EX-99.1 2 ex99_1.htm certstmt_10dccmt15gc291906.htm - Generated by SEC Publisher for SEC Filing
Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        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 - 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
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   Citibank, N. A.
    john. hannon@citi. com   Agency and Trust
    Tel: (212) 816-5693   388 Greenwich Street, 14th Floor
    Fax: (877) 282-6151   New York, NY 10013

 

Reports Available at   sf. citidirect. com   Page 1 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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   29,302,000.00   0.00   1.450000%   -   -   0.00   0.00   0.00   0.00   0.00   0.00   0.00
Class A-2   146,427,000.00   135,670,218.10   2.674000%   30/360   05/01 - 05/31   302,318.47   685,592.45   0.00   987,910.92   0.00   0.00   134,984,625.65
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   4.280102%   30/360   05/01 - 05/31   184,515.20   0.00   0.00   184,515.20   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   4.280102%   30/360   05/01 - 05/31   84,778.12   0.00   0.00   84,778.12   0.00   0.00   23,769,000.00
Class F   11,185,000.00   11,185,000.00   4.280102%   30/360   05/01 - 05/31   39,894.12   0.00   0.00   39,894.12   0.00   0.00   11,185,000.00
Class G   15,380,000.00   15,380,000.00   4.280102%   30/360   05/01 - 05/31   54,856.64   0.00   0.00   54,856.64   0.00   0.00   15,380,000.00
Class H   39,148,505.00   39,148,505.00   4.280102%   30/360   05/01 - 05/31   132,549.07   0.00   0.00   132,549.07   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%   -   -   0.00   0.00   0.00   0.00   0.00   0.00   0.00
Totals   1,118,523,505.00   1,078,464,723.10               2,916,993.92   685,592.45   0.00   3,602,586.37   0.00   0.00   1,077,779,130.65
Notional Classes                                            
Class X-A   838,892,000.00   798,833,218.10   1.242056%   30/360   05/01 - 05/31   826,829.92   0.00   0.00   826,829.92   0.00   0.00   798,147,625.65
Class X-B   72,704,000.00   72,704,000.00   0.522102%   30/360   05/01 - 05/31   31,632.43   0.00   0.00   31,632.43   0.00   0.00   72,704,000.00
Class X-D   65,713,000.00   65,713,000.00   1.170102%   30/360   05/01 - 05/31   64,075.77   0.00   0.00   64,075.77   0.00   0.00   65,713,000.00
Totals   977,309,000.00   937,250,218.10               922,538.12   0.00   0.00   922,538.12   0.00   0.00   936,564,625.65
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   sf. citidirect. com   Page 2 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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   17323VAW5   5/31/2019   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-2   17323VAX3   5/31/2019   926.538262   2.064636   4.682145   0.000000   6.746781   0.000000   0.000000   921.856117
Class A-3   17323VAY1   5/31/2019   1,000.000000   2.445833   0.000000   0.000000   2.445833   0.000000   0.000000   1,000.000000
Class A-4   17323VAZ8   5/31/2019   1,000.000000   2.660000   0.000000   0.000000   2.660000   0.000000   0.000000   1,000.000000
Class A-AB   17323VBB0   5/31/2019   1,000.000000   2.486667   0.000000   0.000000   2.486667   0.000000   0.000000   1,000.000000
Class A-S   17323VBC8   5/31/2019   1,000.000000   2.880833   0.000000   0.000000   2.880833   0.000000   0.000000   1,000.000000
Class B   17323VBD6   5/31/2019   1,000.000000   3.131667   0.000000   0.000000   3.131667   0.000000   0.000000   1,000.000000
Class C   17323VBE4   5/31/2019   1,000.000000   3.566752   0.000000   0.000000   3.566752   0.000000   0.000000   1,000.000000
Class D   17323VAA3   5/31/2019   1,000.000000   2.591667   0.000000   0.000000   2.591667   0.000000   0.000000   1,000.000000
Class E   17323VAC9   5/31/2019   1,000.000000   3.566752   0.000000   0.000000   3.566752   0.000000   0.000000   1,000.000000
Class F   17323VAE5   5/31/2019   1,000.000000   3.566752   0.000000   0.000000   3.566752   0.000000   0.000000   1,000.000000
Class G   17323VAG0   5/31/2019   1,000.000000   3.566752   0.000000   0.000000   3.566752   0.000000   0.000000   1,000.000000
Class H   17323VAJ4   5/31/2019   1,000.000000   3.385802   0.000000   0.000000   3.385802   0.000000   0.000000   1,000.000000
Class R   17323VAS4   5/31/2019   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class S   17323VAU9   5/31/2019   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A   17323VBF1   5/31/2019   952.247987   0.985621   0.000000   0.000000   0.985621   0.000000   0.000000   951.430727
Class X-B   17323VBG9   5/31/2019   1,000.000000   0.435085   0.000000   0.000000   0.435085   0.000000   0.000000   1,000.000000
Class X-D   17323VAL9   5/31/2019   1,000.000000   0.975085   0.000000   0.000000   0.975085   0.000000   0.000000   1,000.000000

 

Reports Available at   sf. citidirect. com   Page 3 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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   1.450000%   -   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00
Class A-2   135,670,218.10   2.674000%   30/360   302,318.47   0.00   0.00   0.00   302,318.47   0.00   302,318.47   0.00
Class A-3   220,000,000.00   2.935000%   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   3.192000%   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   2.984000%   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   3.457000%   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   3.758000%   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   4.280102%   30/360   184,515.20   0.00   0.00   0.00   184,515.20   0.00   184,515.20   0.00
Class D   65,713,000.00   3.110000%   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   4.280102%   30/360   84,778.12   0.00   0.00   0.00   84,778.12   0.00   84,778.12   0.00
Class F   11,185,000.00   4.280102%   30/360   39,894.12   0.00   0.00   0.00   39,894.12   0.00   39,894.12   0.00
Class G   15,380,000.00   4.280102%   30/360   54,856.64   0.00   0.00   0.00   54,856.64   0.00   54,856.64   0.00
Class H   39,148,505.00   4.280102%   30/360   139,633.00   53,292.48   190.08   0.00   193,115.56   0.00   132,549.07   60,566.49
Class R   0.00   0.000000%   -   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00
Class S   0.00   0.000000%   -   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00
Totals   1,078,464,723.10           2,924,077.85   53,292.48   190.08   0.00   2,977,560.41   0.00   2,916,993.92   60,566.49
Notional Classes                                            
Class X-A   798,833,218.10   1.242056%   30/360   826,829.92   0.00   0.00   0.00   826,829.92   0.00   826,829.92   0.00
Class X-B   72,704,000.00   0.522102%   30/360   31,632.43   0.00   0.00   0.00   31,632.43   0.00   31,632.43   0.00
Class X-D   65,713,000.00   1.170102%   30/360   64,075.77   0.00   0.00   0.00   64,075.77   0.00   64,075.77   0.00
Totals   937,250,218.10           922,538.12   0.00   0.00   0.00   922,538.12   0.00   922,538.12   0.00

 

Reports Available at   sf. citidirect. com   Page 4 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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   29,302,000.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   0.00   2.62%   0.00%   30.00%   N/A
Class A-2   146,427,000.00   135,670,218.10   685,592.45   0.00   0.00   0.00   0.00   134,984,625.65   0.00   13.09%   12.52%   30.00%   31.13%
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%   20.41%   30.00%   31.13%
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%   31.03%   30.00%   31.13%
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%   4.90%   30.00%   31.13%
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%   5.19%   25.00%   25.95%
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%   6.75%   18.50%   19.20%
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%   4.80%   13.88%   14.40%
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%   6.10%   8.00%   8.30%
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%   2.21%   5.87%   6.10%
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%   1.04%   4.87%   5.06%
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%   1.43%   3.50%   3.63%
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%   3.63%   0.00%   0.00%
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals   1,118,523,505.00   1,078,464,723.10   685,592.45   0.00   0.00   0.00   0.00   1,077,779,130.65   0.00   100.00%   100.00%        

 

Reports Available at   sf. citidirect. com   Page 5 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available        
Scheduled Interest   3,859,730.78    
Prepayment Interest Shortfall   0.00    
Interest Adjustments   0.00    
ASER Amount   (3,459.00)    
Realized Loss in Excess of Principal Balance   0.00    
   
   
Total Interest Funds Available:       3,856,271.78
Principal Funds Available        
Scheduled Principal   685,592.45    
Unscheduled Principal Collections   0.00    
Net Liquidation Proceeds   0.00    
Repurchased Principal   0.00    
Substitution Principal   0.00    
Other Principal   0.00    
   
   
Total Principal Funds Available:       685,592.45
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       4,541,864.23
       

 

ALLOCATION OF FUNDS
 
Scheduled Fees        
Servicing Fee   8,982.13    
Trustee/Certificate Administrator Fee   2,414.59    
Operating Advisor Fee   1,253.72    
CREFC® Intellectual Property Royalty License Fee   464.34    
   
   
Total Scheduled Fees:       13,114.78
Additional Fees, Expenses, etc.        
Additional Servicing Fee   0.00    
Special Servicing Fee   3,500.00    
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   124.96    
Borrower Reimbursable Trust Fund Expenses   0.00    
Other Expenses   0.00    
   
   
Total Additional Fees, Expenses, etc. :       3,624.96
Distributions        
Interest Distribution   3,839,532.04    
Principal Distribution   685,592.45    
Yield Maintenance Charge Distribution   0.00    
   
   
Total Distributions:       4,525,124.49
       
Total Funds Allocated       4,541,864.23
       

 

Reports Available at   sf. citidirect. com   Page 6 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        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
 
Collateral Information    
   
% of Cut-Off Principal Balance Outstanding   96.357307%
 
Controlling Class Information    
   
The Controlling Class is Class H.    
The Controlling Class Representative is Eightfold Real Estate Capital, L. P.    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at   sf. citidirect. com   Page 7 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched   # of   Ending Sched   % of Agg           Wtd Avg
Balance   Loans   Balance   Balance   WAC   WAM   DSCR
 
0 or Less   1   0.00   0.00   0.0000   0   0.000000
1 to 5,000,000   41   128,235,945.10   11.90   4.5246   65   1.740385
5,000,001 to 10,000,000   24   177,702,352.68   16.49   4.3188   69   1.817387
10,000,001 to 15,000,000   7   84,900,008.80   7.88   4.4803   65   1.920496
15,000,001 to 20,000,000   3   50,621,970.55   4.70   4.5981   48   1.772903
20,000,001 to 25,000,000   3   68,158,153.72   6.32   4.3304   65   1.604726
25,000,001 to 30,000,000   1   29,250,000.00   2.71   4.2300   68   2.230000
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   13.92   3.7900   69   2.243333
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   62,410,700.64   5.79   3.9200   69   1.240000
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   30.29   3.9400   53   1.974303
 
 
 
 
 
 
Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390
 
 
 
 
(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
 
Alabama       2   7,858,818.16   0.73   4.3259   70   2.001975
Arkansas       1   21,980,000.00   2.04   4.3550   69   1.700000
Arizona       3   124,775,550.00   11.58   3.8688   25   2.177874
California       4   40,930,369.08   3.80   4.5821   35   1.825146
Colorado       1   9,000,000.00   0.84   3.9000   68   3.060000
Florida       7   39,992,427.78   3.71   4.3209   69   2.027674
Georgia       3   17,208,734.64   1.60   4.3840   68   1.654108
Illinois       5   28,845,145.22   2.68   4.4142   69   1.727496
Indiana       1   6,745,718.33   0.63   4.4200   69   1.410000
Kentucky       3   27,255,107.26   2.53   4.8067   69   1.216724
Louisiana       2   27,743,088.61   2.57   4.3788   69   1.222966
Massachusetts       3   20,973,094.34   1.95   4.3230   69   1.776213
Maryland       1   3,493,047.19   0.32   4.6800   69   1.660000
Michigan       5   24,138,402.15   2.24   4.3823   68   2.543906
Minnesota       1   13,009,174.65   1.21   4.6500   68   2.730000
North Carolina       6   33,595,444.17   3.12   4.3538   69   1.751082
Nebraska       1   4,917,552.48   0.46   4.5500   69   1.600000
New Jersey       1   21,178,153.72   1.96   4.2700   57   1.960000
New York       9   348,514,171.29   32.34   3.9771   69   1.894521
Ohio       12   37,278,040.78   3.46   4.4993   67   1.625190
Pennsylvania       2   9,849,246.26   0.91   4.2182   69   1.033376
South Carolina       2   18,807,519.35   1.75   4.4544   70   1.513769
Tennessee       1   8,824,180.33   0.82   4.4600   69   1.970000
Texas       8   42,850,135.28   3.98   4.5114   59   1.801717
Virginia       2   13,016,010.42   1.21   4.1164   68   1.474484
Washington       1   125,000,000.00   11.60   3.9085   70   1.980000
 
 
 
 
 
 
 
    Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390

 

Reports Available at   sf. citidirect. com   Page 8 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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   1   11,560,283.10   1.07   5.1100   40   1.130000
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   86   1,066,218,848.39   98.93   4.1457   62   1.893580
 
 
 
 
 
 
Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390

 

Property Type
 
Property   # of   Ending Sched   % of Agg           Wtd Avg
Type   Loans   Balance   Balance   WAC   WAM   DSCR
 
Multifamily   22   157,369,555.24   14.60   4.4404   67   1.788834
Retail   26   184,813,852.91   17.15   4.2587   69   1.677740
Industrial   3   13,657,781.96   1.27   4.1564   68   1.384969
Mobile Home Park   2   3,176,742.59   0.29   4.5538   69   1.654572
Office   15   327,506,987.97   30.39   4.0310   50   1.954190
Mixed Use   5   277,983,059.99   25.79   3.9083   69   1.997509
Lodging   5   64,514,342.72   5.99   4.5365   53   2.096042
Self Storage   9   48,756,808.11   4.52   4.5712   69   1.759243
 
 
 
 
 
 
Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390

 

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   18   170,969,623.08   15.86   4.3361   67   1.166518
1.251 to 1.500   11   104,686,344.96   9.71   4.3682   65   1.386613
1.501 to 1.750   18   108,297,126.02   10.05   4.4146   69   1.630035
1.751 to 2.000   15   343,355,321.83   31.86   4.1118   69   1.903532
2.001 to 2.250   6   138,049,019.14   12.81   3.9401   29   2.148835
2.251 to 2.500   6   43,445,695.77   4.03   4.3605   45   2.332425
2.501 to 2.750   7   134,361,768.95   12.47   3.8356   69   2.672237
2.751 to 3.000   5   25,614,231.74   2.38   4.1740   69   2.840390
3.001 to 3.250   1   9,000,000.00   0.84   3.9000   68   3.060000
 
 
 
 
 
 
Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390
 
 
(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   394,360,630.53   36.59   3.7944   55   2.106823
4.01 to 4.25       20   300,709,097.26   27.90   4.1539   69   1.842676
4.26 to 4.50       30   228,390,403.23   21.19   4.3951   63   1.760335
4.51 to 4.75       17   91,579,223.31   8.50   4.5923   69   1.769308
4.76 to 5.00       8   43,671,824.48   4.05   4.8324   68   1.354704
5.01 to 5.25       3   14,629,010.27   1.36   5.1022   36   1.204738
5.26 to 5.50       1   4,438,942.41   0.41   5.3500   9   1.400000
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   1,077,779,131.49   100.00   4.1560   62   1.885390

 

Reports Available at   sf. citidirect. com   Page 9 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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   7   149,181,506.80   13.84   4.0784   18   2.017856
61 to 90 Months   80   928,597,624.69   86.16   4.1685   69   1.864109
91 Months or Greater   0   0.00   0.00   0.0000   0   0.000000
 
 
 
 
 
 
Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390
 
 
(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   6   435,500,000.00   40.41   3.8634   57   2.156487
241 to 270 Months   9   26,799,329.29   2.49   4.4826   62   1.582181
271 to 300 Months   2   24,625,645.17   2.28   4.3239   59   1.849403
301 Months or Greater   70   590,854,157.03   54.82   4.3499   66   1.700825
 
 
 
 
 
 
Totals   87   1,077,779,131.49   100.00   4.1560   62   1.885390

 

Reports Available at   sf. citidirect. com   Page 10 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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   6/6/19   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   6/6/19   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   6/6/19   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   6/1/19   N/A   0.00   0   0   0
030308992   005   MU   Bronx   NY   210,995.97   96,333.61   3.92000%   3/1/25   N   62,507,034.25   62,410,700.64   6/1/19   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   6/6/19   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   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030308995   009   OF   Secaucus   NJ   77,983.05   30,501.47   4.27000%   3/6/24   N   21,208,655.19   21,178,153.72   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030308997   011   LO   Beverly Hills   CA   69,605.93   26,438.62   4.48000%   4/6/20   N   18,043,010.71   18,016,572.09   6/6/19   N/A   0.00   0   0   0
030308998   012   LO   Orangeburg   NY   64,082.70   25,705.80   4.51000%   4/6/25   N   16,500,802.63   16,475,096.83   6/6/19   N/A   0.00   0   0   0
030308999   013   SS   Various   KY   67,048.70   23,848.78   4.82000%   3/6/25   N   16,154,150.41   16,130,301.63   5/6/19   N/A   0.00   A   0   0
030520740   015   RT   Saugus   MA   49,387.36   19,509.75   4.10500%   3/6/25   N   13,971,512.72   13,952,002.97   6/6/19   N/A   0.00   0   0   0
030309001   016   LO   Bloomington   MN   52,171.06   20,018.09   4.65000%   2/6/25   N   13,029,192.74   13,009,174.65   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030520743   018   LO   North Charleston   SC   47,242.42   17,579.84   4.52900%   4/4/25   N   12,113,526.51   12,095,946.67   6/6/19   N/A   0.00   0   0   0
030309004   020   RT   Portsmouth   VA   37,853.42   15,910.46   4.12000%   2/6/25   N   10,669,615.14   10,653,704.68   6/6/19   N/A   0.00   0   0   0
030295033   021   MF   Arlington Heights   IL   40,684.86   14,585.15   4.46000%   4/6/25   N   10,593,481.88   10,578,896.73   6/6/19   N/A   0.00   0   0   0
030309005   022   RT   Miami   FL   37,356.42   13,519.17   4.45000%   3/6/25   N   9,748,686.40   9,735,167.23   6/6/19   N/A   0.00   0   0   0
030520746   023   MF   Various   NC   35,277.18   14,930.63   4.38000%   4/4/25   N   9,353,207.53   9,338,276.90   6/6/19   N/A   0.00   0   0   0
030309006   024   SS   Nicholasville   KY   36,850.60   13,107.52   4.82000%   3/6/25   N   8,878,474.17   8,865,366.65   5/6/19   N/A   0.00   A   0   0
030309007   025   RT   Roswell   GA   34,687.83   11,708.82   4.46000%   3/6/25   N   9,031,981.93   9,020,273.11   6/6/19   N/A   0.00   0   0   0
030309008   026   RT   Tallahassee   FL   30,691.96   12,900.38   4.12000%   2/6/25   N   8,651,039.18   8,638,138.80   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030520735   028   SS   Centennial   CO   30,225.00   0.00   3.90000%   2/6/25   N   9,000,000.00   9,000,000.00   6/6/19   N/A   0.00   0   0   0
030309010   029   OF   Nashville   TN   33,933.75   11,454.27   4.46000%   3/6/25   N   8,835,634.60   8,824,180.33   6/6/19   N/A   0.00   0   0   0

 

Reports Available at   sf. citidirect. com   Page 11 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
030309011   030   OF   Palmdale   CA   30,609.55   11,924.49   4.15000%   2/6/25   N   8,565,438.38   8,553,513.89   6/6/19   N/A   0.00   0   0   0
030309012   031   RT   Durham   NC   27,262.28   11,064.44   4.20000%   2/6/25   N   7,537,958.84   7,526,894.40   6/6/19   N/A   0.00   0   0   0
030520744   032   OF   Broomall (Marple Twshp)   PA   25,452.17   11,062.34   4.16300%   4/4/25   N   7,100,012.93   7,088,950.59   6/6/19   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   6/1/19   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   6/6/19   N/A   0.00   0   0   0
030520737   035   MF   Fort Mill   SC   25,005.05   10,214.25   4.32000%   3/6/25   N   6,721,786.93   6,711,572.68   6/6/19   N/A   0.00   0   0   0
030309014   036   MF   Greencastle   IN   25,710.83   9,425.18   4.42000%   3/6/25   N   6,755,143.51   6,745,718.33   6/6/19   N/A   0.00   0   0   0
030309015   037   RT   Houston   TX   21,699.02   11,317.75   3.90000%   3/6/25   N   6,461,247.64   6,449,929.89   6/6/19   N/A   0.00   0   0   0
030309016   038   MF   Houston   TX   25,956.61   8,799.98   4.45000%   3/6/25   N   6,773,743.24   6,764,943.26   6/6/19   N/A   0.00   0   0   0
030520745   039   IN   Charlotte   NC   22,600.91   10,491.72   4.15950%   4/4/25   N   6,309,946.41   6,299,454.69   6/6/19   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   6/1/19   N/A   0.00   0   0   0
030309017   041   MF   Houston   TX   24,954.43   8,134.78   4.54000%   3/6/25   N   6,383,114.53   6,374,979.75   6/6/19   N/A   0.00   0   0   0
030309018   042   MF   Fall River   MA   22,915.50   8,383.34   4.75000%   3/6/25   N   5,602,430.41   5,594,047.07   6/6/19   N/A   0.00   0   0   0
030309019   043   MU   Avon   OH   21,434.84   8,823.84   4.46000%   3/6/25   N   5,581,183.19   5,572,359.35   6/6/19   N/A   0.00   0   0   0
030309020   044   OF   Cleveland   OH   20,806.30   8,530.78   4.50000%   1/6/25   N   5,369,366.54   5,360,835.76   6/6/19   N/A   0.00   0   0   0
030309021   045   LO   Bellevue   NE   19,310.88   11,136.87   4.55000%   3/6/25   N   4,928,689.35   4,917,552.48   6/6/19   N/A   0.00   0   0   0
030520709   046   MF   Doraville   GA   16,542.65   11,472.61   4.10450%   12/6/24   N   4,680,427.50   4,668,954.89   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030309097   048   OF   Arlington Heights   IL   20,614.61   5,830.63   4.87000%   3/6/25   N   4,915,718.73   4,909,888.10   5/6/19   N/A   0.00   A   10   0
030309024   049   IN   Cincinnati   OH   15,984.12   7,973.20   4.03000%   1/6/25   N   4,606,004.80   4,598,031.60   6/6/19   N/A   0.00   0   0   0
030309025   050   MF   Houston   TX   17,644.61   6,250.36   4.35000%   3/6/25   N   4,710,464.40   4,704,214.04   6/6/19   N/A   0.00   0   0   0
030309026   051   MF   Youngstown   OH   18,447.91   6,820.23   4.82900%   8/6/24   N   4,436,400.64   4,429,580.41   6/6/19   N/A   0.00   0   0   0
030520739   052   MF   Killeen   TX   20,477.18   5,907.87   5.35000%   3/6/20   N   4,444,850.28   4,438,942.41   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030309028   054   MF   Bellmead   TX   17,700.39   6,054.28   4.57000%   4/6/25   N   4,497,874.73   4,491,820.45   6/6/19   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   6/6/19   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   6/6/19   N/A   0.00   0   0   0

 

Reports Available at   sf. citidirect. com   Page 12 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
030309031   057   RT   Raleigh   NC   15,538.23   5,164.59   4.65000%   3/6/25   N   3,880,515.14   3,875,350.55   6/6/19   N/A   0.00   0   0   0
030309032   058   RT   Macon   GA   13,851.18   7,959.32   4.56000%   3/6/25   N   3,527,465.96   3,519,506.64   6/6/19   6/6/19   881,866.49   0   8   0
030520741   059   MF   Asheville   NC   12,899.55   5,794.17   4.25000%   3/6/25   N   3,524,734.43   3,518,940.26   6/6/19   N/A   0.00   0   0   0
030309033   060   SS   Forest Hill   MD   14,098.36   5,305.50   4.68000%   3/6/25   N   3,498,352.69   3,493,047.19   6/6/19   N/A   0.00   0   0   0
030309034   061   MF   Tallahassee   FL   12,560.09   5,641.69   4.25000%   3/6/25   N   3,431,978.28   3,426,336.59   6/6/19   N/A   0.00   0   0   0
030309035   062   RT   Jacksonville   FL   13,842.01   5,696.06   4.65500%   3/1/25   N   3,453,187.51   3,447,491.45   5/1/19   N/A   0.00   0   0   0
030294899   063   OF   Bronx   NY   12,865.04   5,112.28   4.40000%   2/6/25   N   3,395,464.03   3,390,351.75   6/6/19   N/A   0.00   0   0   0
030309036   064   RT   Avon   OH   12,716.04   7,077.36   4.67000%   2/6/25   N   3,162,100.86   3,155,023.50   5/6/19   N/A   0.00   0   0   0
030309037   065   SS   Dothan   AL   11,398.09   5,228.49   4.20000%   3/6/25   N   3,151,546.65   3,146,318.16   6/6/19   N/A   0.00   0   0   0
030309038   066   RT   Tampa   FL   11,950.21   4,741.17   4.55000%   3/6/25   N   3,050,034.88   3,045,293.71   6/6/19   N/A   0.00   0   0   0
030309039   067   MF   Greenboro   NC   12,569.51   4,482.11   4.80000%   4/1/25   N   3,041,009.48   3,036,527.37   5/1/19   N/A   0.00   A   0   0
030309040   068   SS   Cincinnati   OH   11,688.32   4,415.89   4.35000%   3/6/25   N   3,120,353.04   3,115,937.15   6/6/19   N/A   0.00   0   0   0
030309041   069   MF   Bedford   OH   11,713.94   4,116.81   4.85000%   3/6/25   N   2,804,800.19   2,800,683.38   6/6/19   N/A   0.00   0   0   0
030309042   070   RT   Plaquemine   LA   10,764.31   4,270.68   4.55000%   3/6/25   N   2,747,359.29   2,743,088.61   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030309044   072   IN   Philadelphia   PA   10,377.28   3,702.55   4.36000%   1/6/25   N   2,763,998.22   2,760,295.67   6/6/19   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   5/1/19   N/A   0.00   A   0   0
030309046   074   OF   Houston   TX   10,840.53   5,315.91   5.05000%   1/6/20   N   2,492,871.39   2,487,555.48   6/6/19   N/A   0.00   0   0   0
030294986   075   OF   Virginia Beach   VA   8,357.82   4,976.53   4.10000%   2/6/25   N   2,367,282.27   2,362,305.74   6/6/19   N/A   0.00   0   0   0
030309047   076   RT   Owensboro   KY   9,086.84   5,036.99   4.66000%   3/6/25   N   2,264,475.97   2,259,438.98   5/6/19   N/A   0.00   A   0   0
030309048   077   MF   Maple Heights   OH   8,785.88   3,733.14   4.40000%   2/1/25   N   2,318,853.86   2,315,120.72   6/6/19   N/A   0.00   0   0   0
030294985   078   RT   Toledo   OH   8,020.27   3,581.63   4.28000%   2/6/25   N   2,176,136.26   2,172,554.63   6/6/19   N/A   0.00   0   0   0
030309049   079   SS   Lansing   MI   8,862.58   2,573.14   4.96000%   4/6/25   N   2,075,005.78   2,072,432.64   6/6/19   N/A   0.00   0   0   0
030294444   080   RT   Buffalo   NY   6,838.77   4,322.79   4.37000%   11/6/24   N   1,817,344.86   1,813,022.07   5/6/19   N/A   0.00   A   0   0
030294852   081   OF   Detroit   MI   6,137.00   3,766.09   4.40000%   2/6/25   N   1,619,735.60   1,615,969.51   6/6/19   N/A   0.00   0   0   0
030309050   082   MH   Chardon   OH   6,074.73   2,563.40   4.40000%   3/6/25   N   1,603,301.60   1,600,738.20   6/6/19   N/A   0.00   0   0   0
030309051   083   MH   Geneva   OH   6,400.38   2,063.22   4.71000%   4/6/25   N   1,578,067.61   1,576,004.39   6/6/19   N/A   0.00   0   0   0

 

Reports Available at   sf. citidirect. com   Page 13 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
030309052   084   SS   Lake Villa   IL   6,105.87   2,296.06   4.70000%   2/6/25   N   1,508,656.45   1,506,360.39   6/6/19   N/A   0.00   0   0   0
030309053   085   SS   Taunton   MA   5,882.62   2,126.27   4.78000%   3/6/25   N   1,429,170.57   1,427,044.30   6/6/19   N/A   0.00   0   0   0
030309054   086   RT   Mentor-On-The-Lake   OH   2,590.91   802.10   5.17000%   3/6/25   N   581,973.79   581,171.69   6/6/19   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   6/6/19   N/A   0.00   0   0   0
030309003   9A2   OF   Oakland   CA   50,939.10   16,055.21   5.11000%   10/1/22   N   11,576,338.31   11,560,283.10   6/1/19   N/A   0.00   0   0   0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals   Count:   86       3,859,730.78   685,592.45               1,078,464,723.94   1,077,779,131.49           881,866.49            

 

Reports Available at   sf. citidirect. com   Page 14 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
030308999   013   <1   16,154,150.41   5/6/19   90,897.48   90,827.93   0.00   0.00   A   0                
030309006   024   <1   8,878,474.17   5/6/19   49,958.12   49,919.89   0.00   0.00   A   0                
030309097   048   <1   4,915,718.73   5/6/19   26,445.24   26,424.08   36.21   11,603.00   A   10   10/24/18            
030309039   067   <1   3,041,009.48   5/1/19   17,051.62   17,038.53   0.00   0.00   A   0                
030309045   073   <1   2,800,000.00   5/1/19   10,560.67   10,548.61   0.00   0.00   A   0                
030309047   076   <1   2,264,475.97   5/6/19   14,123.83   14,114.08   0.00   0.00   A   0                
030294444   080   <1   1,817,344.86   5/6/19   11,161.56   11,153.74   0.00   0.00   A   0                
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Totals   Count:   7   39,871,173.62       220,198.52   220,026.86   36.21   11,603.00                        

 

Reports Available at   sf. citidirect. com   Page 15 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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   #
 
06/12/2019   39,814,544.80   7   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    3.694%   8.1%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
05/10/2019   52,811,919.03   8   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    4.897%   9.3%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
04/12/2019   29,994,959.31   3   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    2.779%   3.5%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
03/12/2019   56,214,113.78   9   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    5.206%   10.5%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
02/12/2019   53,875,536.76   7   3,065,687.17   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    4.985%   8.1%   0.284%   1.2%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
01/11/2019   32,587,011.37   4   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    3.013%   4.7%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
12/12/2018   193,615,724.01   17   0.00   0   0.00   0   3,568,571.53   1   0.00   0   0.00   0   0.00   0   0.00   0
    17.893%   19.8%   0.000%   0.0%   0.000%   0.0%   0.330%   1.2%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
11/13/2018   64,898,741.05   10   0.00   0   3,576,790.23   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    5.994%   11.6%   0.000%   0.0%   0.330%   1.2%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
10/15/2018   153,752,661.47   11   0.00   0   3,584,525.49   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    14.191%   12.8%   0.000%   0.0%   0.331%   1.2%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
09/12/2018   155,330,056.72   9   0.00   0   3,592,683.79   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    14.327%   10.5%   0.000%   0.0%   0.331%   1.2%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
08/10/2018   126,581,140.06   6   3,600,356.89   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    11.668%   7.0%   0.332%   1.2%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%
07/12/2018   6,706,706.33   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0
    0.618%   2.3%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%   0.000%   0.0%

 

Reports Available at   sf. citidirect. com   Page 16 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        Appraisal Reduction Detail

 

            Appraisal   Appraisal   Most Recent   Cumulative
Loan Number   OMCR   Property Name   Reduction Amount   Reduction Date   ASER Amount   ASER Amount
 
 
 
 
 
 
030309032   058   Mercer Crossing   881,866.49   06/06/2019   3,459.00   3,459.00
 
 
 
 
 
 
Totals   1       881,866.49       3,459.00   3,459.00

 

Reports Available at   sf. citidirect. com   Page 17 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        Historical Appraisal Reduction Detail

 

Distribution   Loan           Appraisal   Appraisal   Most Recent   Cumulative
Date   Number   OMCR   Property Name   Reduction Amount   Reduction Date   ASER Amount   ASER Amount
 
 
 
 
 
 
 
10/15/2018   030309032   058   Mercer Crossing   898,170.95   10/09/2018   3,409.31   3,409.31
11/13/2018   030309032   058   Mercer Crossing   898,170.95   10/09/2018   3,522.95   6,932.26
12/12/2018   030309032   058   Mercer Crossing   898,170.95   10/09/2018   3,409.31   10,341.57
01/11/2019   030309032   058   Mercer Crossing   898,170.95   10/09/2018   -6,818.62   3,522.95
02/12/2019   030309032   058   Mercer Crossing   898,170.95   10/09/2018   0.00   3,522.95
03/12/2019   030309032   058   Mercer Crossing   898,170.95   10/09/2018   -340.93   3,182.02
04/12/2019   030309032   058   Mercer Crossing   898,170.95   10/09/2018   -3,182.02   0.00
06/12/2019   030309032   058   Mercer Crossing   881,866.49   06/06/2019   3,459.00   3,459.00

 

Reports Available at   sf. citidirect. com   Page 18 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        Loan Modification Detail

 

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

 

Reports Available at   sf. citidirect. com   Page 19 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        Historical Loan Modification Detail

 

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

 

Reports Available at   sf. citidirect. com   Page 20 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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
 
 
 
 
 
 
 
 
 
030309097   048   10       10/24/18   11/20/18   7,800,000.00   0.00   See the loan supplemental file for comments.
 
 
 
 
 
 
 
 
 
Totals   1                   7,800,000.00   0.00    

 

Reports Available at   sf. citidirect. com   Page 21 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6/12/19   030309032   058       8   4/1/19   3,519,506.64   3,519,506.64   12   GA   4.560%       210,010.00   0.80%   3/6/25   69
5/10/19   030309032   058       8   4/1/19   3,527,465.96   3,535,840.27   12   GA   4.560%       210,010.00   0.80%   3/6/25   70
4/12/19   030309032   058   9/19/18   9       3,535,840.27   3,535,840.27   12   GA   4.560%       210,010.00   0.80%   3/6/25   71
3/12/19   030309032   058   9/19/18   9       3,543,735.70   3,552,945.09   12   GA   4.560%       210,010.00   0.80%   3/6/25   72
2/12/19   030309032   058   9/19/18   98       3,552,945.09   3,560,773.62   12   GA   4.560%       210,010.00   0.80%   3/6/25   73
1/11/19   030309032   058   9/19/18   98       3,560,773.62   3,560,773.62   12   GA   4.560%       237,254.80   0.91%   3/6/25   74
12/12/18   030309032   058   9/19/18   98       3,568,571.53   3,600,356.89   12   GA   4.560%       237,254.80   0.91%   3/6/25   75
11/13/18   030309032   058   9/19/18   98       3,576,790.23   3,600,356.89   12   GA   4.560%       237,254.80   0.91%   3/6/25   76
10/15/18   030309032   058   9/19/18   98       3,584,525.49   3,607,999.98   12   GA   4.560%       237,254.80   0.91%   3/6/25   77
6/12/19   030309097   048   10/24/18   10       4,909,888.10   4,915,718.73   17   IL   4.870%       1,386,818.45   1.46%   3/6/25   69
5/10/19   030309097   048   10/24/18   10       4,915,718.73   4,922,188.09   17   IL   4.870%       1,386,818.45   1.46%   3/6/25   70
4/12/19   030309097   048   10/24/18   98       4,922,188.09   4,927,967.35   17   IL   4.870%       1,529,646.70   1.61%   3/6/25   71
3/12/19   030309097   048   10/24/18   98       4,927,967.35   4,935,717.19   17   IL   4.870%       1,529,646.70   1.61%   3/6/25   72
2/12/19   030309097   048   10/24/18   98       4,935,717.19   4,935,717.19   17   IL   4.870%       1,487,279.71   1.66%   3/6/25   73
1/11/19   030309097   048   10/24/18   98       4,941,439.95   4,947,138.81   17   IL   4.870%       1,466,584.13   1.54%   3/6/25   74
12/12/18   030309097   048   10/24/18   98       4,947,138.81   4,953,481.17   17   IL   4.870%       1,466,584.13   1.54%   3/6/25   75
11/13/18   030309097   048   10/24/18   98       4,953,481.17   4,959,129.75   17   IL   4.870%       1,466,584.13   1.54%   3/6/25   76

 

Reports Available at   sf. citidirect. com   Page 22 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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 23 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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
 
 
 
 
 
 
 
 
 
 
1/12/18   030309000   014   1/10/18   9   16,300,696.12   0.00       0.00   0.00   899,307.95
4/12/17   030309008   026       0   (2,007.09)   0.00       0.00   0.00   0.00

 

Reports Available at   sf. citidirect. com   Page 24 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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 25 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
        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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
There is no historical liquidated loan activity.

 

Reports Available at   sf. citidirect. com   Page 26 of 27   © Copyright   2019 Citigroup
   
           

 


Distribution Date:   06/12/2019   Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date:   06/06/2019    
        Commercial Mortgage Pass-Through Certificates
        Series 2015-GC29
 
        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 27 of 27   © Copyright   2019 Citigroup