EX-99.1 2 ex99_1.htm certstmt_10dccmt15gc292102.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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   0.00   2.674000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-3 220,000,000.00   218,934,402.49   2.935000 % 30/360   01/01 - 01/31   535,477.06   0.00   0.00     535,477.06   0.00   0.00     218,934,402.49
Class A-4 334,415,000.00   334,415,000.00   3.192000 % 30/360   01/01 - 01/31   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   44,293,728.30   2.984000 % 30/360   01/01 - 01/31   110,143.74   928,582.56   0.00     1,038,726.30   0.00   0.00     43,365,145.74
Class A-S 55,926,000.00   55,926,000.00   3.457000 % 30/360   01/01 - 01/31   161,113.44   0.00   0.00     161,113.44   0.00   0.00     55,926,000.00
Class B 72,704,000.00   72,704,000.00   3.758000 % 30/360   01/01 - 01/31   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   4.150556 % 30/360   01/01 - 01/31   178,930.47   0.00   0.00     178,930.47   0.00   0.00     51,732,000.00
Class D 65,713,000.00   65,713,000.00   3.110000 % 30/360   01/01 - 01/31   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   4.150556 % 30/360   01/01 - 01/31   82,212.14   0.00   0.00     82,212.14   0.00   0.00     23,769,000.00
Class F 11,185,000.00   11,185,000.00   4.150556 % 30/360   01/01 - 01/31   38,686.64   0.00   0.00     38,686.64   0.00   0.00     11,185,000.00
Class G 15,380,000.00   15,380,000.00   4.150556 % 30/360   01/01 - 01/31   53,196.29   0.00   0.00     53,196.29   0.00   0.00     15,380,000.00
Class H 39,148,505.00   35,412,613.23   4.150556 % 30/360   01/01 - 01/31   64,772.20   0.00   0.00     64,772.20   0.00   0.00     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   929,464,744.02               2,512,066.76   928,582.56   0.00     3,440,649.32   0.00   0.00     928,536,161.46
Notional Classes                                                
Class X-A 838,892,000.00   653,569,130.79   1.036067 % 30/360   01/01 - 01/31   564,284.59   0.00   0.00     564,284.59   0.00   0.00     652,640,548.23
Class X-B 72,704,000.00   72,704,000.00   0.392556 % 30/360   01/01 - 01/31   23,783.66   0.00   0.00     23,783.66   0.00   0.00     72,704,000.00
Class X-D 65,713,000.00   65,713,000.00   1.040556 % 30/360   01/01 - 01/31   56,981.71   0.00   0.00     56,981.71   0.00   0.00     65,713,000.00
Totals 977,309,000.00   791,986,130.79               645,049.96   0.00   0.00     645,049.96   0.00   0.00     791,057,548.23
Non-Active Exchangeable Certificates                                            
Class PEZ 180,362,000.00   180,362,000.00   0.000000 % 30/360   01/01 - 01/31   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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 1/29/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-2 17323 VAX3 1/29/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-3 17323 VAY1 1/29/2021   995.156375   2.433987   0.000000   0.000000   2.433987   0.000000   0.000000   995.156375
Class A-4 17323 VAZ8 1/29/2021   1,000.000000   2.660000   0.000000   0.000000   2.660000   0.000000   0.000000   1,000.000000
Class A-AB 17323 VBB0 1/29/2021   838.546975   2.085187   17.579466   0.000000   19.664653   0.000000   0.000000   820.967509
Class A-S 17323 VBC8 1/29/2021   1,000.000000   2.880833   0.000000   0.000000   2.880833   0.000000   0.000000   1,000.000000
Class B 17323 VBD6 1/29/2021   1,000.000000   3.131667   0.000000   0.000000   3.131667   0.000000   0.000000   1,000.000000
Class C 17323 VBE4 1/29/2021   1,000.000000   3.458797   0.000000   0.000000   3.458797   0.000000   0.000000   1,000.000000
Class D 17323 VAA3 1/29/2021   1,000.000000   2.591667   0.000000   0.000000   2.591667   0.000000   0.000000   1,000.000000
Class E 17323 VAC9 1/29/2021   1,000.000000   3.458797   0.000000   0.000000   3.458797   0.000000   0.000000   1,000.000000
Class F 17323 VAE5 1/29/2021   1,000.000000   3.458797   0.000000   0.000000   3.458797   0.000000   0.000000   1,000.000000
Class G 17323 VAG0 1/29/2021   1,000.000000   3.458796   0.000000   0.000000   3.458796   0.000000   0.000000   1,000.000000
Class H 17323 VAJ4 1/29/2021   904.571279   1.654526   0.000000   0.000000   1.654526   0.000000   0.000000   904.571279
Class R 17323 VAS4 1/29/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class S 17323 VAU9 1/29/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17323 VBF1 1/29/2021   779.086141   0.672655   0.000000   0.000000   0.672655   0.000000   0.000000   777.979225
Class X-B 17323 VBG9 1/29/2021   1,000.000000   0.327130   0.000000   0.000000   0.327130   0.000000   0.000000   1,000.000000
Class X-D 17323 VAL9 1/29/2021   1,000.000000   0.867130   0.000000   0.000000   0.867130   0.000000   0.000000   1,000.000000

 

Reports Available at sf.citidirect.com Page 3 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 0.00   2.674000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-3 218,934,402.49   2.935000 % 30/360 535,477.06   0.00   0.00   0.00     535,477.06 0.00   535,477.06     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 44,293,728.30   2.984000 % 30/360 110,143.74   0.00   0.00   0.00     110,143.74 0.00   110,143.74     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   161,113.44     0.04
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   4.150556 % 30/360 178,930.47   0.00   0.00   0.00     178,930.47 0.00   178,930.47     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   4.150556 % 30/360 82,212.14   0.00   0.00   0.00     82,212.14 0.00   82,212.14     0.00
Class F 11,185,000.00   4.150556 % 30/360 38,686.64   0.00   0.00   0.00     38,686.64 0.00   38,686.64     0.00
Class G 15,380,000.00   4.150556 % 30/360 53,196.29   0.00   0.00   0.00     53,196.29 0.00   53,196.29     0.00
Class H 35,412,613.23   4.150556 % 30/360 122,485.03   295,705.26   1,022.78   0.00     419,213.07 0.00   64,772.20     354,440.87
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 929,464,744.02         2,569,779.63   295,705.26   1,022.78   0.00     2,866,507.67 0.00   2,512,066.76     354,440.91
Notional Classes                                          
Class X-A 653,569,130.79   1.036067 % 30/360 564,284.59   0.00   0.00   0.00     564,284.59 0.00   564,284.59     0.00
Class X-B 72,704,000.00   0.392556 % 30/360 23,783.66   0.00   0.00   0.00     23,783.66 0.00   23,783.66     0.00
Class X-D 65,713,000.00   1.040556 % 30/360 56,981.71   0.00   0.00   0.00     56,981.71 0.00   56,981.71     0.00
Totals 791,986,130.79         645,049.96   0.00   0.00   0.00     645,049.96 0.00   645,049.96     0.00

 

Reports Available at sf.citidirect.com Page 4 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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   0.00   0.00   0.00   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   218,934,402.49   0.00   0.00   0.00   0.00   0.00     218,934,402.49 0.00   19.67 % 23.58 % 30.00 % 35.74 %
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 % 36.02 % 30.00 % 35.74 %
Class A-AB 52,822,000.00   44,293,728.30   928,582.56   0.00   0.00   0.00   0.00     43,365,145.74 0.00   4.72 % 4.67 % 30.00 % 35.74 %
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 % 6.02 % 25.00 % 29.71 %
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 % 7.83 % 18.50 % 21.88 %
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 % 5.57 % 13.88 % 16.31 %
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 % 7.08 % 8.00 % 9.23 %
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 % 2.56 % 5.87 % 6.67 %
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 % 5.47 %
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 % 1.66 % 3.50 % 3.81 %
Class H 39,148,505.00   35,412,613.23   0.00   0.00   0.00   0.00   0.00     35,412,613.23 3,735,891.77   3.50 % 3.81 % 0.00 % 0.00 %
Totals 1,118,523,505.00   929,464,744.02   928,582.56   0.00   0.00   0.00   0.00     928,536,161.46 3,735,891.77   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC29
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available        
Scheduled Interest 3,333,044.79      
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:     3,288,728.12  
Principal Funds Available        
Scheduled Principal 928,582.56      
Unscheduled Principal Collections 0.00      
Repurchased Principal 0.00      
Substitution Principal 0.00      
Other Principal 0.00      
Total Principal Funds Available:     928,582.56  
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 (107,160.98 )    
Total Other Funds Available:     (107,160.98 )
Total Funds Available     4,110,149.70  

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 7,492.64  
Trustee/Certificate Administrator Fee 2,080.96  
Operating Advisor Fee 1,080.50  
CREFC® Intellectual Property Royalty License Fee 400.19  
Total Scheduled Fees:   11,054.29
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 13,344.37  
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 51.75  
Borrower Reimbursable Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   13,396.12
Distributions    
Interest Distribution 3,157,116.73  
Principal Distribution 928,582.56  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   4,085,699.29
Total Funds Allocated   4,110,149.70

 

Reports Available at sf.citidirect.com Page 6 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC29
    Other Information

 

Interest Reserve Account Information    
Beginning Interest Reserve Account Balance 107,271.66  
Deposit of Withheld Amounts to the Interest Reserve Account 107,160.98  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Ending Interest Reserve Account Balance 214,432.64  
 
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 83.014452 %
 
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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 38 112,522,563.04 12.12 4.4675 48 1.600536
5,000,001 to 10,000,000 24 172,956,054.65 18.63 4.3180 49 1.776224
10,000,001 to 15,000,000 6 71,245,139.61 7.67 4.3810 49 0.933236
15,000,001 to 20,000,000 2 31,532,391.66 3.40 4.6635 50 0.723446
20,000,001 to 25,000,000 3 66,829,941.54 7.20 4.3307 45 1.723703
25,000,001 to 30,000,000 1 28,775,834.02 3.10 4.2300 48 1.510000
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 3 149,322,434.66 16.08 3.7884 49 2.339692
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 60,351,802.28 6.50 3.9200 49 1.230000
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 25.31 4.0192 50 1.071702
Totals 87 928,536,161.46 100.00 4.1642 49 1.519277
 
 
 
 
(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 7,686,165.20 0.83 4.3271 50 1.620276
Arkansas   1 21,665,948.08 2.33 4.3550 49 1.300000
Arizona   3 32,731,084.24 3.53 4.2324 48 1.536585
California   4 11,056,971.12 1.19 4.2074 48 1.842438
Colorado   1 9,000,000.00 0.97 3.9000 48 3.320000
Florida   7 38,913,652.65 4.19 4.3203 49 1.487509
Georgia   3 16,541,508.00 1.78 4.3851 48 1.526677
Illinois   5 23,374,462.01 2.52 4.3195 49 1.647165
Indiana   1 6,541,841.33 0.70 4.4200 49 1.440000
Kentucky   3 26,344,104.05 2.84 4.8069 49 1.297238
Louisiana   2 27,294,025.89 2.94 4.3785 49 1.200504
Massachusetts   3 20,325,362.29 2.19 4.3226 49 1.933765
Maryland   1 3,378,128.22 0.36 4.6800 49 1.960000
Michigan   5 23,687,689.33 2.55 4.3816 48 2.527722
Minnesota   1 12,576,002.20 1.35 4.6500 48 -2.240000
North Carolina   6 32,477,611.20 3.50 4.3541 49 1.771073
Nebraska   1 4,679,713.37 0.50 4.5500 49 0.150000
New Jersey   1 20,520,836.31 2.21 4.2700 37 2.860000
New York   9 344,935,231.85 37.15 3.9759 49 1.100799
Ohio   12 35,974,590.03 3.87 4.4994 47 1.635517
Pennsylvania   2 9,531,799.83 1.03 4.2184 49 1.901203
South Carolina   2 18,207,206.03 1.96 4.4545 50 0.591671
Tennessee   1 8,575,511.17 0.92 4.4600 49 1.780000
Texas   8 34,948,038.57 3.76 4.3716 49 1.847348
Virginia   2 12,568,678.49 1.35 4.1164 48 1.470521
Washington   1 125,000,000.00 13.46 3.9085 50 2.490000
  Totals 87 928,536,161.46 100.00 4.1642 49 1.519277

 

Reports Available at sf.citidirect.com Page 8 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 87 928,536,161.46 100.00 4.1642 49 1.519277
Totals 87 928,536,161.46 100.00 4.1642 49 1.519277

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Multifamily 22 149,164,626.95 16.06 4.4137 49 1.694513
Retail 26 180,398,101.31 19.43 4.2580 49 1.593296
Industrial 3 13,182,915.93 1.42 4.1568 48 1.468927
Mobile Home Park 2 3,076,600.61 0.33 4.5543 49 2.128345
Office 15 214,609,332.05 23.11 4.0645 48 2.258857
Mixed Use 5 275,734,019.67 29.70 3.9079 49 1.057253
Lodging 5 44,891,660.90 4.83 4.5583 49 -0.509699
Self Storage 9 47,478,904.04 5.11 4.5672 49 1.920645
Totals 87 928,536,161.46 100.00 4.1642 49 1.519277

 

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 24 285,193,261.67 30.71 4.2413 49 0.208168
1.251 to 1.500 12 95,646,885.10 10.30 4.4341 49 1.379834
1.501 to 1.750 18 153,097,523.87 16.49 4.3062 49 1.605710
1.751 to 2.000 14 74,589,328.49 8.03 4.2605 49 1.853090
2.001 to 2.250 3 11,050,414.62 1.19 4.4120 49 2.134533
2.251 to 2.500 5 140,586,097.42 15.14 3.9755 50 2.471875
2.501 to 2.750 3 112,846,126.73 12.15 3.7022 49 2.671138
2.751 to 3.000 6 45,145,646.75 4.86 4.1805 43 2.845341
3.001 to 3.250 1 1,380,876.81 0.15 4.7800 49 3.220000
3.251 to 3.500 1 9,000,000.00 0.97 3.9000 48 3.320000
Totals 87 928,536,161.46 100.00 4.1642 49 1.519277
 
 
(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   13 300,560,814.53 32.37 3.8111 49 2.328348
4.01 to 4.25   20 296,267,221.30 31.91 4.1539 49 0.903311
4.26 to 4.50   29 205,209,527.78 22.10 4.3878 48 1.670379
4.51 to 4.75   17 88,413,913.36 9.52 4.5923 49 0.513309
4.76 to 5.00   7 37,521,102.84 4.04 4.8277 48 1.441599
5.01 to 5.25   1 563,581.65 0.06 5.1700 49 1.810000
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 87 928,536,161.46 100.00 4.1642 49 1.519277

 

Reports Available at sf.citidirect.com Page 9 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 87 928,536,161.46 100.00 4.1642 49 1.519277
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 87 928,536,161.46 100.00 4.1642 49 1.519277
 
 
(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 15 367,123,738.48 39.54 3.9304 50 1.573917
241 to 270 Months 1 3,324,531.90 0.36 4.6550 49 1.250000
271 to 300 Months 71 558,087,891.08 60.10 4.3151 48 1.484937
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 87 928,536,161.46 100.00 4.1642 49 1.519277

 

Reports Available at sf.citidirect.com Page 10 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 2/6/21 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 2/6/21 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 2/6/21 N/A 0.00 0   0   0  
030308992 005 MU Bronx NY 204,069.42 103,260.16 3.92000 % 3/1/25 N 60,455,062.44 60,351,802.28 2/1/21 N/A 0.00 0   0   0  
030308993 006 RT New York NY 176,497.04 66,554.62 4.15000 % 4/6/25 N 49,388,989.28 49,322,434.66 4/6/20 10/6/20 12,416,049.91 3   2   0  
030520734 007 OF Tempe AZ 104,956.55 38,593.60 4.23000 % 2/6/25 N 28,814,427.62 28,775,834.02 2/5/21 N/A 0.00 0   0   0  
030308994 008 MF Lafayette LA 92,641.35 31,958.88 4.36000 % 3/6/25 N 24,675,116.03 24,643,157.15 2/6/21 N/A 0.00 0   0   0  
030308995 009 OF Secaucus NJ 75,574.98 32,909.54 4.27000 % 3/6/24 N 20,553,745.85 20,520,836.31 2/6/21 N/A 0.00 0   0   0  
030308996 010 MF Rogers AR 81,355.80 28,127.97 4.35500 % 3/6/25 N 21,694,076.05 21,665,948.08 2/6/21 N/A 0.00 0   0   0  
030308998 012 LO Orangeburg NY 61,936.91 27,851.59 4.51000 % 4/6/25 N 15,948,278.60 15,920,427.01 2/6/21 N/A 0.00 0   0   0  
030308999 013 SS Various KY 64,906.20 25,991.28 4.82000 % 3/6/25 N 15,637,955.93 15,611,964.65 2/6/21 N/A 0.00 0   0   0  
030520740 015 RT Saugus MA 47,909.10 20,988.01 4.10500 % 3/6/25 N 13,553,320.17 13,532,332.16 2/5/21 N/A 0.00 0   0   0  
030309001 016 LO Bloomington MN 50,443.48 21,745.67 4.65000 % 2/6/25 N 12,597,747.87 12,576,002.20 2/6/21 N/A 0.00 0   6   8  
030309002 017 MF Orion MI 48,956.76 16,546.80 4.42000 % 2/6/25 N 12,862,673.53 12,846,126.73 2/6/21 N/A 0.00 0   0   0  
030520743 018 LO North Charleston SC 45,764.52 19,057.74 4.52900 % 4/4/25 N 11,734,576.06 11,715,518.32 2/5/21 N/A 0.00 0   0   0  
030309004 020 RT Portsmouth VA 36,645.92 17,117.96 4.12000 % 2/6/25 N 10,329,258.88 10,312,140.92 2/6/21 N/A 0.00 0   0   0  
030295033 021 MF Arlington Heights IL 39,476.35 15,793.66 4.46000 % 4/6/25 N 10,278,812.94 10,263,019.28 2/6/21 N/A 0.00 0   0   0  
030309005 022 RT Miami FL 36,239.26 14,636.33 4.45000 % 3/6/25 N 9,457,146.18 9,442,509.85 1/6/21 N/A 0.00 B   0   0  
030520746 023 MF Various NC 34,070.26 16,137.55 4.38000 % 4/4/25 N 9,033,209.86 9,017,072.31 2/5/21 N/A 0.00 0   0   0  
030309006 024 SS Nicholasville KY 35,673.06 14,285.06 4.82000 % 3/6/25 N 8,594,768.69 8,580,483.63 2/6/21 N/A 0.00 0   0   0  
030309007 025 RT Roswell GA 33,715.31 12,681.34 4.46000 % 3/6/25 N 8,778,759.13 8,766,077.79 2/6/21 N/A 0.00 0   0   8  
030309008 026 RT Tallahassee FL 29,712.90 13,879.44 4.12000 % 2/6/25 N 8,375,074.53 8,361,195.09 2/6/21 N/A 0.00 0   0   0  
030309009 027 RT Barrington IL 31,289.91 12,197.94 4.10000 % 2/6/25 N 8,862,602.38 8,850,404.44 2/6/21 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 2/5/21 N/A 0.00 0   0   0  
030309010 029 OF Nashville TN 32,982.37 12,405.65 4.46000 % 3/6/25 N 8,587,916.82 8,575,511.17 2/6/21 N/A 0.00 0   0   0  
030309011 030 OF Palmdale CA 29,695.33 12,838.71 4.15000 % 2/6/25 N 8,309,615.65 8,296,776.94 2/6/21 N/A 0.00 0   0   0  
030309012 031 RT Durham NC 26,404.68 11,922.04 4.20000 % 2/6/25 N 7,300,833.05 7,288,911.01 2/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 24,604.47 11,910.04 4.16300 % 4/4/25 N 6,863,544.90 6,851,634.86 2/5/21 N/A 0.00 0   0   0  
030309013 033 MF Romulus MI 26,086.42 9,885.23 4.15000 % 3/6/25 N 7,299,737.13 7,289,851.90 2/6/21 N/A 0.00 0   0   0  
030520742 034 RT Arlington TX 27,045.35 8,938.44 4.45700 % 3/6/25 N 7,046,782.03 7,037,843.59 2/5/21 N/A 0.00 0   0   0  
030520737 035 MF Fort Mill SC 24,190.11 11,029.19 4.32000 % 3/6/25 N 6,502,716.90 6,491,687.71 2/5/21 N/A 0.00 0   0   0  
030309014 036 MF Greencastle IN 24,937.79 10,198.22 4.42000 % 3/6/25 N 6,552,039.55 6,541,841.33 2/6/21 N/A 0.00 0   0   0  
030309015 037 RT Houston TX 20,892.65 12,124.12 3.90000 % 3/6/25 N 6,221,136.37 6,209,012.25 2/6/21 N/A 0.00 0   0   0  
030309016 038 MF Houston TX 25,227.52 9,529.07 4.45000 % 3/6/25 N 6,583,478.60 6,573,949.53 2/6/21 N/A 0.00 0   0   0  
030520745 039 IN Charlotte NC 21,799.30 11,293.33 4.15950 % 4/4/25 N 6,086,144.10 6,074,850.77 2/5/21 N/A 0.00 0   0   0  
030295161 040 RT Port Saint Lucie FL 23,411.02 8,748.65 4.17000 % 4/1/25 N 6,519,662.24 6,510,913.59 2/1/21 N/A 0.00 0   0   0  
030309017 041 MF Houston TX 24,265.20 8,824.01 4.54000 % 3/6/25 N 6,206,814.61 6,197,990.60 2/6/21 N/A 0.00 0   0   0  
030309018 042 MF Fall River MA 22,174.53 9,124.31 4.75000 % 3/6/25 N 5,421,277.63 5,412,153.32 2/6/21 N/A 0.00 0   0   0  
030309019 043 MU Avon OH 20,707.39 9,551.29 4.46000 % 3/6/25 N 5,391,768.68 5,382,217.39 2/6/21 N/A 0.00 0   0   0  
030309020 044 OF Cleveland OH 20,096.36 9,240.72 4.50000 % 1/6/25 N 5,186,158.07 5,176,917.35 2/6/21 N/A 0.00 0   0   0  
030309021 045 LO Bellevue NE 18,382.65 12,065.10 4.55000 % 3/6/25 N 4,691,778.47 4,679,713.37 2/6/21 N/A 0.00 0   0   8  
030520709 046 MF Doraville GA 15,686.73 12,328.53 4.10450 % 12/6/24 N 4,438,261.73 4,425,933.20 2/5/21 N/A 0.00 0   0   0  
030309022 047 RT Jacksonville FL 18,613.88 6,609.59 4.29500 % 3/6/25 N 5,032,857.82 5,026,248.23 2/6/21 N/A 0.00 0   0   0  
030309024 049 IN Cincinnati OH 15,395.75 8,561.57 4.03000 % 1/6/25 N 4,436,461.76 4,427,900.19 2/6/21 N/A 0.00 0   0   0  
030309025 050 MF Houston TX 17,139.71 6,755.26 4.35000 % 3/6/25 N 4,575,673.02 4,568,917.76 2/6/21 N/A 0.00 0   0   0  
030309026 051 MF Youngstown OH 17,834.93 7,433.21 4.82900 % 8/6/24 N 4,288,988.66 4,281,555.45 2/6/21 N/A 0.00 0   0   0  
030309027 053 RT Tuscaloosa AL 17,687.98 5,938.22 4.41000 % 4/6/25 N 4,657,796.75 4,651,858.53 2/6/21 N/A 0.00 0   0   0  
030309028 054 MF Bellmead TX 17,184.94 6,569.73 4.57000 % 4/6/25 N 4,366,894.57 4,360,324.84 2/6/21 N/A 0.00 0   0   0  
030309029 055 OF Scarsdale NY 16,762.08 5,606.19 4.48000 % 11/6/24 N 4,345,008.65 4,339,402.46 2/6/21 N/A 0.00 0   0   0  
030309030 056 RT Mesa AZ 14,494.55 5,308.74 4.25000 % 1/6/25 N 3,960,558.96 3,955,250.22 2/6/21 N/A 0.00 0   0   0  
030309031 057 RT Raleigh NC 15,090.01 5,612.81 4.65000 % 3/6/25 N 3,768,577.88 3,762,965.07 2/6/21 N/A 0.00 0   0   0  
030309032 058 RT Macon GA 13,186.22 8,624.28 4.56000 % 3/6/25 N 3,358,121.29 3,349,497.01 2/6/21 N/A 0.00 0   8   0  
030520741 059 MF Asheville NC 12,446.42 6,247.30 4.25000 % 3/6/25 N 3,400,920.58 3,394,673.28 2/5/21 N/A 0.00 0   0   0  
030309033 060 SS Forest Hill MD 13,637.10 5,766.76 4.68000 % 3/6/25 N 3,383,894.98 3,378,128.22 2/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 )
 
030309034 061   MF Tallahassee FL 12,118.89 6,082.89 4.25000 % 3/6/25 N 3,311,422.70 3,305,339.81 2/6/21 N/A 0.00 0   0   0  
030309035 062   RT Jacksonville FL 13,351.09 6,186.98 4.65500 % 3/1/25 N 3,330,718.88 3,324,531.90 2/1/21 N/A 0.00 0   0   0  
030294899 063   OF Bronx NY 12,448.93 5,528.39 4.40000 % 2/6/25 N 3,285,641.88 3,280,113.49 2/6/21 N/A 0.00 0   0   0  
030309036 064   RT Avon OH 12,109.47 7,683.93 4.67000 % 2/6/25 N 3,011,265.66 3,003,581.73 2/6/21 N/A 0.00 0   0   0  
030309037 065   SS Dothan AL 10,994.45 5,632.13 4.20000 % 3/6/25 N 3,039,938.80 3,034,306.67 2/6/21 N/A 0.00 0   0   0  
030309038 066   RT Tampa FL 11,550.64 5,140.74 4.55000 % 3/6/25 N 2,948,054.92 2,942,914.18 2/6/21 N/A 0.00 0   0   0  
030309039 067   MF Greenboro NC 12,168.62 4,883.00 4.80000 % 4/1/25 N 2,944,021.76 2,939,138.76 2/1/21 N/A 0.00 0   0   0  
030309040 068   SS Cincinnati OH 11,332.48 4,771.73 4.35000 % 3/6/25 N 3,025,356.39 3,020,584.66 2/6/21 N/A 0.00 0   0   0  
030309041 069   MF Bedford OH 11,341.53 4,489.22 4.85000 % 3/6/25 N 2,715,629.94 2,711,140.72 2/6/21 N/A 0.00 0   0   0  
030309042 070   RT Plaquemine LA 10,404.39 4,630.60 4.55000 % 3/6/25 N 2,655,499.34 2,650,868.74 2/6/21 N/A 0.00 0   0   0  
030309043 071   RT South Elgin IL 10,397.87 3,705.97 4.30000 % 2/6/25 N 2,808,127.68 2,804,421.71 2/6/21 N/A 0.00 0   0   0  
030309044 072   IN Philadelphia PA 10,077.56 4,002.27 4.36000 % 1/6/25 N 2,684,167.24 2,680,164.97 2/6/21 N/A 0.00 0   0   0  
030309045 073   RT Mission Viejo CA 10,423.98 3,564.27 4.38000 % 3/1/25 N 2,763,758.45 2,760,194.18 2/1/21 N/A 0.00 0   0   0  
030294986 075   OF Virginia Beach VA 7,985.71 5,348.64 4.10000 % 2/6/25 N 2,261,886.21 2,256,537.57 2/6/21 N/A 0.00 0   0   0  
030309047 076   RT Owensboro KY 8,656.06 5,467.77 4.66000 % 3/6/25 N 2,157,123.54 2,151,655.77 2/6/21 N/A 0.00 0   0   0  
030309048 077   MF Maple Heights OH 8,482.72 4,036.30 4.40000 % 2/1/25 N 2,238,841.49 2,234,805.19 2/1/21 N/A 0.00 0   0   0  
030294985 078   RT Toledo OH 7,738.08 3,863.82 4.28000 % 2/6/25 N 2,099,568.91 2,095,705.09 2/6/21 N/A 0.00 0   0   0  
030309049 079   SS Lansing MI 8,622.33 2,813.39 4.96000 % 4/6/25 N 2,018,756.21 2,015,942.82 2/6/21 N/A 0.00 0   0   0  
030294444 080   RT Buffalo NY 6,493.98 4,667.58 4.37000 % 11/6/24 N 1,725,719.53 1,721,051.95 2/6/21 N/A 0.00 0   0   0  
030294852 081   OF Detroit MI 5,834.27 4,068.82 4.40000 % 2/6/25 N 1,539,836.70 1,535,767.88 2/6/21 N/A 0.00 0   0   0  
030309050 082   MH Chardon OH 5,866.52 2,771.61 4.40000 % 3/6/25 N 1,548,347.72 1,545,576.11 2/6/21 N/A 0.00 0   0   0  
030309051 083   MH Geneva OH 6,218.69 2,244.91 4.71000 % 4/6/25 N 1,533,269.41 1,531,024.50 2/6/21 N/A 0.00 0   0   0  
030309052 084   SS Lake Villa IL 5,905.36 2,496.57 4.70000 % 2/6/25 N 1,459,113.15 1,456,616.58 2/6/21 N/A 0.00 0   0   0  
030309053 085   SS Taunton MA 5,693.37 2,315.52 4.78000 % 3/6/25 N 1,383,192.33 1,380,876.81 2/6/21 N/A 0.00 0   0   0  
030309054 086   RT Mentor-On-The-Lake OH 2,512.95 880.06 5.17000 % 3/6/25 N 564,461.71 563,581.65 2/6/21 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 2/5/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 13 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date:   02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29  
Determination Date: 02/08/2021          
      Commercial Mortgage Pass-Through Certificates  
          Series 2015-GC29    
Totals Count: 80 3,333,044.79 928,582.56 929,464,744.02 928,536,161.46 12,416,049.91

 

Reports Available at sf.citidirect.com Page 14 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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
030308993 006 3+ 50,000,000.00 4/6/20 198,734.99 2,209,680.38 35,085.35 33,500.00 3   2   7/6/20      
030309005 022 <1 9,457,146.18 1/6/21 50,875.59 50,834.87 0.00 0.00 B   0          
Totals Count: 2 59,457,146.18   249,610.58 2,260,515.25 35,085.35 33,500.00                

 

Reports Available at sf.citidirect.com Page 15 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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   #  
 
02/12/2021 9,442,509.85   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   49,322,434.66   1   0.00   0  
  1.017 % 1.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 5.312 % 1.3 % 0.000 % 0.0 %
01/12/2021 33,836,500.61   5   0.00   0   0.00   0   0.00   0   49,388,989.28   1   0.00   0   0.00   0   0.00   0  
  3.640 % 6.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 5.314 % 1.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
12/11/2020 23,796,824.53   3   0.00   0   0.00   0   0.00   0   49,455,306.91   1   0.00   0   0.00   0   0.00   0  
  2.558 % 3.8 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 5.316 % 1.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
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 %

 

Reports Available at sf.citidirect.com Page 16 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 44,316.67 218,724.24
Totals 1   12,416,049.91   44,316.67 218,724.24

 

Reports Available at sf.citidirect.com Page 17 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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
12/11/2020 030308993 006 170 Broadway 12,416,049.91 10/06/2020 42,887.11 130,090.89
01/12/2021 030308993 006 170 Broadway 12,416,049.91 10/06/2020 44,316.68 174,407.57
02/12/2021 030308993 006 170 Broadway 12,416,049.91 10/06/2020 44,316.67 218,724.24
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
 
 
Reports Available at sf.citidirect.com     Page 18 of 30   © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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
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
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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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
12/11/2020 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
01/12/2021 030309001 016 Crowne Plaza Bloomington 5/6/20 8 Other
02/12/2021 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
12/11/2020 030309007 025 Mansell Shops 5/6/20 8 Other
01/12/2021 030309007 025 Mansell Shops 5/6/20 8 Other
02/12/2021 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
12/11/2020 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
01/12/2021 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
02/12/2021 030309021 045 Holiday Inn Express Bellevue 7/6/20 8 Other
 
 
Reports Available at sf.citidirect.com   Page 21 of 30   © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 2     7/6/20 12/10/14 100,000,000.00 0.00 See the loan supplemental file for comments.
030309001 016 6     11/6/20 12/1/14 31,900,000.00 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           138,000,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 22 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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
2/12/21 030308993 006 7/6/20 2     49,322,434.66 50,000,000.00 12   NY 4.150 %   4,920,953.01 1.67 % 4/6/25 50
1/12/21 030308993 006 7/6/20 6     49,388,989.28 50,000,000.00 12   NY 4.150 %   4,920,953.01 1.67 % 4/6/25 51
12/11/20 030308993 006 7/6/20 6     49,455,306.91 50,000,000.00 12   NY 4.150 %   4,676,902.43 1.59 % 4/6/25 52
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
2/12/21 030309001 016 11/6/20 6     12,576,002.20 12,576,002.20 19   MN 4.650 %   -1,761,450.76 -2.03 % 2/6/25 48
1/12/21 030309001 016 11/6/20 6     12,597,747.87 12,619,406.81 19   MN 4.650 %   -689,985.16 -0.80 % 2/6/25 49
12/11/20 030309001 016 11/6/20 1     12,619,406.81 12,642,605.86 19   MN 4.650 %   -689,985.16 -0.80 % 2/6/25 50
2/12/21 030309032 058 9/19/18 8   4/1/19 3,349,497.01 3,349,497.01 12   GA 4.560 %   132,259.64 0.51 % 3/6/25 49
1/12/21 030309032 058 9/19/18 8   4/1/19 3,358,121.29 3,366,711.83 12   GA 4.560 %   132,259.64 0.51 % 3/6/25 50
12/11/20 030309032 058 9/19/18 8   4/1/19 3,366,711.83 3,366,711.83 12   GA 4.560 %   191,441.70 0.73 % 3/6/25 51
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
 
Reports Available at sf.citidirect.com         Page 23 of 30             © Copyright 2021 Citigroup  

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29          
Determination Date: 02/08/2021                      
      Commercial Mortgage Pass-Through Certificates          
          Series 2015-GC29            
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
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

 

Reports Available at sf.citidirect.com Page 24 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021   Citigroup Commercial Mortgage Trust 2015-GC29          
Determination Date: 02/08/2021                      
          Commercial Mortgage Pass-Through Certificates          
            Series 2015-GC29            
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
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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 26 of 30 © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29
Determination Date: 02/08/2021  
    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 2021 Citigroup

 

 

Distribution Date: 02/12/2021   Citigroup Commercial Mortgage Trust 2015-GC29        
Determination Date: 02/08/2021                      
      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 28 of 30     © Copyright 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29        
Determination Date: 02/08/2021                    
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 2021 Citigroup

 

 

Distribution Date: 02/12/2021 Citigroup Commercial Mortgage Trust 2015-GC29      
Determination Date: 02/08/2021            
        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 2021 Citigroup