EX-99.1 2 ex99_1.htm certstmt_10dccmt15gc292011.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 20
Specially Serviced Loan Detail 22
Unscheduled Principal Detail 26
Liquidated Loan Detail 28
CREFC Legends 30

 

Deal Contact: John Hannon Citibank, N.A.
  john.hannon@citi.com Agency and Trust
  Tel: (212) 816-5693 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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   1,068,082.17   2.674000 % 30/360   10/01 - 10/31   2,380.04   1,068,082.17   0.00     1,070,462.21   0.00   0.00     0.00
Class A-3 220,000,000.00   220,000,000.00   2.935000 % 30/360   10/01 - 10/31   538,083.33   1,065,597.51   0.00     1,603,680.84   0.00   0.00     218,934,402.49
Class A-4 334,415,000.00   334,415,000.00   3.192000 % 30/360   10/01 - 10/31   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   47,135,129.93   2.984000 % 30/360   10/01 - 10/31   117,209.36   924,310.22   0.00     1,041,519.58   0.00   0.00     46,210,819.71
Class A-S 55,926,000.00   55,926,000.00   3.457000 % 30/360   10/01 - 10/31   161,113.53   0.00   0.00     161,113.53   0.00   0.00     55,926,000.00
Class B 72,704,000.00   72,704,000.00   3.758000 % 30/360   10/01 - 10/31   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   4.293161 % 30/360   10/01 - 10/31   185,078.16   0.00   0.00     185,078.16   0.00   0.00     51,732,000.00
Class D 65,713,000.00   65,713,000.00   3.110000 % 30/360   10/01 - 10/31   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   4.293161 % 30/360   10/01 - 10/31   85,036.78   0.00   0.00     85,036.78   0.00   0.00     23,769,000.00
Class F 11,185,000.00   11,185,000.00   4.293161 % 30/360   10/01 - 10/31   40,015.84   0.00   0.00     40,015.84   0.00   0.00     11,185,000.00
Class G 15,380,000.00   15,380,000.00   4.293161 % 30/360   10/01 - 10/31   55,024.01   0.00   0.00     55,024.01   0.00   0.00     15,380,000.00
Class H 39,148,505.00   38,080,423.76   4.293161 % 30/360   10/01 - 10/31   166,121.04   0.00   0.00     166,121.04   0.00   2,667,810.53     35,412,613.23
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   937,107,635.86               2,637,596.87   3,057,989.90   0.00     5,695,586.77   0.00   2,667,810.53     931,381,835.43
Notional Classes                                                
Class X-A 838,892,000.00   658,544,212.10   1.180240 % 30/360   10/01 - 10/31   647,700.08   0.00   0.00     647,700.08   0.00   0.00     655,486,222.20
Class X-B 72,704,000.00   72,704,000.00   0.535161 % 30/360   10/01 - 10/31   32,423.61   0.00   0.00     32,423.61   0.00   0.00     72,704,000.00
Class X-D 65,713,000.00   65,713,000.00   1.183161 % 30/360   10/01 - 10/31   64,790.88   0.00   0.00     64,790.88   0.00   0.00     65,713,000.00
Totals 977,309,000.00   796,961,212.10               744,914.57   0.00   0.00     744,914.57   0.00   0.00     793,903,222.20
Non-Active Exchangeable Certificates                                            
Class PEZ 180,362,000.00   180,362,000.00   0.000000 % 30/360   10/01 - 10/31   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 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 17323 VAW5 10/30/2020   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-2 17323 VAX3 10/30/2020   7.294298   0.016254   7.294298   0.000000   7.310552   0.000000   0.000000   0.000000
Class A-3 17323 VAY1 10/30/2020   1,000.000000   2.445833   4.843625   0.000000   7.289458   0.000000   0.000000   995.156375
Class A-4 17323 VAZ8 10/30/2020   1,000.000000   2.660000   0.000000   0.000000   2.660000   0.000000   0.000000   1,000.000000
Class A-AB 17323 VBB0 10/30/2020   892.338986   2.218950   17.498584   0.000000   19.717534   0.000000   0.000000   874.840402
Class A-S 17323 VBC8 10/30/2020   1,000.000000   2.880834   0.000000   0.000000   2.880834   0.000000   0.000000   1,000.000000
Class B 17323 VBD6 10/30/2020   1,000.000000   3.131667   0.000000   0.000000   3.131667   0.000000   0.000000   1,000.000000
Class C 17323 VBE4 10/30/2020   1,000.000000   3.577634   0.000000   0.000000   3.577634   0.000000   0.000000   1,000.000000
Class D 17323 VAA3 10/30/2020   1,000.000000   2.591667   0.000000   0.000000   2.591667   0.000000   0.000000   1,000.000000
Class E 17323 VAC9 10/30/2020   1,000.000000   3.577634   0.000000   0.000000   3.577634   0.000000   0.000000   1,000.000000
Class F 17323 VAE5 10/30/2020   1,000.000000   3.577634   0.000000   0.000000   3.577634   0.000000   0.000000   1,000.000000
Class G 17323 VAG0 10/30/2020   1,000.000000   3.577634   0.000000   0.000000   3.577634   0.000000   0.000000   1,000.000000
Class H 17323 VAJ4 10/30/2020   972.717190   4.243356   0.000000   0.000000   4.243356   0.000000   68.145911   904.571279
Class R 17323 VAS4 10/30/2020   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class S 17323 VAU9 10/30/2020   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17323 VBF1 10/30/2020   785.016679   0.772090   0.000000   0.000000   0.772090   0.000000   0.000000   781.371407
Class X-B 17323 VBG9 10/30/2020   1,000.000000   0.445967   0.000000   0.000000   0.445967   0.000000   0.000000   1,000.000000
Class X-D 17323 VAL9 10/30/2020   1,000.000000   0.985967   0.000000   0.000000   0.985967   0.000000   0.000000   1,000.000000

 

Reports Available at sf.citidirect.com Page 3 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 1,068,082.17   2.674000 % 30/360 2,380.04   0.00   0.00   0.00     2,380.04 0.00   2,380.04     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 47,135,129.93   2.984000 % 30/360 117,209.36   0.00   0.00   0.00     117,209.36 0.00   117,209.36     0.00
Class A-S 55,926,000.00   3.457000 % 30/360 161,113.48   0.05   0.00   0.00     161,113.53 0.00   161,113.53     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   4.293161 % 30/360 185,078.16   0.00   0.00   0.00     185,078.16 0.00   185,078.16     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   4.293161 % 30/360 85,036.78   0.00   0.00   0.00     85,036.78 0.00   85,036.78     0.00
Class F 11,185,000.00   4.293161 % 30/360 40,015.84   0.00   0.00   0.00     40,015.84 0.00   40,015.84     0.00
Class G 15,380,000.00   4.293161 % 30/360 55,024.01   0.00   0.00   0.00     55,024.01 0.00   55,024.01     0.00
Class H 38,080,423.76   4.293161 % 30/360 136,237.82   208,162.82   744.73   0.00     345,145.37 0.00   166,121.04     179,024.33
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 937,107,635.86         2,607,713.60   208,162.87   744.73   0.00     2,816,621.20 0.00   2,637,596.87     179,024.33
Notional Classes                                          
Class X-A 658,544,212.10   1.180240 % 30/360 647,700.08   0.00   0.00   0.00     647,700.08 0.00   647,700.08     0.00
Class X-B 72,704,000.00   0.535161 % 30/360 32,423.61   0.00   0.00   0.00     32,423.61 0.00   32,423.61     0.00
Class X-D 65,713,000.00   1.183161 % 30/360 64,790.88   0.00   0.00   0.00     64,790.88 0.00   64,790.88     0.00
Totals 796,961,212.10         744,914.57   0.00   0.00   0.00     744,914.57 0.00   744,914.57     0.00

 

Reports Available at sf.citidirect.com Page 4 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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   1,068,082.17   320,644.68   747,437.49   0.00   0.00   0.00     0.00 0.00   13.09 % 0.00 % 30.00 % N/A  
Class A-3 220,000,000.00   220,000,000.00   319,898.77   745,698.74   0.00   0.00   0.00     218,934,402.49 0.00   19.67 % 23.51 % 30.00 % 35.63 %
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 % 35.91 % 30.00 % 35.63 %
Class A-AB 52,822,000.00   47,135,129.93   277,483.48   646,826.74   0.00   0.00   0.00     46,210,819.71 0.00   4.72 % 4.96 % 30.00 % 35.63 %
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 % 6.00 % 25.00 % 29.62 %
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 % 7.81 % 18.50 % 21.82 %
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 % 5.55 % 13.88 % 16.26 %
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 % 7.06 % 8.00 % 9.21 %
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 % 2.55 % 5.87 % 6.65 %
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 % 1.20 % 4.87 % 5.45 %
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 % 1.65 % 3.50 % 3.80 %
Class H 39,148,505.00   38,080,423.76   0.00   0.00   0.00   2,667,810.53   0.00     35,412,613.23 3,735,891.77   3.50 % 3.80 % 0.00 % 0.00 %
Totals 1,118,523,505.00   937,107,635.86   918,026.93   2,139,962.97   0.00   2,667,810.53   0.00     931,381,835.43 3,735,891.77   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC29
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest 3,363,762.35    
Prepayment Interest Shortfall 0.00    
Interest Adjustments 0.00    
ASER Amount (44,316.67 )  
Realized Loss in Excess of Principal Balance 0.00    
Total Interest Funds Available:     3,319,445.68
Principal Funds Available      
Scheduled Principal 918,026.93    
Unscheduled Principal Collections 2,139,962.97    
Repurchased Principal 0.00    
Substitution Principal 0.00    
Other Principal 0.00    
Total Principal Funds Available:     3,057,989.90
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     6,377,435.58

 

ALLOCATION OF FUNDS
 
Scheduled Fees        
Servicing Fee 7,543.23      
Trustee/Certificate Administrator Fee 2,098.08      
Operating Advisor Fee 1,089.39      
CREFC® Intellectual Property Royalty License Fee 403.48      
Total Scheduled Fees:     11,134.18  
Additional Fees, Expenses, etc.        
Additional Servicing Fee 0.00      
Special Servicing Fee (73,323.75 )    
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 (876.19 )    
Borrower Reimbursable Trust Fund Expenses 0.00      
Other Expenses 0.00      
Total Additional Fees, Expenses, etc.:     (74,199.94 )
Distributions        
Interest Distribution 3,382,511.44      
Principal Distribution 3,057,989.90      
Yield Maintenance Charge Distribution 0.00      
Total Distributions:     6,440,501.34  
Total Funds Allocated     6,377,435.58  

 

Reports Available at sf.citidirect.com Page 6 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 83.268866 %
 
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 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 7 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 38 113,146,495.28 12.15 4.4675 51 1.527212
5,000,001 to 10,000,000 24 173,746,939.23 18.65 4.3181 52 1.754258
10,000,001 to 15,000,000 6 71,586,314.50 7.69 4.3810 52 1.556798
15,000,001 to 20,000,000 2 31,697,365.24 3.40 4.6635 53 0.787720
20,000,001 to 25,000,000 3 67,115,940.33 7.21 4.3307 48 1.686036
25,000,001 to 30,000,000 1 28,894,577.91 3.10 4.2300 51 1.840000
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 3 149,527,077.43 16.05 3.7889 52 2.312277
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 60,667,125.51 6.51 3.9200 52 1.150000
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,001 to 90,000,000 0 0.00 0.00 0.0000 0 0.000000
90,000,001 or Greater 2 235,000,000.00 25.23 4.0192 53 1.479362
Totals 87 931,381,835.43 100.00 4.1647 52 1.657216
 
 
 
 
(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 7,721,672.78 0.83 4.3270 53 1.608556
Arkansas   1 21,752,638.75 2.34 4.3550 52 1.380000
Arizona   3 32,866,163.52 3.53 4.2324 51 1.826707
California   4 11,107,296.38 1.19 4.2074 51 1.740163
Colorado   1 9,000,000.00 0.97 3.9000 51 2.970000
Florida   7 39,101,499.84 4.20 4.3203 52 1.466066
Georgia   3 16,644,053.58 1.79 4.3850 51 1.563246
Illinois   5 23,479,470.44 2.52 4.3195 52 1.666315
Indiana   1 6,573,124.10 0.71 4.4200 52 1.420000
Kentucky   3 26,484,293.88 2.84 4.8069 52 1.354513
Louisiana   2 27,406,702.80 2.94 4.3785 52 1.253758
Massachusetts   3 20,424,727.81 2.19 4.3227 52 1.933761
Maryland   1 3,395,798.84 0.36 4.6800 52 1.960000
Michigan   5 23,790,141.31 2.55 4.3816 51 2.586516
Minnesota   1 12,642,605.86 1.36 4.6500 51 0.600000
North Carolina   6 32,649,206.53 3.51 4.3540 52 1.748624
Nebraska   1 4,716,361.36 0.51 4.5500 52 0.060000
New Jersey   1 20,621,640.68 2.21 4.2700 40 2.580000
New York   9 345,588,805.55 37.10 3.9761 52 1.317300
Ohio   12 36,174,921.76 3.88 4.4994 50 1.493922
Pennsylvania   2 9,580,482.97 1.03 4.2184 52 1.934828
South Carolina   2 18,299,378.15 1.96 4.4545 53 0.958450
Tennessee   1 8,613,648.97 0.92 4.4600 52 1.600000
Texas   8 35,109,919.10 3.77 4.3714 52 1.940680
Virginia   2 12,637,280.47 1.36 4.1164 51 1.467768
Washington   1 125,000,000.00 13.42 3.9085 53 2.570000
  Totals 87 931,381,835.43 100.00 4.1647 52 1.657216

 

Reports Available at sf.citidirect.com Page 8 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 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 87 931,381,835.43 100.00 4.1647 52 1.657216
Totals 87 931,381,835.43 100.00 4.1647 52 1.657216

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Multifamily 22 149,858,308.87 16.09 4.4137 52 1.745731
Retail 26 181,249,435.72 19.46 4.2581 52 1.564483
Industrial 3 13,255,758.19 1.42 4.1567 51 0.863231
Mobile Home Park 2 3,091,981.30 0.33 4.5542 52 2.067863
Office 15 215,033,829.12 23.09 4.0650 51 2.320109
Mixed Use 5 276,078,555.14 29.64 3.9079 52 1.349751
Lodging 5 45,138,568.76 4.85 4.5583 52 0.425134
Self Storage 9 47,675,398.33 5.12 4.5678 52 1.882762
Totals 87 931,381,835.43 100.00 4.1647 52 1.657216

 

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 24 286,626,571.81 30.77 4.2380 52 0.619730
1.251 to 1.500 13 84,305,986.80 9.05 4.3662 52 1.385846
1.501 to 1.750 21 164,766,503.44 17.69 4.3617 52 1.625799
1.751 to 2.000 10 75,239,405.15 8.08 4.2494 52 1.883018
2.001 to 2.250 3 11,108,748.16 1.19 4.4122 52 2.134535
2.251 to 2.500 2 7,763,074.16 0.83 4.5737 52 2.335660
2.501 to 2.750 8 272,662,367.25 29.28 3.8661 51 2.616624
2.751 to 3.000 5 27,521,200.20 2.95 4.0853 51 2.896394
3.001 to 3.250 1 1,387,978.46 0.15 4.7800 52 3.220000
Totals 87 931,381,835.43 100.00 4.1647 52 1.657216
 
 
(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   12 300,913,062.89 32.31 3.8112 52 2.332023
4.01 to 4.25   20 297,142,032.72 31.90 4.1539 52 1.183173
4.26 to 4.50   29 206,147,837.02 22.13 4.3878 51 1.665315
4.51 to 4.75   17 88,900,611.92 9.55 4.5923 52 0.994082
4.76 to 5.00   8 37,711,999.77 4.05 4.8277 51 1.524249
5.01 to 5.25   1 566,291.11 0.06 5.1700 52 1.830000
5.26 to 5.50   0 0.00 0.00 0.0000 0 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 87 931,381,835.43 100.00 4.1647 52 1.657216

 

Reports Available at sf.citidirect.com Page 9 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 87 931,381,835.43 100.00 4.1647 52 1.657216
61 to 90 Months 0 0.00 0.00 0.0000 0 0.000000
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 87 931,381,835.43 100.00 4.1647 52 1.657216
 
 
(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 15 367,306,671.34 39.44 3.9306 53 1.830139
241 to 270 Months 1 3,343,449.42 0.36 4.6550 52 1.350000
271 to 300 Months 71 560,731,714.67 60.20 4.3151 51 1.545775
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 87 931,381,835.43 100.00 4.1647 52 1.657216

 

Reports Available at sf.citidirect.com Page 10 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 11/6/20 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 11/6/20 N/A 0.00 A   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 11/6/20 N/A 0.00 0   0   0  
030308992 005 MU Bronx NY 205,130.23 102,199.35 3.92000 % 3/1/25 N 60,769,324.86 60,667,125.51 11/1/20 N/A 0.00 0   0   0  
030308993 006 RT New York NY 177,225.75 65,825.91 4.15000 % 4/6/25 N 49,592,903.34 49,527,077.43 4/6/20 10/6/20 12,416,049.91 3   6   0  
030520734 007 OF Tempe AZ 105,387.51 38,162.64 4.23000 % 2/6/25 N 28,932,740.55 28,894,577.91 11/6/20 N/A 0.00 0   0   0  
030308994 008 MF Lafayette LA 93,009.80 31,590.43 4.36000 % 3/6/25 N 24,773,251.33 24,741,660.90 11/6/20 N/A 0.00 0   0   0  
030308995 009 OF Secaucus NJ 75,944.28 32,540.24 4.27000 % 3/6/24 N 20,654,180.92 20,621,640.68 11/6/20 N/A 0.00 0   0   0  
030308996 010 MF Rogers AR 81,679.69 27,804.08 4.35500 % 3/6/25 N 21,780,442.83 21,752,638.75 11/6/20 N/A 0.00 0   0   0  
030308998 012 LO Orangeburg NY 62,266.63 27,521.87 4.51000 % 4/6/25 N 16,033,178.22 16,005,656.35 11/6/20 N/A 0.00 0   0   0  
030308999 013 SS Various KY 65,235.82 25,661.66 4.82000 % 3/6/25 N 15,717,370.55 15,691,708.89 10/6/20 N/A 0.00 A   0   0  
030520740 015 RT Saugus MA 48,135.55 20,761.56 4.10500 % 3/6/25 N 13,617,381.15 13,596,619.59 11/6/20 N/A 0.00 0   0   0  
030309001 016 LO Bloomington MN 50,709.11 21,480.04 4.65000 % 2/6/25 N 12,664,085.90 12,642,605.86 7/6/20 N/A 0.00 3   0   8  
030309002 017 MF Orion MI 49,150.25 16,353.31 4.42000 % 2/6/25 N 12,913,509.93 12,897,156.62 11/6/20 N/A 0.00 0   0   0  
030520743 018 LO North Charleston SC 45,991.50 18,830.76 4.52900 % 4/4/25 N 11,792,775.95 11,773,945.19 11/6/20 N/A 0.00 0   0   0  
030309004 020 RT Portsmouth VA 36,831.00 16,932.88 4.12000 % 2/6/25 N 10,381,428.32 10,364,495.44 11/6/20 N/A 0.00 0   0   0  
030295033 021 MF Arlington Heights IL 39,661.80 15,608.21 4.46000 % 4/6/25 N 10,327,100.01 10,311,491.80 11/6/20 N/A 0.00 0   0   0  
030309005 022 RT Miami FL 36,410.69 14,464.90 4.45000 % 3/6/25 N 9,501,884.62 9,487,419.72 11/6/20 N/A 0.00 0   0   0  
030520746 023 MF Various NC 34,255.61 15,952.20 4.38000 % 4/4/25 N 9,082,354.42 9,066,402.22 11/6/20 N/A 0.00 0   0   0  
030309006 024 SS Nicholasville KY 35,854.22 14,103.90 4.82000 % 3/6/25 N 8,638,415.73 8,624,311.83 11/6/20 N/A 0.00 0   0   0  
030309007 025 RT Roswell GA 33,864.46 12,532.19 4.46000 % 3/6/25 N 8,817,595.31 8,805,063.12 11/6/20 N/A 0.00 0   0   8  
030309008 026 RT Tallahassee FL 29,862.97 13,729.37 4.12000 % 2/6/25 N 8,417,374.10 8,403,644.73 11/6/20 N/A 0.00 0   0   0  
030309009 027 RT Barrington IL 31,421.75 12,066.10 4.10000 % 2/6/25 N 8,899,944.44 8,887,878.34 11/6/20 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 11/6/20 N/A 0.00 0   0   0  
030309010 029 OF Nashville TN 33,128.28 12,259.74 4.46000 % 3/6/25 N 8,625,908.71 8,613,648.97 11/6/20 N/A 0.00 0   0   0  
030309011 030 OF Palmdale CA 29,835.41 12,698.63 4.15000 % 2/6/25 N 8,348,812.25 8,336,113.62 11/6/20 N/A 0.00 0   0   0  
030309012 031 RT Durham NC 26,536.17 11,790.55 4.20000 % 2/6/25 N 7,337,190.50 7,325,399.95 11/6/20 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 )
 
030520744 032 OF Broomall (Marple Twshp) PA 24,734.48 11,780.03 4.16300 % 4/4/25 N 6,899,811.20 6,888,031.17 11/6/20 N/A 0.00 0   0   0  
030309013 033 MF Romulus MI 26,194.64 9,777.01 4.15000 % 3/6/25 N 7,330,019.98 7,320,242.97 11/6/20 N/A 0.00 0   0   0  
030520742 034 RT Arlington TX 27,150.82 8,832.97 4.45700 % 3/6/25 N 7,074,260.87 7,065,427.90 11/6/20 N/A 0.00 0   0   0  
030520737 035 MF Fort Mill SC 24,315.17 10,904.13 4.32000 % 3/6/25 N 6,536,337.09 6,525,432.96 10/6/20 N/A 0.00 A   0   0  
030309014 036 MF Greencastle IN 25,056.40 10,079.61 4.42000 % 3/6/25 N 6,583,203.71 6,573,124.10 11/6/20 N/A 0.00 0   0   0  
030309015 037 RT Houston TX 21,016.24 12,000.53 3.90000 % 3/6/25 N 6,257,937.91 6,245,937.38 11/6/20 N/A 0.00 0   0   0  
030309016 038 MF Houston TX 25,339.34 9,417.25 4.45000 % 3/6/25 N 6,612,658.11 6,603,240.86 11/6/20 N/A 0.00 0   0   0  
030520745 039 IN Charlotte NC 21,922.30 11,170.33 4.15950 % 4/4/25 N 6,120,483.67 6,109,313.34 11/6/20 N/A 0.00 0   0   0  
030295161 040 RT Port Saint Lucie FL 23,507.29 8,652.38 4.17000 % 4/1/25 N 6,546,472.71 6,537,820.33 12/1/20 N/A 0.00 0   0   0  
030309017 041 MF Houston TX 24,370.93 8,718.28 4.54000 % 3/6/25 N 6,233,859.96 6,225,141.68 11/6/20 N/A 0.00 0   0   0  
030309018 042 MF Fall River MA 22,288.50 9,010.34 4.75000 % 3/6/25 N 5,449,140.10 5,440,129.76 11/6/20 N/A 0.00 0   0   0  
030309019 043 MU Avon OH 20,819.15 9,439.53 4.46000 % 3/6/25 N 5,420,869.16 5,411,429.63 11/6/20 N/A 0.00 0   0   0  
030309020 044 OF Cleveland OH 20,205.46 9,131.62 4.50000 % 1/6/25 N 5,214,312.39 5,205,180.77 11/6/20 N/A 0.00 0   0   0  
030309021 045 LO Bellevue NE 18,525.68 11,922.07 4.55000 % 3/6/25 N 4,728,283.43 4,716,361.36 10/6/20 N/A 0.00 A   0   8  
030520709 046 MF Doraville GA 15,818.32 12,196.94 4.10450 % 12/6/24 N 4,475,492.71 4,463,295.77 11/6/20 N/A 0.00 0   0   0  
030309022 047 RT Jacksonville FL 18,688.89 6,534.58 4.29500 % 3/6/25 N 5,053,138.46 5,046,603.88 11/6/20 N/A 0.00 0   0   0  
030309097 048 OF Arlington Heights IL 20,161.93 7,475,584.03 4.87000 % 3/6/25 N 4,807,773.50 0.00 10/6/20 N/A 0.00 0   7   0  
030309024 049 IN Cincinnati OH 15,485.99 8,471.33 4.03000 % 1/6/25 N 4,462,464.38 4,453,993.05 11/6/20 N/A 0.00 0   0   0  
030309025 050 MF Houston TX 17,217.12 6,677.85 4.35000 % 3/6/25 N 4,596,338.37 4,589,660.52 11/6/20 N/A 0.00 0   0   0  
030309026 051 MF Youngstown OH 17,929.27 7,338.87 4.82900 % 8/6/24 N 4,311,676.73 4,304,337.86 11/6/20 N/A 0.00 0   0   0  
030309027 053 RT Tuscaloosa AL 17,757.28 5,868.92 4.41000 % 4/6/25 N 4,676,044.72 4,670,175.80 11/6/20 N/A 0.00 0   0   0  
030309028 054 MF Bellmead TX 17,264.07 6,490.60 4.57000 % 4/6/25 N 4,387,001.36 4,380,510.76 11/6/20 N/A 0.00 0   0   0  
030309029 055 OF Scarsdale NY 16,828.54 5,539.73 4.48000 % 11/6/24 N 4,362,236.30 4,356,696.57 11/6/20 N/A 0.00 0   0   0  
030309030 056 RT Mesa AZ 14,554.11 5,249.18 4.25000 % 1/6/25 N 3,976,834.79 3,971,585.61 11/6/20 N/A 0.00 0   0   0  
030309031 057 RT Raleigh NC 15,158.84 5,543.98 4.65000 % 3/6/25 N 3,785,766.74 3,780,222.76 11/6/20 N/A 0.00 0   0   0  
030309032 058 RT Macon GA 13,288.69 8,521.81 4.56000 % 3/6/25 N 3,384,216.50 3,375,694.69 11/6/20 N/A 0.00 0   8   0  
030520741 059 MF Asheville NC 12,515.98 6,177.74 4.25000 % 3/6/25 N 3,419,926.20 3,413,748.46 11/6/20 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 )
 
030309033 060   SS Forest Hill MD 13,708.02 5,695.84 4.68000 % 3/6/25 N 3,401,494.68 3,395,798.84 11/6/20 N/A 0.00 0   0   0  
030309034 061   MF Tallahassee FL 12,186.61 6,015.17 4.25000 % 3/6/25 N 3,329,928.17 3,323,913.00 11/6/20 N/A 0.00 0   0   0  
030309035 062   RT Jacksonville FL 13,426.62 6,111.45 4.65500 % 3/1/25 N 3,349,560.87 3,343,449.42 11/1/20 N/A 0.00 0   0   0  
030294899 063   OF Bronx NY 12,512.81 5,464.51 4.40000 % 2/6/25 N 3,302,502.09 3,297,037.58 11/6/20 N/A 0.00 0   0   0  
030309036 064   RT Avon OH 12,203.00 7,590.40 4.67000 % 2/6/25 N 3,034,522.80 3,026,932.40 11/6/20 N/A 0.00 0   0   0  
030309037 065   SS Dothan AL 11,056.39 5,570.19 4.20000 % 3/6/25 N 3,057,067.17 3,051,496.98 11/6/20 N/A 0.00 0   0   0  
030309038 066   RT Tampa FL 11,612.05 5,079.33 4.55000 % 3/6/25 N 2,963,728.09 2,958,648.76 11/6/20 N/A 0.00 0   0   0  
030309039 067   MF Greenboro NC 12,230.29 4,821.33 4.80000 % 4/1/25 N 2,958,941.13 2,954,119.80 11/1/20 N/A 0.00 0   0   0  
030309040 068   SS Cincinnati OH 11,387.07 4,717.14 4.35000 % 3/6/25 N 3,039,929.02 3,035,211.88 11/6/20 N/A 0.00 0   0   0  
030309041 069   MF Bedford OH 11,398.83 4,431.92 4.85000 % 3/6/25 N 2,729,349.95 2,724,918.03 11/6/20 N/A 0.00 0   0   0  
030309042 070   RT Plaquemine LA 10,459.71 4,575.28 4.55000 % 3/6/25 N 2,669,617.18 2,665,041.90 11/6/20 N/A 0.00 0   0   0  
030309043 071   RT South Elgin IL 10,439.97 3,663.87 4.30000 % 2/6/25 N 2,819,497.62 2,815,833.75 11/6/20 N/A 0.00 0   0   0  
030309044 072   IN Philadelphia PA 10,123.51 3,956.32 4.36000 % 1/6/25 N 2,696,408.12 2,692,451.80 11/6/20 N/A 0.00 0   0   0  
030309045 073   RT Mission Viejo CA 10,465.27 3,522.98 4.38000 % 3/1/25 N 2,774,705.74 2,771,182.76 11/1/20 N/A 0.00 0   0   0  
030294986 075   OF Virginia Beach VA 8,042.88 5,291.47 4.10000 % 2/6/25 N 2,278,076.50 2,272,785.03 11/6/20 N/A 0.00 0   0   0  
030309047 076   RT Owensboro KY 8,722.47 5,401.36 4.66000 % 3/6/25 N 2,173,674.52 2,168,273.16 11/6/20 N/A 0.00 0   0   0  
030309048 077   MF Maple Heights OH 8,529.29 3,989.73 4.40000 % 2/1/25 N 2,251,131.78 2,247,142.05 11/1/20 N/A 0.00 0   0   0  
030294985 078   RT Toledo OH 7,781.40 3,820.50 4.28000 % 2/6/25 N 2,111,324.18 2,107,503.68 11/6/20 N/A 0.00 0   0   0  
030309049 079   SS Lansing MI 8,659.26 2,776.46 4.96000 % 4/6/25 N 2,027,401.36 2,024,624.90 11/6/20 N/A 0.00 0   0   0  
030294444 080   RT Buffalo NY 6,547.06 4,614.50 4.37000 % 11/6/24 N 1,739,826.61 1,735,212.11 11/6/20 N/A 0.00 0   0   0  
030294852 081   OF Detroit MI 5,880.88 4,022.21 4.40000 % 2/6/25 N 1,552,139.03 1,548,116.82 11/6/20 N/A 0.00 0   0   0  
030309050 082   MH Chardon OH 5,898.50 2,739.63 4.40000 % 3/6/25 N 1,556,788.45 1,554,048.82 11/6/20 N/A 0.00 0   0   0  
030309051 083   MH Geneva OH 6,246.59 2,217.01 4.71000 % 4/6/25 N 1,540,149.49 1,537,932.48 11/6/20 N/A 0.00 0   0   0  
030309052 084   SS Lake Villa IL 5,936.19 2,465.74 4.70000 % 2/6/25 N 1,466,732.29 1,464,266.55 11/6/20 N/A 0.00 0   0   0  
030309053 085   SS Taunton MA 5,722.48 2,286.41 4.78000 % 3/6/25 N 1,390,264.87 1,387,978.46 11/6/20 N/A 0.00 0   0   0  
030309054 086   RT Mentor-On-The-Lake OH 2,524.96 868.05 5.17000 % 3/6/25 N 567,159.16 566,291.11 11/6/20 N/A 0.00 0   0   0  
030520747 1 A1 OF Seattle WA 420,706.60 0.00 3.90850 % 4/4/25 N 125,000,000.00 125,000,000.00 11/6/20 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 13 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date:   11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29  
Determination Date: 11/06/2020        
      Commercial Mortgage Pass-Through Certificates  
        Series 2015-GC29    
Totals Count: 81 3,363,762.35 8,393,610.96 937,107,635.86 931,381,835.43 12,416,049.91

 

Reports Available at sf.citidirect.com Page 14 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
030308991 003 <1 50,000,000.00 11/6/20 155,430.56 0.00 0.00 0.00 A   0          
030308993 006 3+ 50,000,000.00 4/6/20 198,734.99 1,612,677.80 16,106.82 5,000.00 3   6   7/6/20      
030308999 013 <1 15,717,370.55 10/6/20 90,897.48 90,829.81 0.00 0.00 A   0          
030309001 016 3+ 12,729,632.61 7/6/20 72,189.15 288,539.68 1,428.27 0.00 3   0          
030520737 035 <1 6,536,337.09 10/6/20 35,219.30 35,191.16 0.00 0.00 A   0          
030309021 045 <1 4,728,283.43 10/6/20 30,447.75 30,427.39 0.00 0.00 A   0          
Totals Count: 6 139,711,623.68   582,919.23 2,057,665.84 17,535.09 5,000.00                

 

Reports Available at sf.citidirect.com Page 15 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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   #  
 
11/13/2020 76,933,503.21   4   0.00   0   0.00   0   12,642,605.86   1   49,527,077.43   1   0.00   0   0.00   0   0.00   0  
  8.260 % 5.0 % 0.000 % 0.0 % 0.000 % 0.0 % 1.357 % 1.3 % 5.318 % 1.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
10/13/2020 89,711,806.05   7   0.00   0   12,664,085.90   1   0.00   0   49,592,903.34   1   0.00   0   0.00   0   4,807,773.50   1  
  9.573 % 8.6 % 0.000 % 0.0 % 1.351 % 1.2 % 0.000 % 0.0 % 5.292 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.513 % 1.2 %
09/14/2020 27,292,882.52   6   12,687,112.49   1   0.00   0   49,664,199.64   1   0.00   0   0.00   0   0.00   0   4,814,679.17   1  
  2.902 % 7.3 % 1.349 % 1.2 % 0.000 % 0.0 % 5.281 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.512 % 1.2 %
08/12/2020 72,130,978.13   7   0.00   0   0.00   0   49,729,537.27   1   0.00   0   0.00   0   0.00   0   4,820,907.40   1  
  7.662 % 8.5 % 0.000 % 0.0 % 0.000 % 0.0 % 5.282 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.512 % 1.2 %
07/10/2020 65,463,869.34   6   0.00   0   49,794,642.24   1   0.00   0   0.00   0   0.00   0   0.00   0   4,827,109.62   1  
  6.947 % 7.3 % 0.000 % 0.0 % 5.284 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.512 % 1.2 %
06/12/2020 51,674,994.68   5   56,976,240.32   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,833,937.13   1  
  5.478 % 6.1 % 6.040 % 2.4 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.512 % 1.2 %
05/12/2020 43,032,003.26   4   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,840,084.94   1  
  4.557 % 4.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.513 % 1.2 %
04/10/2020 39,777,909.87   5   50,000,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,846,860.01   1  
  4.208 % 6.1 % 5.290 % 1.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.513 % 1.2 %
03/12/2020 179,758,572.35   15   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,852,953.85   1  
  18.651 % 18.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.504 % 1.2 %
02/12/2020 37,731,473.02   5   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,860,331.74   1  
  3.911 % 6.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.504 % 1.2 %
01/10/2020 26,303,914.15   6   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,866,369.32   1  
  2.489 % 7.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.460 % 1.2 %
12/12/2019 42,056,934.48   3   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   4,872,381.69   1  
  3.934 % 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 % 0.456 % 1.2 %

 

Reports Available at sf.citidirect.com Page 16 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
030308993 006 170 Broadway 12,416,049.91 10/06/2020 44,316.67 87,203.78
030309032 058 Mercer Crossing 0.00   0.00 3,459.00
Totals 2   12,416,049.91   44,316.67 90,662.78

 

Reports Available at sf.citidirect.com Page 17 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
10/13/2020 030308993 006 170 Broadway 12,416,049.91 10/06/2020 42,887.11 42,887.11
11/13/2020 030308993 006 170 Broadway 12,416,049.91 10/06/2020 44,316.67 87,203.78
01/10/2020 030309097 048 Commerce Point I And II 0.00 01/06/2020 0.00 0.00
02/12/2020 030309097 048 Commerce Point I And II 0.00 01/06/2020 0.00 0.00
03/12/2020 030309097 048 Commerce Point I And II 0.00 01/06/2020 0.00 0.00
04/10/2020 030309097 048 Commerce Point I And II 0.00 01/06/2020 0.00 0.00
05/12/2020 030309097 048 Commerce Point I And II 0.00 01/06/2020 0.00 0.00
06/12/2020 030309097 048 Commerce Point I And II 0.00 01/06/2020 0.00 0.00
07/10/2020 030309097 048 Commerce Point I And II 0.00 07/06/2020 0.00 0.00
08/12/2020 030309097 048 Commerce Point I And II 0.00 07/06/2020 0.00 0.00
09/14/2020 030309097 048 Commerce Point I And II 0.00 07/06/2020 0.00 0.00
10/13/2020 030309097 048 Commerce Point I And II 0.00 07/06/2020 0.00 0.00
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
07/12/2019 030309032 058 Mercer Crossing 881,866.49 06/06/2019 -3,459.00 0.00
01/10/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
03/12/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
04/10/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
05/12/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
06/12/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
07/10/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
08/12/2020 030309032 058 Mercer Crossing 0.00 06/06/2019 0.00 0.00
10/13/2020 030309032 058 Mercer Crossing 881,866.49 06/06/2019 0.00 3,459.00
11/13/2020 030309032 058 Mercer Crossing 0.00   0.00 3,459.00

 

Reports Available at sf.citidirect.com Page 18 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
03/12/2020 030309046 074 Lumen Dental 612,158.81 02/06/2020 2,468.11 2,468.11
04/10/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 1,781.25 4,249.36
05/12/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 1,723.79 5,973.15
06/12/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 1,781.25 7,754.40
07/10/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 1,723.79 9,478.19
08/12/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 1,781.25 11,259.44
09/14/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 1,781.25 13,040.69
10/13/2020 030309046 074 Lumen Dental 413,296.56 04/06/2020 0.00 0.00

 

Reports Available at sf.citidirect.com Page 19 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC29
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
030309007 025 Mansell Shops 5/6/20 8 Other
030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
 
Totals 3        

 

Reports Available at sf.citidirect.com Page 20 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
06/12/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
07/10/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
08/12/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
09/14/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
10/13/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
11/13/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
05/12/2020 030309007 025 Mansell Shops 5/6/20 8 Other
06/12/2020 030309007 025 Mansell Shops 5/6/20 8 Other
07/10/2020 030309007 025 Mansell Shops 5/6/20 8 Other
08/12/2020 030309007 025 Mansell Shops 5/6/20 8 Other
09/14/2020 030309007 025 Mansell Shops 5/6/20 8 Other
10/13/2020 030309007 025 Mansell Shops 5/6/20 8 Other
11/13/2020 030309007 025 Mansell Shops 5/6/20 8 Other
07/10/2020 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
08/12/2020 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
09/14/2020 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
10/13/2020 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
11/13/2020 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other

 

Reports Available at sf.citidirect.com Page 21 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
030308993 006 6     7/6/20 12/10/14 100,000,000.00 0.00 See the loan supplemental file for comments.
030309097 048 7     10/24/18 11/15/19 7,000,000.00 0.00 See the loan supplemental file for comments.
030309032 058 8     9/19/18 2/28/15 6,100,000.00 0.00 See the loan supplemental file for comments.
Totals 3           113,100,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 22 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
11/13/20 030308993 006 7/6/20 6     49,527,077.43 50,000,000.00 12   NY 4.150 %   4,676,902.43 1.59 % 4/6/25 53
10/13/20 030308993 006 7/6/20 6     49,592,903.34 50,000,000.00 12   NY 4.150 %   4,676,902.43 1.59 % 4/6/25 54
9/14/20 030308993 006 7/6/20 1     49,664,199.64 50,000,000.00 12   NY 4.150 %   4,676,902.43 1.59 % 4/6/25 55
8/12/20 030308993 006 7/6/20 1     49,729,537.27 50,000,000.00 12   NY 4.150 %   4,525,000.35 1.54 % 4/6/25 56
11/13/20 030309032 058 9/19/18 8   4/1/19 3,375,694.69 3,375,694.69 12   GA 4.560 %   191,441.70 0.73 % 3/6/25 52
10/13/20 030309032 058 9/19/18 8   4/1/19 3,384,216.50 3,393,133.09 12   GA 4.560 %   191,441.70 0.73 % 3/6/25 53
9/14/20 030309032 058 9/19/18 8   4/1/19 3,393,133.09 3,393,133.09 12   GA 4.560 %   191,441.70 0.73 % 3/6/25 54
8/12/20 030309032 058 9/19/18 8   4/1/19 3,401,586.69 3,401,586.69 12   GA 4.560 %   191,441.70 0.73 % 3/6/25 55
7/10/20 030309032 058 9/19/18 8   4/1/19 3,410,007.23 3,410,007.23 12   GA 4.560 %   226,966.26 0.87 % 3/6/25 56
6/12/20 030309032 058 9/19/18 8   4/1/19 3,418,826.19 3,418,826.19 12   GA 4.560 %   226,966.26 0.87 % 3/6/25 57
5/12/20 030309032 058 9/19/18 8   4/1/19 3,427,179.30 3,427,179.30 12   GA 4.560 %   226,966.26 0.87 % 3/6/25 58
4/10/20 030309032 058 9/19/18 8   4/1/19 3,435,933.25 3,435,933.25 12   GA 4.560 %   226,966.26 0.87 % 3/6/25 59
3/12/20 030309032 058 9/19/18 8   4/1/19 3,444,219.45 3,444,219.45 12   GA 4.560 %   226,966.26 0.87 % 3/6/25 60
2/12/20 030309032 058 9/19/18 8   4/1/19 3,453,344.66 3,453,344.66 12   GA 4.560 %   226,966.26 0.87 % 3/6/25 61
1/10/20 030309032 058 9/19/18 8   4/1/19 3,461,562.76 3,461,562.76 12   GA 4.560 %   248,047.82 0.95 % 3/6/25 62
12/12/19 030309032 058 9/19/18 8   4/1/19 3,469,748.71 3,469,748.71 12   GA 4.560 %   248,047.82 0.95 % 3/6/25 63
11/13/19 030309032 058 9/19/18 8   4/1/19 3,478,341.51 3,478,341.51 12   GA 4.560 %   248,047.82 0.95 % 3/6/25 64
10/11/19 030309032 058 9/19/18 8   4/1/19 3,486,461.84 3,486,461.84 12   GA 4.560 %   248,047.82 0.95 % 3/6/25 65
9/12/19 030309032 058 9/19/18 8   4/1/19 3,494,991.37 3,494,991.37 12   GA 4.560 %   248,047.82 0.95 % 3/6/25 66
8/12/19 030309032 058   8   4/1/19 3,503,046.57 3,503,046.57 12   GA 4.560 %   210,010.00 0.80 % 3/6/25 67
7/12/19 030309032 058   8   4/1/19 3,511,070.27 3,511,070.27 12   GA 4.560 %   210,010.00 0.80 % 3/6/25 68
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

 

Reports Available at sf.citidirect.com Page 23 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020   Citigroup Commercial Mortgage Trust 2015-GC29          
Determination Date: 11/06/2020                      
          Commercial Mortgage Pass-Through Certificates          
            Series 2015-GC29            
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
10/13/20 030309046 074 12/26/19 8 0.00 0.00 17 TX 5.050 % -72,861.26 -0.38 % 1/6/20 0
9/14/20 030309046 074 12/26/19 13 2,402,499.51 2,454,119.68 17 TX 5.050 % -72,861.26 -0.38 % 1/6/20 0
8/12/20 030309046 074 12/26/19 13 2,408,183.70 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
7/10/20 030309046 074 12/26/19 13 2,413,843.27 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
6/12/20 030309046 074 12/26/19 13 2,419,816.32 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
5/12/20 030309046 074 12/26/19 13 2,425,425.53 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
4/10/20 030309046 074 12/26/19 13 2,431,350.04 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
3/12/20 030309046 074 12/26/19 2 2,436,909.31 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
2/12/20 030309046 074 12/26/19 98 2,443,126.97 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
1/10/20 030309046 074 12/26/19 98 2,448,635.25 2,454,119.68 17 TX 5.050 % 146,587.20 0.76 % 1/6/20 0
11/13/20 030309097 048 10/24/18 7 0.00 0.00 17 IL 4.870 % 129,428.19 0.14 % 3/6/25 52
10/13/20 030309097 048 10/24/18 7 4,807,773.50 4,807,773.50 17 IL 4.870 % 308,579.17 0.32 % 3/6/25 53
9/14/20 030309097 048 10/24/18 7 4,814,679.17 4,814,679.17 17 IL 4.870 % 308,579.17 0.32 % 3/6/25 54
8/12/20 030309097 048 10/24/18 7 4,820,907.40 4,820,907.40 17 IL 4.870 % 472,098.00 0.50 % 3/6/25 55
7/10/20 030309097 048 10/24/18 7 4,827,109.62 4,827,109.62 17 IL 4.870 % 469,923.66 0.49 % 3/6/25 56
6/12/20 030309097 048 10/24/18 7 4,833,937.13 4,833,937.13 17 IL 4.870 % 211,033.40 0.22 % 3/6/25 57
5/12/20 030309097 048 10/24/18 7 4,840,084.94 4,840,084.94 17 IL 4.870 % 211,033.40 0.22 % 3/6/25 58
4/10/20 030309097 048 10/24/18 7 4,846,860.01 4,852,953.85 17 IL 4.870 % 211,033.40 0.22 % 3/6/25 59
3/12/20 030309097 048 10/24/18 7 4,852,953.85 4,852,953.85 17 IL 4.870 % 211,033.40 0.22 % 3/6/25 60
2/12/20 030309097 048 10/24/18 7 4,860,331.74 4,860,331.74 17 IL 4.870 % 211,033.40 0.22 % 3/6/25 61
1/10/20 030309097 048 10/24/18 7 4,866,369.32 4,866,369.32 17 IL 4.870 % 2,552,674.98 2.68 % 3/6/25 62
12/12/19 030309097 048 10/24/18 7 4,872,381.69 4,872,381.69 17 IL 4.870 % 304,831.84 0.32 % 3/6/25 63
11/13/19 030309097 048 10/24/18 7 4,879,026.22 4,879,026.22 17 IL 4.870 % 1,110,660.52 1.17 % 3/6/25 64
10/11/19 030309097 048 10/24/18 7 4,884,985.73 4,884,985.73 17 IL 4.870 % 1,110,660.52 1.17 % 3/6/25 65
9/12/19 030309097 048 10/24/18 7 4,891,579.31 4,897,486.40 17 IL 4.870 % 1,110,660.52 1.17 % 3/6/25 66
8/12/19 030309097 048 10/24/18 10 4,897,486.40 4,903,368.82 17 IL 4.870 % 1,110,660.52 1.17 % 3/6/25 67
7/12/19 030309097 048 10/24/18 10 4,903,368.82 4,903,368.82 17 IL 4.870 % 1,386,818.45 1.46 % 3/6/25 68

 

Reports Available at sf.citidirect.com Page 24 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020   Citigroup Commercial Mortgage Trust 2015-GC29          
Determination Date: 11/06/2020                      
          Commercial Mortgage Pass-Through Certificates          
            Series 2015-GC29            
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 25 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
030309097 048 11/2/20 6 2,139,962.97 0.00   0.00 0.00 0.00
Totals 1     2,139,962.97 0.00   0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 26 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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
2/12/20 030520738 004   2/1/20 2 91,500,000.00   0.00   0.00 0.00 0.00
4/10/20 030308997 011   4/6/20 5 17,762,720.19   0.00   0.00 0.00 0.00
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
11/13/20 030309097 048   11/2/20 6 2,139,962.97   0.00   0.00 0.00 0.00
9/12/19 030520739 052   9/6/19 2 4,426,382.17   0.00   0.00 0.00 0.00
10/13/20 030309046 074   10/1/20 6 1,328,372.35   0.00   0.00 0.00 0.00
1/10/20 030309003 9 A2 1/9/20 2 11,440,924.80   0.00   0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 27 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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)
030309097 048 11/2/20 11/15/19 7,000,000.00 0.00 4,807,773.50 0.00 148,416.58 2,288,379.55 0.00 2,667,810.53  
030309046 074     0.00 0.00 0.00 0.00 232,660.35 1,582,378.62 0.00 0.00  
Totals 2       0.00 4,807,773.50 0.00 381,076.93 3,870,758.17 0.00 2,667,810.53  

 

Reports Available at sf.citidirect.com Page 28 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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)
11/13/20 030309046 074     0.00 0.00 0.00 0.00 232,660.35 1,582,378.62 0.00 0.00  
11/13/20 030309097 048 11/2/20 11/15/19 7,000,000.00 0.00 4,807,773.50 0.00 148,416.58 2,288,379.55 0.00 2,667,810.53  
10/13/20 030309046 074   2/12/20 2,240,000.00 0.00 2,402,499.51 0.00 247,960.35 1,582,378.62 0.00 1,068,081.24  

 

Reports Available at sf.citidirect.com Page 29 of 30 © Copyright 2020 Citigroup

 


 

Distribution Date: 11/13/2020 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 11/06/2020  
    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 30 of 30 © Copyright 2020 Citigroup