date

Workout
Strategy
(3)

Special
Serviced
Loan to MS

Scheduled
Balance

Actual
Balance

Property
Type
(1)

State

Interest
Rate

Note
Date

Net
Operating
Income (NOI)

DSCR

Maturity
Date

WART

There is no historic specially serviced loan activity.


Reports Available at www.sf.citidirect.com		Page 22 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Unscheduled Principal Detail

Loan Number

OMCR

Liquidation /
Prepayment Date

Liquid / Prepay
Type (5)

Unscheduled
Principal Collections

Unscheduled
Principal Adjustments

Other
Interest Adjustments

Prepayment Interest
Excess / (Shortfall)

Prepayment
Penalties

Yield Maintenance
Penalties

There is no unscheduled principal activity for the current distribution period.

Totals


Reports Available at www.sf.citidirect.com		Page 23 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Historical Unscheduled Principal Detail

Distribution

Date

Loan
Number

OMCR

Liquidation /
Prepayment Date

Liquid / Prepay
Type (5)

Unscheduled
Principal Collections

Unscheduled
Principal Adjustments

Other
Interest Adjustments

Prepayment Interest
Excess / (Shortfall)

Prepayment
Penalties

Yield Maintenance
Penalties

There is no historical unscheduled principal activity.


Reports Available at www.sf.citidirect.com		Page 24 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Liquidated Loan Detail

Loan
Number

OMCR

Final Recovery
Determ Date

Most Recent
Appraisal Date

Most Recent
Appraisal Value

Actual
Balance

Gross
Proceeds

Proceeds
as % of Act Bal

Liquidation
Expenses

Net Liquidation
Proceeds

Net Proceeds
as a % of Act Bal

Realized
Losses

Repurchased by
Seller (Y/N)

There is no liquidated loan activity for the current distribution period.

Totals


Reports Available at www.sf.citidirect.com		Page 25 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

Historical Liquidated Loan Detail

Distribution
Date

Loan
Number

OMCR

Final Recovery
Determ Date

Most Recent
Appraisal Date

Most Recent
Appraisal Value

Actual
Balance

Gross
Proceeds

Gross Proceeds
as % of Act Bal

Liquidation
Expenses

Net Liquidation
Proceeds

Net Proceeds
as a % of Act Bal

Realized
Loss

Repurchased by
Seller (Y/N)

There is no historical liquidated loan activity.


Reports Available at www.sf.citidirect.com		Page 26 of 27		© Copyright 2015 Citigroup

Distribution Date:

Determination Date:

06/12/2015

06/08/2015

Citigroup Commercial Mortgage Trust 2015-GC29

Commercial Mortgage Pass-Through Certificates

Series 2015-GC29

CREFC® Legends


(1) Property Type	(3) Workout Strategy	(5) Liquidation / Prepayment Type

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

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


Reports Available at www.sf.citidirect.com		Page 27 of 27		© Copyright 2015 Citigroup