EX-99.1 2 ex99_1.htm certstmt_10dccmt15gc292312.htm - Generated by SEC Publisher for SEC Filing
Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
STATEMENT TO NOTEHOLDERS

 

December 12, 2023

 

TRANSACTION PARTIES

 
Depositor: Citigroup Commercial Mortgage Securities Inc.
Master Servicer: Midland Loan Services,
Certificate Administrator: Citibank, N.A.  
Trustee: Deutsche Bank Trust Company Americas
Special Servicer: Midland Loan Services,
Operating Advisor: Situs Holdings, LLC
 
 
 
 
  John Hannon Citibank, Agency and Trust
  (212) 816-5693 388 Greenwich Street Trading, 4th Floor
john.hannon@citi.com New York, NY 10013

 

TABLE OF CONTENTS

 
1 . Distribution Summary 2
1.1 . Summary 2
1.2 . Factors 3
1.3 . Interest Detail 4
1.4 . Interest Shortfall Detail 5
1.5 . Principal Detail 6
2 . Reconciliation Detail 7
3 . Other Information 8
4 . Stratification Detail 9
5 . Mortgage Loan Detail 14
6 . NOI Detail 17
7 . Delinquency Loan Detail 20
8 . Collateral Performance Delinquency and Loan Status Detail 21
9 . Appraisal Reduction Detail 22
10 . Historical Appraisal Reduction Detail 23
11 . Loan Modification Detail 25
12 . Historical Loan Modification Detail 26
13 . Specially Serviced Loan Detail 31
14 . Historical Specially Serviced Loan Detail 32
15 . Unscheduled Principal Detail 35
16 . Historical Unscheduled Principal Detail 36
17 . Liquidated Loan Detail 37
18 . Historical Liquidated Loan Detail 38
19 . CREFC Investor Reporting Package Legends 39
20 . Notes 40

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 1 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
DISTRIBUTION SUMMARY

 

December 12, 2023

 

          Accrual   PPP, YM, Other       Non-Cash    
  Original Prior Pass-Through   Day Interest Amounts Principal Total Realized Balance   Current
Class Balance Balance Rate   Count Distributed Distributed Distributed Distributed Loss Change   Balance
 
Class A-1 29,302,000.00 - 1.450000 % 30/360 - - - - - -   -
Class A-2 146,427,000.00 - 2.674000 % 30/360 - - - - - -   -
Class A-3 220,000,000.00 206,517,642.86 2.935000 % 30/360 505,107.73 - - 505,107.73 - -   206,517,642.86
Class A-4 334,415,000.00 334,415,000.00 3.192000 % 30/360 889,543.90 - - 889,543.90 - -   334,415,000.00
Class A-AB 52,822,000.00 9,457,096.57 2.984000 % 30/360 23,516.65 - 1,098,634.62 1,122,151.27 - -   8,358,461.95
Class A-S 55,926,000.00 55,926,000.00 3.457000 % 30/360 161,113.48 - - 161,113.48 - -   55,926,000.00
Class B 72,704,000.00 72,704,000.00 3.758000 % 30/360 227,684.69 - - 227,684.69 - -   72,704,000.00
Class C 51,732,000.00 51,732,000.00 4.137759 % 30/360 178,378.79 - - 178,378.79 - -   51,732,000.00
Class D 65,713,000.00 65,713,000.00 3.110000 % 30/360 170,306.19 - - 170,306.19 - -   65,713,000.00
Class E 23,769,000.00 23,769,000.00 4.137759 % 30/360 81,958.66 - - 81,958.66 - -   23,769,000.00
Class F 11,185,000.00 11,185,000.00 4.137759 % 30/360 38,567.36 - - 38,567.36 - -   11,185,000.00
Class G 15,380,000.00 15,380,000.00 4.137759 % 30/360 53,032.28 - - 53,032.28 - -   15,380,000.00
Class H 39,148,505.00 35,837,622.97 4.137759 % 30/360 123,508.37 - - 123,508.37 - -   35,837,622.97
Class R - - 0.000000 % 30/360 - - - - - -   -
Class S - - 0.000000 % 30/360 - - - - - -   -
Total 1,118,523,505.00 882,636,362.40       2,452,718.10 - 1,098,634.62 3,551,352.72 - -   881,537,727.78
Notional                          
Class X-A 838,892,000.00 606,315,739.43 1.012097 % 30/360 511,375.24 - - 511,375.24 - (1,098,634.62 ) 605,217,104.81
Class X-B 72,704,000.00 72,704,000.00 0.379759 % 30/360 23,008.34 - - 23,008.34 - -   72,704,000.00
Class X-D 65,713,000.00 65,713,000.00 1.027759 % 30/360 56,280.94 - - 56,280.94 - -   65,713,000.00
Total 977,309,000.00 744,732,739.43       590,664.52 - - 590,664.52 - (1,098,634.62 ) 743,634,104.81
 
Grand Total 2,095,832,505.00 1,627,369,101.83       3,043,382.62 - 1,098,634.62 4,142,017.24 - (1,098,634.62 ) 1,625,171,832.59

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 2 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
DISTRIBUTION SUMMARY - FACTORS

 

December 12, 2023

 

          PPP, YM, Other       Non-Cash  
      Record Interest Amounts Principal Total Realized Balance Current
Class CUSIP   Date Distributed Distributed Distributed Distributed Loss Change Balance
 
Class A-1 17323 VAW5 11/30/2023 - - - - - - -
Class A-2 17323 VAX3 11/30/2023 - - - - - - -
Class A-3 17323 VAY1 11/30/2023 2.29594423 - - 2.29594423 - - 938.71655845
Class A-4 17323 VAZ8 11/30/2023 2.66000000 - - 2.66000000 - - 1,000.00000000
Class A-AB 17323 VBB0 11/30/2023 0.44520560 - 20.79880769 21.24401329 - - 158.23827099
Class A-S 17323 VBC8 11/30/2023 2.88083324 - - 2.88083324 - - 1,000.00000000
Class X-A 17323 VBF1 11/30/2023 0.60958412 - - 0.60958412 - - 721.44817785
Class B 17323 VBD6 11/30/2023 3.13166662 - - 3.13166662 - - 1,000.00000000
Class X-B 17323 VBG9 11/30/2023 0.31646594 - - 0.31646594 - - 1,000.00000000
Class C 17323 VBE4 11/30/2023 3.44813249 - - 3.44813249 - - 1,000.00000000
Class D 17323 VAA3 11/30/2023 2.59166664 - - 2.59166664 - - 1,000.00000000
Class X-D 17323 VAL9 11/30/2023 0.85646584 - - 0.85646584 - - 1,000.00000000
Class E 17323 VAC9 11/30/2023 3.44813244 - - 3.44813244 - - 1,000.00000000
Class F 17323 VAE5 11/30/2023 3.44813232 - - 3.44813232 - - 1,000.00000000
Class G 17323 VAG0 11/30/2023 3.44813264 - - 3.44813264 - - 1,000.00000000
Class H 17323 VAJ4 11/30/2023 3.15486811 - - 3.15486811 - - 915.42762540
Class R 17323 VAS4 11/30/2023 - - - - - - -
Class S 17323 VAU9 11/30/2023 - - - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 3 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
DISTRIBUTION INFORMATION - INTEREST DETAIL

 

December 12, 2023

 

      Rate         Interest   Shortfall       Paid  
              Accrual     Non Carry Basis        
Class Uncapped Capped   Next   Dates Accrued Deferred Recovered Forward Risk Accrued Carry Forward Basis Risk Total
 
Class A-1 1.45000 % 1.45000 % 1.45000 % 11/01-11/30 - - - - - - - - -
Class A-2 2.67400 % 2.67400 % 2.67400 % 11/01-11/30 - - - - - - - - -
Class A-3 2.93500 % 2.93500 % 2.93500 % 11/01-11/30 505,107.73 - - - - 505,107.73 - - 505,107.73
Class A-4 3.19200 % 3.19200 % 3.19200 % 11/01-11/30 889,543.90 - - - - 889,543.90 - - 889,543.90
Class A-AB 2.98400 % 2.98400 % 2.98400 % 11/01-11/30 23,516.65 - - - - 23,516.65 - - 23,516.65
Class A-S 3.45700 % 3.45700 % 3.45700 % 11/01-11/30 161,113.48 - - - - 161,113.48 - - 161,113.48
Class B 3.75800 % 3.75800 % 3.75800 % 11/01-11/30 227,684.69 - - - - 227,684.69 - - 227,684.69
Class C 4.13776 % 4.13776 % 4.13776 % 11/01-11/30 178,378.79 - - - - 178,378.79 - - 178,378.79
Class D 3.11000 % 3.11000 % 3.11000 % 11/01-11/30 170,306.19 - - - - 170,306.19 - - 170,306.19
Class E 4.13776 % 4.13776 % 4.13776 % 11/01-11/30 81,958.66 - - - - 81,958.66 - - 81,958.66
Class F 4.13776 % 4.13776 % 4.13776 % 11/01-11/30 38,567.36 - - - - 38,567.36 - - 38,567.36
Class G 4.13776 % 4.13776 % 4.13776 % 11/01-11/30 53,032.28 - - - - 53,032.28 - - 53,032.28
Class H 4.13776 % 4.13776 % 4.13776 % 11/01-11/30 123,572.87 - - 365.38 - 123,508.37 - - 123,508.37
Class R 0.00000 % 0.00000 % 0.00000 % 11/01-11/30 - - - - - - - - -
Class S 0.00000 % 0.00000 % 0.00000 % 11/01-11/30 - - - - - - - - -
Total               2,452,782.60 - - 365.38 - 2,452,718.10 - - 2,452,718.10
Notional                                
Class X-A 1.01210 % 1.01210 % 1.01210 % 11/01-11/30 511,375.24 - - - - 511,375.24 - - 511,375.24
Class X-B 0.37976 % 0.37976 % 0.37976 % 11/01-11/30 23,008.34 - - - - 23,008.34 - - 23,008.34
Class X-D 1.02776 % 1.02776 % 1.02776 % 11/01-11/30 56,280.94 - - - - 56,280.94 - - 56,280.94
Total               590,664.52 - - - - 590,664.52 - - 590,664.52
 
Grand Total               3,043,447.12 - - 365.38 - 3,043,382.62 - - 3,043,382.62

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 4 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

 

December 12, 2023

 

  Non-Recov Shortfall     Carry Forward Interest       Basis Risk Shortfall    
      Other                    
Class PPIS SSRA Shortfall Prior Int. on Prior New Paid Outstanding Prior Int. on Prior New Paid Outstanding
 
Class A-1 - - - - - - - - - - - - -
Class A-2 - - - - - - - - - - - - -
Class A-3 - - - - - - - - - - - - -
Class A-4 - - - - - - - - - - - - -
Class A-AB - - - - - - - - - - - - -
Class A-S - - - - - - - - - - - - -
Class B - - - - - - - - - - - - -
Class C - - - - - - - - - - - - -
Class D - - - - - - - - - - - - -
Class E - - - - - - - - - - - - -
Class F - - - - - - - - - - - - -
Class G - - - - - - - - - - - - -
Class H - - - 87,259.76 300.88 64.50 - 87,625.14 - - - - -
Class R - - - - - - - - - - - - -
Class S - - - - - - - - - - - - -
Total - - - 87,259.76 300.88 64.50 - 87,625.14 - - - - -
Notional                          
Class X-A - - - - - - - - - - - - -
Class X-B - - - - - - - - - - - - -
Class X-D - - - - - - - - - - - - -
Total - - - - - - - - - - - - -
 
Grand Total - - - 87,259.76 300.88 64.50 - 87,625.14 - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 5 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

 

December 12, 2023

 

          Non-Cash   Cumulative                
  Prior Principal Accreted Realized Loss/ Balance Current Realized Class %   Class %   Sub %   Sub %  
Class Balance Distributed Principal Recovery Change Balance Loss Original   Current   Original   Current  
 
Class A-1 - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-2 - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-3 206,517,642.86 - - - - 206,517,642.86 - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-4 334,415,000.00 - - - - 334,415,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-AB 9,457,096.57 1,098,634.62 - - - 8,358,461.95 - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-S 55,926,000.00 - - - - 55,926,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class B 72,704,000.00 - - - - 72,704,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class C 51,732,000.00 - - - - 51,732,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class D 65,713,000.00 - - - - 65,713,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class E 23,769,000.00 - - - - 23,769,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class F 11,185,000.00 - - - - 11,185,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class G 15,380,000.00 - - - - 15,380,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class H 35,837,622.97 - - - - 35,837,622.97 3,310,882.03 0.00 % 0.00 % 0.00 % 0.00 %
Class R - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Class S - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
 
Total 882,636,362.40 1,098,634.62 - - - 881,537,727.78 3,310,882.03 0.00 % 0.00 % 0.00 % 0.00 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 6 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
RECONCILIATION DETAIL

 

December 12, 2023

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS    
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 3,053,564.34   Servicing Fee 6,843.99  
Prepayment Interest Shortfall -   Trustee/Certificate Administrator Fee 1,912.40  
Interest Adjustments -   Operating Advisor Fee 992.97  
ASER Amount -   CREFC? Intellectual Property Royalty License Fee 367.77  
Realized Loss in Excess of Principal Balance -        
      Total Scheduled Fees   10,117.13
Total Interest Funds Available   3,053,564.34 Additional Fees, Expenses, etc.    
Principal Funds Available     Additional Servicing Fee -  
Scheduled Principal 1,098,634.62   Special Servicing Fee -  
Unscheduled Principal Collections -   Work-out Fee -  
Repurchased Principal -   Liquidation Fee -  
Substitution Principal -   Trust Fund Expenses -  
Other Principal -   Trust Advisor Expenses -  
      Reimbursement of Interest on Advances to the Servicer 64.60  
Total Principal Funds Available   1,098,634.62      
      Borrower Reimbursable Trust Fund Expenses -  
Other Funds Available          
      Other Expenses -  
Yield Maintenance Charges -        
Withdrawal of Withheld Amounts from the Interest Reserve     Total Additional Fees, Expenses, etc.   64.60
Account -        
      Distributions    
Deposit of Withheld Amounts to the Interest Reserve Account -        
      Interest Distribution 3,043,382.61  
Total Other Funds Available   - Principal Distribution 1,098,634.62  
      Yield Maintenance Charge Distribution -  
      Total Distributions   4,142,017.23
 
 
 
 
Total Funds Available   4,152,198.96 Total Funds Allocated   4,152,198.96

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 7 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
OTHER INFORMATION
Interest Reserve Account Information

 

December 12, 2023

 

  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 78.812624 %
Controlling Class Information    
  Controlling Class is Class H.    
  The Controlling Class Representative is Davidson Kempner Capital Management LP.    
There Are No Disclosable Special Servicer Fees.    
Non-Active Exchangeable Certificates    
  Class PEZ Beginning Balance 180,362,000.00  
  Class PEZ Ending Balance 180,362,000.00  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 8 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
STRATIFICATION DETAIL

 

December 12, 2023

 

Anticipated Remaining Term          
 
Anticipated Remaining Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
60 Months or Less 81 881,537,727.78 100.00 4.1513 14 1.517044
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
Total 81 881,537,727.78 100.00 4.1513 14 1.517044
 
Debt Service Coverage Ratio          
 
Debt Service Coverage Asset Ending Scheduled % of     Wtd Avg
Ratio Range Count Balance Agg.Bal. WAC WAM DSCR
 
1.250 or Less 23 305,404,411.29 34.64 4.2555 14 0.275360
1.251 to 1.500 5 25,037,427.50 2.84 4.3166 12 1.348223
1.501 to 1.750 13 81,228,554.36 9.21 4.3882 14 1.648452
1.751 to 2.000 15 99,462,666.42 11.28 4.4260 15 1.905496
2.001 to 2.250 9 204,778,471.89 23.23 3.9714 15 2.122481
2.251 to 2.500 3 10,143,212.40 1.15 4.5110 15 2.317238
2.501 to 2.750 5 120,718,738.37 13.69 3.7329 14 2.664482
2.751 to 3.000 3 15,708,814.67 1.78 4.2460 13 2.795077
3.001 to 3.250 1 1,292,178.29 0.15 4.7800 15 3.220000
3.251 to 3.500 2 5,687,021.38 0.65 4.2989 14 3.403331
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 1 3,076,231.21 0.35 4.2500 15 3.850000
4.001 or Greater 1 9,000,000.00 1.02 3.9000 14 4.110000
Total 81 881,537,727.78 100.00 4.1513 14 1.517044

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 9 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
STRATIFICATION DETAIL

 

December 12, 2023

 

Ending Schedule Balance            
 
Ending Schedule Balance Asset Ending Scheduled % of     Wtd Avg
Range Count Balance Agg.Bal. WAC WAM DSCR
 
1 to 5,000,000 40 114,390,945.30 12.98 4.4621 14 1.855389
10,000,001 to 15,000,000 5 65,415,546.29 7.42 4.4868 15 2.048704
15,000,001 to 20,000,000 1 19,273,708.02 2.19 4.2700 3 1.170000
20,000,001 to 25,000,000 2 44,002,998.66 4.99 4.3577 15 1.157894
25,000,001 to 30,000,000 1 27,302,386.51 3.10 4.2300 14 -0.090000
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 3 146,787,780.13 16.65 3.7821 15 2.207821
5,000,001 to 10,000,000 24 172,881,355.92 19.61 4.3091 14 1.815644
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 1 56,483,006.95 6.41 3.9200 15 2.130000
60,000,001 to 65,000,000 0 0.00 0.00 0.0000 0 0.000000
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 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
85,000,000+ 2 235,000,000.00 26.66 4.0192 16 0.688298
Total 81 881,537,727.78 100.00 4.1513 14 1.517044

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 10 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
STRATIFICATION DETAIL

 

December 12, 2023

 

Loan Rate            
 
  Asset Ending Scheduled % of     Wtd Avg
Loan Rate Range Count Balance Agg.Bal. WAC WAM DSCR
 
4.00 or Less 8 296,240,112.91 33.60 3.8095 15 2.381572
4.01 to 4.25 20 285,459,631.45 32.38 4.1538 15 0.523362
4.26 to 4.50 29 193,554,886.18 21.96 4.3878 13 1.481972
4.51 to 4.75 16 70,619,694.22 8.01 4.5827 15 1.847640
4.76 to 5.00 7 35,133,987.84 3.99 4.8278 14 1.822262
5.01 to 5.25 1 529,415.18 0.06 5.1700 15 2.020000
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
Total 81 881,537,727.78 100.00 4.1513 14 1.517044
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 3 12,285,922.62 1.39 4.1575 14 2.312948
Lodging 3 30,078,998.81 3.41 4.5226 15 1.875285
Mixed Use 5 271,503,124.74 30.80 3.9070 15 1.075108
Multifamily 20 140,547,217.99 15.94 4.4138 14 1.750535
Office 13 209,352,313.05 23.75 4.0591 14 1.691624
Other 0 0.00 0.00 0.0000 0 0.000000
Retail 26 169,857,481.51 19.27 4.2573 15 1.470064
Self Storage 9 45,027,357.26 5.11 4.5589 14 2.320166
Total 81 881,537,727.78 100.00 4.1513 14 1.517044

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 11 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
STRATIFICATION DETAIL

 

December 12, 2023

 

Remaining Amortization Term          
 
Remaining Amortization Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
240 Months or Less 15 367,960,698.80 41.74 3.9334 15 1.375518
241 to 270 Months 66 513,577,028.98 58.26 4.3074 14 1.618442
271 to 300 Months 0 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 81 881,537,727.78 100.00 4.1513 14 1.517044
 
Seasoning            
 
  Asset Ending Scheduled % of     Wtd Avg
Seasoning Range Count Balance Agg.Bal. 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 81 881,537,727.78 100.00 4.1513 14 1.517044
Total 81 881,537,727.78 100.00 4.1513 14 1.517044

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 12 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
STRATIFICATION DETAIL

 

December 12, 2023

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Alabama 2 7,245,914.66 0.82 4.3282 15 1.470461
Arizona 2 31,054,854.20 3.52 4.2324 13 0.085209
Arkansas 1 20,586,521.82 2.34 4.3550 15 1.110000
California 2 10,434,248.96 1.18 4.2078 14 1.705085
Colorado 1 9,000,000.00 1.02 3.9000 14 4.110000
Florida 7 36,586,118.16 4.15 4.3198 14 1.653652
Georgia 3 15,275,856.39 1.73 4.3874 14 1.765741
Illinois 5 22,071,261.69 2.50 4.3187 14 1.570299
Indiana 1 6,153,399.61 0.70 4.4200 15 1.680000
Kentucky 3 24,593,625.41 2.79 4.8073 15 1.685408
Louisiana 2 25,891,291.56 2.94 4.3782 15 1.283159
Maryland 1 3,157,952.96 0.36 4.6800 15 1.960000
Massachusetts 3 19,094,319.99 2.17 4.3217 15 1.951694
Michigan 4 22,413,646.32 2.54 4.3814 14 2.548677
Minnesota 0 0.00 0.00 0.0000 0 0.000000
Nebraska 1 4,227,337.65 0.48 4.5500 15 1.660000
New Jersey 1 19,273,708.02 2.19 4.2700 3 1.170000
New York 9 336,874,211.51 38.21 3.9727 15 1.141655
North Carolina 6 30,354,286.19 3.44 4.3545 15 1.938312
Ohio 12 33,490,707.90 3.80 4.4995 13 1.930732
Pennsylvania 2 8,930,653.30 1.01 4.2188 15 2.065304
South Carolina 2 17,063,278.22 1.94 4.4546 15 1.637769
Tennessee 1 8,100,786.43 0.92 4.4600 15 1.690000
Texas 7 32,939,454.34 3.74 4.3732 15 1.802482
Virginia 2 11,724,292.49 1.33 4.1165 14 1.305961
Washington 1 125,000,000.00 14.18 3.9085 16 2.130000
Total 81 881,537,727.78 100.00 4.1513 14 1.517044

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 13 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
MORTGAGE LOAN DETAIL

 

December 12, 2023

 

      Prop     Paid         Beginning Ending   Payment Workout Mod  
      Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR   (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
30308996 10   MF Rogers AR 12/06/2023 4.35500 % 74,837.66 34,646.11 20,621,167.93 20,586,521.82 03/06/2025 0   0   8  
30308998 12   LO Orangeburg NY 12/06/2023 4.51000 % 55,985.73 33,802.77 14,896,423.69 14,862,620.92 04/06/2025 0   0   0  
30308999 13   SS Various KY 12/06/2023 4.82000 % 58,832.42 32,065.06 14,647,075.12 14,615,010.06 03/06/2025 0   0   0  
30520740 15   RT Saugus MA 12/06/2023 4.10500 % 43,664.85 25,232.26 12,764,390.14 12,739,157.88 03/06/2025 0   0   0  
30309002 17   MF Orion MI 12/06/2023 4.42000 % 45,047.80 20,455.76 12,230,172.95 12,209,717.19 02/06/2025 0   0   0  
30520743 18   LO North Charleston SC 12/06/2023 4.52900 % 41,562.26 23,260.00 11,012,300.24 10,989,040.24 04/04/2025 0   0   0  
30520747 1 A1 OF Seattle WA 12/06/2023 3.90850 % 407,135.42 - 125,000,000.00 125,000,000.00 04/04/2025 0   0   0  
30308990 2   MU New York NY 12/06/2023 4.14500 % 379,958.33 - 110,000,000.00 110,000,000.00 04/06/2025 0   0   0  
30309004 20   RT Portsmouth VA 12/06/2023 4.12000 % 33,259.84 20,504.04 9,687,332.65 9,666,828.61 02/06/2025 0   0   0  
30295033 21   MF Arlington Heights IL 12/06/2023 4.46000 % 35,976.45 19,293.56 9,679,762.38 9,660,468.82 04/06/2025 0   0   0  
30309005 22   RT Miami FL 12/06/2023 4.45000 % 33,012.73 17,862.86 8,902,309.63 8,884,446.77 03/06/2025 0   0   0  
30520746 23   MF Various NC 12/06/2023 4.38000 % 30,755.39 19,452.42 8,426,132.99 8,406,680.57 04/04/2025 0   0   0  
30309006 24   SS Nicholasville KY 12/06/2023 4.82000 % 32,334.85 17,623.27 8,050,171.06 8,032,547.79 03/06/2025 0   0   0  
30309007 25   RT Roswell GA 12/06/2023 4.46000 % 30,834.82 15,561.83 8,296,365.18 8,280,803.35 03/06/2025 0   0   8  
30309008 26   RT Tallahassee FL 12/06/2023 4.12000 % 26,967.44 16,624.90 7,854,593.60 7,837,968.70 02/06/2025 0   0   0  
30309009 27   RT Barrington IL 12/06/2023 4.10000 % 28,705.99 14,781.86 8,401,754.21 8,386,972.35 02/06/2025 0   0   0  
30520735 28   SS Centennial CO 12/06/2023 3.90000 % 29,250.00 - 9,000,000.00 9,000,000.00 02/06/2025 0   0   0  
30309010 29   OF Nashville TN 12/06/2023 4.46000 % 30,164.50 15,223.52 8,116,009.95 8,100,786.43 03/06/2025 0   0   0  
30309095 3   MU New York NY 12/06/2023 3.61000 % 150,416.67 - 50,000,000.00 50,000,000.00 03/06/2025 0   0   0  
30308991 3   MU New York NY 12/06/2023 3.61000 % 150,416.67 - 50,000,000.00 50,000,000.00 03/06/2025 0   0   0  
30309011 30   OF Palmdale CA 12/06/2023 4.15000 % 27,066.43 15,467.61 7,826,438.04 7,810,970.43 02/06/2025 0   0   0  
30309012 31   RT Durham NC 12/06/2023 4.20000 % 23,984.24 14,342.48 6,852,638.75 6,838,296.27 02/06/2025 0   0   0  
        Broomall (Marple                              
30520744 32   OF   PA 12/06/2023 4.16300 % 22,262.53 14,251.98 6,417,256.46 6,403,004.48 04/04/2025 0   0   8  
        Twshp)                              
30309013 33   MF Romulus MI 12/06/2023 4.15000 % 23,950.68 12,020.97 6,925,498.17 6,913,477.20 03/06/2025 0   0   0  
30520742 34   RT Arlington TX 12/06/2023 4.45700 % 24,901.69 11,082.10 6,704,516.57 6,693,434.47 03/06/2025 0   0   0  
30520737 35   MF Fort Mill SC 12/06/2023 4.32000 % 21,915.15 13,304.15 6,087,542.13 6,074,237.98 03/06/2025 0   0   0  
30309014 36   MF Greencastle IN 12/06/2023 4.42000 % 22,710.79 12,425.22 6,165,824.83 6,153,399.61 03/06/2025 0   0   0  
30309015 37   RT Houston TX 12/06/2023 3.90000 % 18,756.94 14,259.83 5,771,365.79 5,757,105.96 03/06/2025 0   0   0  
30309016 38   MF Houston TX 12/06/2023 4.45000 % 23,069.99 11,686.60 6,221,121.58 6,209,434.98 03/06/2025 0   0   0  
30520745 39   IN Charlotte NC 12/06/2023 4.15950 % 19,632.97 13,459.66 5,664,037.82 5,650,578.16 04/04/2025 0   0   0  
30295161 40   RT Port Saint Lucie FL 12/01/2023 4.17000 % 21,503.77 10,655.90 6,188,135.29 6,177,479.39 04/01/2025 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 14 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
MORTGAGE LOAN DETAIL

 

December 12, 2023

 

    Prop     Paid         Beginning Ending   Payment Workout Mod  
    Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
30309017 41 MF Houston TX 12/06/2023 4.54000 % 22,208.97 10,880.24 5,870,212.23 5,859,331.99 03/06/2025 0   0   0  
30309018 42 MF Fall River MA 12/06/2023 4.75000 % 20,085.36 11,213.48 5,074,197.30 5,062,983.82 03/06/2025 0   0   0  
30309019 43 MU Avon OH 12/06/2023 4.46000 % 18,701.06 11,557.62 5,031,675.41 5,020,117.79 03/06/2025 0   0   0  
30309020 44 OF Cleveland OH 12/06/2023 4.50000 % 18,140.75 11,196.33 4,837,532.09 4,826,335.76 01/06/2025 0   0   0  
30309021 45 LO Bellevue NE 11/06/2023 4.55000 % 16,083.12 14,364.63 4,241,702.28 4,227,337.65 03/06/2025 A   0   8  
30520709 46 MF Doraville GA 12/06/2023 4.10450 % 13,624.86 14,390.40 3,983,392.11 3,969,001.71 12/06/2024 0   0   0  
30309022 47 RT Jacksonville FL 12/06/2023 4.29500 % 17,113.09 8,110.38 4,781,305.20 4,773,194.82 03/06/2025 0   0   0  
30309024 49 IN Cincinnati OH 12/06/2023 4.03000 % 13,829.03 10,128.29 4,117,823.93 4,107,695.64 01/06/2025 0   0   0  
30308992 5 MU Bronx NY 12/01/2023 3.92000 % 184,911.06 122,418.52 56,605,425.47 56,483,006.95 03/01/2025 0   0   0  
30309025 50 MF Houston TX 12/06/2023 4.35000 % 15,658.81 8,236.16 4,319,673.08 4,311,436.92 03/06/2025 0   0   0  
30309026 51 MF Youngstown OH 12/06/2023 4.82900 % 16,121.12 9,147.02 4,006,076.46 3,996,929.44 08/06/2024 0   0   0  
30309027 53 RT Tuscaloosa AL 12/06/2023 4.41000 % 16,283.04 7,343.16 4,430,759.17 4,423,416.01 04/06/2025 0   0   0  
30309028 54 MF Bellmead TX 12/06/2023 4.57000 % 15,678.10 8,076.57 4,116,786.59 4,108,710.02 04/06/2025 0   0   0  
30309029 55 OF Scarsdale NY 12/06/2023 4.48000 % 15,420.19 6,948.08 4,130,407.71 4,123,459.63 11/06/2024 0   0   0  
30309030 56 RT Mesa AZ 12/06/2023 4.25000 % 13,312.98 6,490.31 3,758,958.00 3,752,467.69 01/06/2025 0   0   0  
30309031 57 RT Raleigh NC 12/06/2023 4.65000 % 13,773.20 6,929.62 3,554,373.03 3,547,443.41 03/06/2025 0   0   0  
30309032 58 RT Macon GA 12/06/2023 4.56000 % 11,538.03 10,272.47 3,036,323.80 3,026,051.33 03/06/2025 0   8   0  
30520741 59 MF Asheville NC 12/06/2023 4.25000 % 11,215.93 7,477.79 3,166,850.35 3,159,372.56 03/06/2025 0   0   0  
30308993 6 RT New York NY 12/06/2023 4.15000 % 162,087.74 80,963.92 46,868,744.05 46,787,780.13 04/06/2025 0   8   0  
30309033 60 SS Forest Hill MD 12/06/2023 4.68000 % 12,343.55 7,060.31 3,165,013.27 3,157,952.96 03/06/2025 0   0   0  
30309034 61 MF Tallahassee FL 12/06/2023 4.25000 % 10,920.77 7,281.01 3,083,512.22 3,076,231.21 03/06/2025 0   0   0  
30309035 62 RT Jacksonville FL 12/01/2023 4.65500 % 12,013.23 7,524.84 3,096,857.41 3,089,332.57 03/01/2025 0   0   0  
30294899 63 OF Bronx NY 12/06/2023 4.40000 % 11,282.61 6,694.71 3,077,074.81 3,070,380.10 02/06/2025 0   0   0  
30309036 64 RT Avon OH 12/06/2023 4.67000 % 10,600.34 9,193.06 2,723,855.57 2,714,662.51 02/06/2025 0   0   0  
30309037 65 SS Dothan AL 12/06/2023 4.20000 % 9,902.28 6,724.30 2,829,222.95 2,822,498.65 03/06/2025 0   0   0  
30309038 66 RT Tampa FL 12/06/2023 4.55000 % 10,441.17 6,250.21 2,753,714.91 2,747,464.70 03/06/2025 0   0   0  
30309039 67 MF Greenboro NC 12/01/2023 4.80000 % 11,031.74 6,019.88 2,757,935.10 2,751,915.22 04/01/2025 0   0   0  
30309040 68 SS Cincinnati OH 12/06/2023 4.35000 % 10,313.34 5,790.87 2,845,058.86 2,839,267.99 03/06/2025 0   0   0  
30309041 69 MF Bedford OH 12/06/2023 4.85000 % 10,283.29 5,547.46 2,544,320.38 2,538,772.92 03/06/2025 0   0   0  
30520734 7 OF Tempe AZ 12/06/2023 4.23000 % 96,407.09 47,143.06 27,349,529.57 27,302,386.51 02/06/2025 0   0   0  
30309042 70 RT Plaquemine LA 12/06/2023 4.55000 % 9,405.02 5,629.97 2,480,444.69 2,474,814.72 03/06/2025 0   0   0  
30309043 71 RT South Elgin IL 12/06/2023 4.30000 % 9,557.11 4,546.73 2,667,099.85 2,662,553.12 02/06/2025 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 15 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
MORTGAGE LOAN DETAIL

 

December 12, 2023

 

    Prop       Paid         Beginning Ending   Payment Workout Mod  
    Type       Through Gross   Interest Principal Scheduled Scheduled Maturity Status Strategy Code  
Loan ID OMCR (1) City   State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
30309044 72 IN Philadelphia PA 12/06/2023 4.36000 % 9,201.52 4,878.31 2,532,527.13 2,527,648.82 01/06/2025 0   0   0  
30309045 73 RT Mission Viejo CA 12/01/2023 4.38000 % 9,591.02 4,397.23 2,627,675.76 2,623,278.53 03/01/2025 0   0   0  
30294986 75 OF Virginia Beach VA 12/06/2023 4.10000 % 7,051.14 6,283.21 2,063,747.09 2,057,463.88 02/06/2025 0   0   0  
30309047 76 RT Owensboro KY 12/06/2023 4.66000 % 7,582.63 6,541.20 1,952,608.76 1,946,067.56 03/06/2025 0   0   0  
30309048 77 MF Maple Heights OH 12/01/2023 4.40000 % 7,652.27 4,866.75 2,086,983.92 2,082,117.17 02/01/2025 0   0   0  
30294985 78 RT Toledo OH 12/06/2023 4.28000 % 6,971.81 4,630.09 1,954,711.79 1,950,081.70 02/06/2025 0   0   0  
30309049 79 SS Lansing MI 12/06/2023 4.96000 % 7,895.39 3,540.33 1,910,174.45 1,906,634.12 04/06/2025 0   0   0  
30308994 8 MF Lafayette LA 12/06/2023 4.36000 % 85,222.94 39,377.29 23,455,854.13 23,416,476.84 03/06/2025 0   0   0  
30294444 80 RT Buffalo NY 12/06/2023 4.37000 % 5,653.58 5,507.98 1,552,471.76 1,546,963.78 11/06/2024 0   0   0  
30294852 81 OF Detroit MI 12/06/2023 4.40000 % 5,091.64 4,811.45 1,388,629.26 1,383,817.81 02/06/2025 0   0   0  
30309050 82 MH Chardon OH 12/06/2023 4.40000 % 5,294.82 3,343.31 1,444,042.69 1,440,699.38 03/06/2025 0   0   0  
30309051 83 MH Geneva OH 12/06/2023 4.71000 % 5,681.03 2,782.57 1,447,394.99 1,444,612.42 04/06/2025 0   0   0  
30309052 84 SS Lake Villa IL 12/06/2023 4.70000 % 5,343.61 3,058.32 1,364,325.72 1,361,267.40 02/06/2025 0   0   0  
30309053 85 SS Taunton MA 12/06/2023 4.78000 % 5,158.53 2,850.36 1,295,028.65 1,292,178.29 03/06/2025 0   0   0  
30309054 86 RT Mentor-On-The-Lake OH 12/06/2023 5.17000 % 2,285.67 1,107.34 530,522.52 529,415.18 03/06/2025 0   0   0  
30308995 9 OF Secaucus NJ 12/06/2023 4.27000 % 68,723.76 39,760.76 19,313,468.78 19,273,708.02 03/06/2024 0   0   0  
Total Count = 79               3,053,564.34 1,098,634.62 882,636,362.40 881,537,727.78              
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28         Page 16 of 40       © Copyright 2023 Citigroup  

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
NOI DETAIL

 

December 12, 2023

 

      Property     Ending Preceding   Most   Most Recent Most Recent
      Type     Scheduled Fiscal   Recent   Financial As of Financial Asof
Loan ID OMCR   (1) City State Balance Year NOI   NOI   Start Date End Date
 
30308996 10   MF Rogers AR 20,586,521.82 1,469,704.60   1,520,899.80   10/01/2022 09/30/2023
30308998 12   LO Orangeburg NY 14,862,620.92 2,198,073.35   2,369,260.81   01/01/2023 09/30/2023
30308999 13   SS Various KY 14,615,010.06 2,178,563.68   2,219,717.89   10/01/2022 09/30/2023
30520740 15   RT Saugus MA 12,739,157.88 1,723,658.27   1,533,382.32   Not Available Not Available
30309002 17   MF Orion MI 12,209,717.19 1,613,924.24   1,613,924.24   Not Available Not Available
30520743 18   LO North Charleston SC 10,989,040.24 1,559,526.97   1,669,462.15   10/01/2022 09/30/2023
30520747 1 A1 OF Seattle WA 125,000,000.00 32,759,365.61   33,298,585.31   01/01/2023 06/30/2023
30308990 2   MU New York NY 110,000,000.00 (4,724,064.54 ) (3,840,216.94 ) 01/01/2023 09/30/2023
30309004 20   RT Portsmouth VA 9,666,828.61 1,014,693.16   921,107.84   Not Available Not Available
30295033 21   MF Arlington Heights IL 9,660,468.82 1,100,088.97   1,052,945.15   Not Available Not Available
30309005 22   RT Miami FL 8,884,446.77 366,677.63   482,549.80   Not Available Not Available
30520746 23   MF Various NC 8,406,680.57 1,000,868.75   1,136,160.39   01/01/2023 06/30/2023
30309006 24   SS Nicholasville KY 8,032,547.79 787,635.68   776,811.77   Not Available Not Available
30309007 25   RT Roswell GA 8,280,803.35 1,044,104.32   948,192.64   01/01/2023 06/30/2023
30309008 26   RT Tallahassee FL 7,837,968.70 1,215,290.45   1,077,865.08   01/01/2023 09/30/2023
30309009 27   RT Barrington IL 8,386,972.35 761,541.45   1,026,707.28   01/01/2023 09/30/2023
30520735 28   SS Centennial CO 9,000,000.00 1,637,511.73   1,481,060.36   01/01/2023 09/30/2023
30309010 29   OF Nashville TN 8,100,786.43 1,148,758.14   990,706.49   01/01/2023 06/30/2023
30309095 3   MU New York NY 50,000,000.00 25,561,770.00   35,487,678.67   Not Available Not Available
30308991 3   MU New York NY 50,000,000.00 25,561,770.00   35,487,678.67   Not Available Not Available
30309011 30   OF Palmdale CA 7,810,970.43 184,431.99   962,717.22   Not Available Not Available
30309012 31   RT Durham NC 6,838,296.27 697,917.63   821,481.68   01/01/2023 09/30/2023
30520744 32   OF Broomall (Marple Twshp) PA 6,403,004.48 719,333.57   753,441.24   Not Available Not Available
30309013 33   MF Romulus MI 6,913,477.20 1,008,910.46   923,236.61   Not Available Not Available
30520742 34   RT Arlington TX 6,693,434.47 790,223.91   790,223.91   Not Available Not Available
30520737 35   MF Fort Mill SC 6,074,237.98 428,601.71   558,999.42   Not Available Not Available
30309014 36   MF Greencastle IN 6,153,399.61 673,801.60   725,960.59   01/01/2023 09/30/2023
30309015 37   RT Houston TX 5,757,105.96 1,206,266.09   1,100,301.75   01/01/2023 09/30/2023
30309016 38   MF Houston TX 6,209,434.98 564,160.12   468,937.21   07/01/2022 06/30/2023
30520745 39   IN Charlotte NC 5,650,578.16 915,664.87   860,957.85   01/01/2023 09/30/2023
30295161 40   RT Port Saint Lucie FL 6,177,479.39 909,979.18   666,295.48   Not Available Not Available
30309017 41   MF Houston TX 5,859,331.99 731,132.61   780,009.26   Not Available Not Available

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 17 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
NOI DETAIL

 

December 12, 2023

 

    Property     Ending Preceding Most Most Recent Most Recent
    Type     Scheduled Fiscal Recent Financial As of Financial Asof
Loan ID OMCR (1) City State Balance Year NOI NOI Start Date End Date
 
30309018 42 MF Fall River MA 5,062,983.82 798,657.22 798,657.22 Not Available Not Available
30309019 43 MU Avon OH 5,020,117.79 633,239.92 674,860.00 01/01/2023 09/30/2023
30309020 44 OF Cleveland OH 4,826,335.76 1,129,980.50 2,280,722.52 01/01/2023 06/30/2023
30309021 45 LO Bellevue NE 4,227,337.65 498,799.65 715,268.70 01/01/2023 06/30/2023
30520709 46 MF Doraville GA 3,969,001.71 1,018,985.33 1,018,985.33 Not Available Not Available
30309022 47 RT Jacksonville FL 4,773,194.82 579,449.81 428,836.61 01/01/2023 06/30/2023
30309024 49 IN Cincinnati OH 4,107,695.64 795,586.54 771,420.66 01/01/2023 09/30/2023
30308992 5 MU Bronx NY 56,483,006.95 10,195,549.32 8,484,860.01 01/01/2023 09/30/2023
30309025 50 MF Houston TX 4,311,436.92 478,911.15 343,494.68 10/01/2022 09/30/2023
30309026 51 MF Youngstown OH 3,996,929.44 445,175.74 489,851.62 01/01/2023 06/30/2023
30309027 53 RT Tuscaloosa AL 4,423,416.01 455,833.74 367,249.16 Not Available Not Available
30309028 54 MF Bellmead TX 4,108,710.02 437,288.96 637,666.92 01/01/2023 09/30/2023
30309029 55 OF Scarsdale NY 4,123,459.63 458,823.56 471,328.96 01/01/2023 06/30/2023
30309030 56 RT Mesa AZ 3,752,467.69 380,868.79 353,213.17 07/01/2022 06/30/2023
30309031 57 RT Raleigh NC 3,547,443.41 326,062.04 310,298.92 01/01/2023 06/30/2023
30309032 58 RT Macon GA 3,026,051.33 227,840.35 262,151.42 01/01/2023 06/30/2023
30520741 59 MF Asheville NC 3,159,372.56 817,894.58 817,894.58 Not Available Not Available
30308993 6 RT New York NY 46,787,780.13 5,099,409.55 4,997,215.85 01/01/2023 09/30/2023
30309033 60 SS Forest Hill MD 3,157,952.96 423,923.00 462,888.81 Not Available Not Available
30309034 61 MF Tallahassee FL 3,076,231.21 784,371.77 895,299.45 01/01/2023 09/30/2023
30309035 62 RT Jacksonville FL 3,089,332.57 496,535.24 501,786.00 01/01/2023 06/30/2023
30294899 63 OF Bronx NY 3,070,380.10 438,222.24 435,474.09 01/01/2023 09/30/2023
30309036 64 RT Avon OH 2,714,662.51 525,965.00 257,611.33 07/01/2022 06/30/2023
30309037 65 SS Dothan AL 2,822,498.65 357,445.13 391,793.08 01/01/2023 06/30/2023
30309038 66 RT Tampa FL 2,747,464.70 335,409.08 289,409.68 01/01/2023 09/30/2023
30309039 67 MF Greenboro NC 2,751,915.22 315,512.55 530,046.83 Not Available Not Available
30309040 68 SS Cincinnati OH 2,839,267.99 542,678.33 446,462.17 01/01/2023 09/30/2023
30309041 69 MF Bedford OH 2,538,772.92 337,061.79 368,352.02 01/01/2023 06/30/2023
30520734 7 OF Tempe AZ 27,302,386.51 681,555.66 170,391.40 01/01/2023 09/30/2023
30309042 70 RT Plaquemine LA 2,474,814.72 534,727.03 444,514.16 01/01/2023 09/30/2023
30309043 71 RT South Elgin IL 2,662,553.12 254,666.06 118,098.76 01/01/2023 06/30/2023

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 18 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
NOI DETAIL

 

December 12, 2023
Most Recent Most Recent

 

    Property     Ending Preceding Most    
    Type     Scheduled Fiscal Recent Financial As of Financial Asof
Loan ID OMCR (1) City State Balance Year NOI NOI Start Date End Date
 
30309045 73 RT Mission Viejo CA 2,623,278.53 334,555.75 310,292.13 01/01/2023 09/30/2023
30294986 75 OF Virginia Beach VA 2,057,463.88 235,237.88 247,301.22 01/01/2023 06/30/2023
30309047 76 RT Owensboro KY 1,946,067.56 230,343.38 228,716.21 Not Available Not Available
30309048 77 MF Maple Heights OH 2,082,117.17 245,500.14 157,065.87 01/01/2023 09/30/2023
30294985 78 RT Toledo OH 1,950,081.70 213,618.65 185,614.07 01/01/2023 09/30/2023
30309049 79 SS Lansing MI 1,906,634.12 218,205.07 239,021.81 Not Available Not Available
30308994 8 MF Lafayette LA 23,416,476.84 1,684,588.74 1,850,506.51 Not Available Not Available
30294444 80 RT Buffalo NY 1,546,963.78 179,565.33 229,521.82 01/01/2023 09/30/2023
30294852 81 OF Detroit MI 1,383,817.81 180,777.84 143,282.16 01/01/2023 09/30/2023
30309050 82 MH Chardon OH 1,440,699.38 203,300.58 198,154.44 01/01/2023 06/30/2023
30309051 83 MH Geneva OH 1,444,612.42 236,443.55 256,500.12 Not Available Not Available
30309052 84 SS Lake Villa IL 1,361,267.40 211,675.24 209,417.66 01/01/2023 06/30/2023
30309053 85 SS Taunton MA 1,292,178.29 314,317.28 314,983.58 Not Available Not Available
30309054 86 RT Mentor-On-The-Lake OH 529,415.18 76,225.32 84,901.92 Not Available Not Available
30308995 9 OF Secaucus NJ 19,273,708.02 2,119,928.30 1,789,446.18 01/01/2023 09/30/2023
Total Count = 79       881,537,727.78 146,853,103.40 167,262,134.02    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 19 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
DELINQUENCY LOAN DETAIL

 

December 12, 2023

 

    # of Actual Paid Current P&I Total P&I Cumulative Other Expense Payment Workout   Most Recent      
    Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Loan ID OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
30309021 45 <1 4,241,702.28 11/06/2023 30,447.75 30,430.08 35.78 500.00 A   0          

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 20 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL

 

December 12, 2023

 

                                                         
 
 
 
 
              Delinquent                                        
          (Does not include loans in Bankruptcy, Foreclosure, or REO)                                    
 
      30 Day     60 Day     90 Day 120 + Day Bankruptcy   Foreclosure       REO    
 
Distribution                                                          
 
Date Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count     Balance  
 
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
12/12/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
11/10/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
10/13/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
09/12/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
08/11/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
07/12/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
06/12/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
05/12/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
04/13/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
03/10/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
02/10/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
01/12/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 21 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
APPRAISAL REDUCTION DETAIL

 

December 12, 2023

 

      Beginning Ending Appraisal Appraisal Most Recent Cumulative
Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 22 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL APPRAISAL REDUCTION DETAIL

 

December 12, 2023

 

Distribution       Beginning Ending Appraisal Appraisal Most Recent   Cumulative
Date Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount   ASER Amount
 
5/12/2022 30309032 58 Mercer Crossing 3,220,842.85 3,211,271.55 -   -   3,459.00
2/11/2022 30309032 58 Mercer Crossing 3,249,340.03 3,240,288.61 881,866.49 06/06/2019 -   3,459.00
2/11/2022 30308993 6 170 Broadway 48,533,844.10 48,464,233.52 12,416,049.91   -   -
8/12/2021 30308993 6 170 Broadway 48,957,413.30 48,889,316.40 12,416,049.91 10/06/2020 (433,159.78 ) -
7/12/2021 30308993 6 170 Broadway 49,030,899.76 48,957,413.30 12,416,049.91 10/06/2020 42,887.11   433,159.78
6/11/2021 30308993 6 170 Broadway 49,098,492.50 49,030,899.76 12,416,049.91 10/06/2020 44,316.68   390,272.67
5/12/2021 30308993 6 170 Broadway 49,171,492.75 49,098,492.50 12,416,049.91 10/06/2020 42,887.11   345,955.99
4/12/2021 30308993 6 170 Broadway 49,238,584.86 49,171,492.75 12,416,049.91 10/06/2020 44,316.67   303,068.88
3/12/2021 30308993 6 170 Broadway 49,322,434.66 49,238,584.86 12,416,049.91 10/06/2020 40,027.97   258,752.21
2/12/2021 30308993 6 170 Broadway 49,388,989.28 49,322,434.66 12,416,049.91 10/06/2020 44,316.67   218,724.24
1/12/2021 30308993 6 170 Broadway 49,455,306.91 49,388,989.28 12,416,049.91 10/06/2020 44,316.68   174,407.57
12/11/2020 30308993 6 170 Broadway 49,527,077.43 49,455,306.91 12,416,049.91 10/06/2020 42,887.11   130,090.89
11/13/2020 30309032 58 Mercer Crossing 3,384,216.50 3,375,694.69 -   -   3,459.00
11/13/2020 30308993 6 170 Broadway 49,592,903.34 49,527,077.43 12,416,049.91 10/06/2020 44,316.67   87,203.78
10/13/2020 30309097 48 Commerce Point I And II 4,814,679.17 4,807,773.50 - 07/06/2020 -   -
10/13/2020 30309032 58 Mercer Crossing 3,393,133.09 3,384,216.50 881,866.49 06/06/2019 -   3,459.00
10/13/2020 30308993 6 170 Broadway 49,664,199.64 49,592,903.34 12,416,049.91 10/06/2020 42,887.11   42,887.11
10/13/2020 30309046 74 Lumen Dental 2,402,499.51 - 413,296.56 04/06/2020 -   -
9/14/2020 30309097 48 Commerce Point I And II 4,820,907.40 4,814,679.17 - 07/06/2020 -   -
9/14/2020 30309046 74 Lumen Dental 2,408,183.70 2,402,499.51 413,296.56 04/06/2020 1,781.25   13,040.69
8/12/2020 30309097 48 Commerce Point I And II 4,827,109.62 4,820,907.40 - 07/06/2020 -   -
8/12/2020 30309032 58 Mercer Crossing 3,410,007.23 3,401,586.69 - 06/06/2019 -   -
8/12/2020 30309046 74 Lumen Dental 2,413,843.27 2,408,183.70 413,296.56 04/06/2020 1,781.25   11,259.44
7/10/2020 30309097 48 Commerce Point I And II 4,833,937.13 4,827,109.62 - 07/06/2020 -   -
7/10/2020 30309032 58 Mercer Crossing 3,418,826.19 3,410,007.23 - 06/06/2019 -   -
7/10/2020 30309046 74 Lumen Dental 2,419,816.32 2,413,843.27 413,296.56 04/06/2020 1,723.79   9,478.19
6/12/2020 30309097 48 Commerce Point I And II 4,840,084.94 4,833,937.13 - 01/06/2020 -   -
6/12/2020 30309032 58 Mercer Crossing 3,427,179.30 3,418,826.19 - 06/06/2019 -   -
6/12/2020 30309046 74 Lumen Dental 2,425,425.53 2,419,816.32 413,296.56 04/06/2020 1,781.25   7,754.40
5/12/2020 30309097 48 Commerce Point I And II 4,846,860.01 4,840,084.94 - 01/06/2020 -   -
5/12/2020 30309032 58 Mercer Crossing 3,435,933.25 3,427,179.30 - 06/06/2019 -   -
5/12/2020 30309046 74 Lumen Dental 2,431,350.04 2,425,425.53 413,296.56 04/06/2020 1,723.79   5,973.15
4/10/2020 30309097 48 Commerce Point I And II 4,852,953.85 4,846,860.01 - 01/06/2020 -   -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 23 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL APPRAISAL REDUCTION DETAIL

 

December 12, 2023

 

Distribution       Beginning Ending Appraisal Appraisal Most Recent   Cumulative
Date Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount   ASER Amount
 
4/10/2020 30309032 58 Mercer Crossing 3,444,219.45 3,435,933.25 - 06/06/2019 -   -
4/10/2020 30309046 74 Lumen Dental 2,436,909.31 2,431,350.04 413,296.56 04/06/2020 1,781.25   4,249.36
3/12/2020 30309097 48 Commerce Point I And II 4,860,331.74 4,852,953.85 - 01/06/2020 -   -
3/12/2020 30309032 58 Mercer Crossing 3,453,344.66 3,444,219.45 - 06/06/2019 -   -
3/12/2020 30309046 74 Lumen Dental 2,443,126.97 2,436,909.31 612,158.81 02/06/2020 2,468.11   2,468.11
2/12/2020 30309097 48 Commerce Point I And II 4,866,369.32 4,860,331.74 - 01/06/2020 -   -
1/10/2020 30309097 48 Commerce Point I And II 4,872,381.69 4,866,369.32 - 01/06/2020 -   -
1/10/2020 30309032 58 Mercer Crossing 3,469,748.71 3,461,562.76 - 06/06/2019 -   -
7/12/2019 30309032 58 Mercer Crossing 3,519,506.64 3,511,070.27 881,866.49 06/06/2019 (3,459.00 ) -
6/12/2019 30309032 58 Mercer Crossing 3,527,465.96 3,519,506.64 881,866.49 06/06/2019 3,459.00   3,459.00
4/12/2019 30309032 58 Mercer Crossing 3,543,735.70 3,535,840.27 898,170.95 10/09/2018 (3,182.02 ) -
3/12/2019 30309032 58 Mercer Crossing 3,552,945.09 3,543,735.70 898,170.95 10/09/2018 (340.93 ) 3,182.02
2/12/2019 30309032 58 Mercer Crossing 3,560,773.62 3,552,945.09 898,170.95 10/09/2018 -   3,522.95
1/11/2019 30309032 58 Mercer Crossing 3,568,571.53 3,560,773.62 898,170.95 10/09/2018 (6,818.62 ) 3,522.95
12/12/2018 30309032 58 Mercer Crossing 3,576,790.23 3,568,571.53 898,170.95 10/09/2018 3,409.31   10,341.57
11/13/2018 30309032 58 Mercer Crossing 3,584,525.49 3,576,790.23 898,170.95 10/09/2018 3,522.95   6,932.26
10/15/2018 30309032 58 Mercer Crossing 3,592,683.79 3,584,525.49 898,170.95 10/09/2018 3,409.31   3,409.31

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 24 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
LOAN MODIFICATION DETAIL

 

December 12, 2023

 

        Modification Modification
Loan ID   OMCR Property Name Date Code (4)
 
30308996   10 Stone Manor Apartments 10/23/2021 8
30309007   25 Mansell Shops 05/06/2020 8
30520744   32 Marple Commons 03/31/2021 8
30309021   45 Holiday Inn Express Bellevue 07/06/2020 8
Total Count = 4        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 25 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL LOAN MODIFICATION DETAIL

 

December 12, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
12/12/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
12/12/2023 30309007 25 Mansell Shops 05/06/2020 8
12/12/2023 30520744 32 Marple Commons 03/31/2021 8
12/12/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
11/10/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
11/10/2023 30309007 25 Mansell Shops 05/06/2020 8
11/10/2023 30520744 32 Marple Commons 03/31/2021 8
11/10/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
10/13/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
10/13/2023 30309007 25 Mansell Shops 05/06/2020 8
10/13/2023 30520744 32 Marple Commons 03/31/2021 8
10/13/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
09/12/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
09/12/2023 30309007 25 Mansell Shops 05/06/2020 8
09/12/2023 30520744 32 Marple Commons 03/31/2021 8
09/12/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
08/11/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
08/11/2023 30309007 25 Mansell Shops 05/06/2020 8
08/11/2023 30520744 32 Marple Commons 03/31/2021 8
08/11/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
07/12/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
07/12/2023 30309007 25 Mansell Shops 05/06/2020 8
07/12/2023 30520744 32 Marple Commons 03/31/2021 8
07/12/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
06/12/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
06/12/2023 30309007 25 Mansell Shops 05/06/2020 8
06/12/2023 30520744 32 Marple Commons 03/31/2021 8
06/12/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
05/12/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
05/12/2023 30309007 25 Mansell Shops 05/06/2020 8
05/12/2023 30520744 32 Marple Commons 03/31/2021 8
05/12/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
04/13/2023 30308996 10 Stone Manor Apartments 10/23/2021 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 26 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL LOAN MODIFICATION DETAIL

 

December 12, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
04/13/2023 30309007 25 Mansell Shops 05/06/2020 8
04/13/2023 30520744 32 Marple Commons 03/31/2021 8
04/13/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
03/10/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
03/10/2023 30309007 25 Mansell Shops 05/06/2020 8
03/10/2023 30520744 32 Marple Commons 03/31/2021 8
03/10/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
02/10/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
02/10/2023 30309007 25 Mansell Shops 05/06/2020 8
02/10/2023 30520744 32 Marple Commons 03/31/2021 8
02/10/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
01/12/2023 30308996 10 Stone Manor Apartments 10/23/2021 8
01/12/2023 30309007 25 Mansell Shops 05/06/2020 8
01/12/2023 30520744 32 Marple Commons 03/31/2021 8
01/12/2023 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
12/12/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
12/12/2022 30309007 25 Mansell Shops 05/06/2020 8
12/12/2022 30520744 32 Marple Commons 03/31/2021 8
12/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
11/14/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
11/14/2022 30309007 25 Mansell Shops 05/06/2020 8
11/14/2022 30520744 32 Marple Commons 03/31/2021 8
11/14/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
10/13/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
10/13/2022 30309007 25 Mansell Shops 05/06/2020 8
10/13/2022 30520744 32 Marple Commons 03/31/2021 8
10/13/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
09/12/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
09/12/2022 30309007 25 Mansell Shops 05/06/2020 8
09/12/2022 30520744 32 Marple Commons 03/31/2021 8
09/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
08/12/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
08/12/2022 30309007 25 Mansell Shops 05/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 27 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL LOAN MODIFICATION DETAIL

 

December 12, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
08/12/2022 30520744 32 Marple Commons 03/31/2021 8
08/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
07/12/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
07/12/2022 30309007 25 Mansell Shops 05/06/2020 8
07/12/2022 30520744 32 Marple Commons 03/31/2021 8
07/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
06/10/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
06/10/2022 30309007 25 Mansell Shops 05/06/2020 8
06/10/2022 30520744 32 Marple Commons 03/31/2021 8
06/10/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
05/12/2022 30308996 10 Stone Manor Apartments 10/23/2021 8
05/12/2022 30309007 25 Mansell Shops 05/06/2020 8
05/12/2022 30520744 32 Marple Commons 03/31/2021 8
05/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
04/12/2022 30309007 25 Mansell Shops 05/06/2020 8
04/12/2022 30520744 32 Marple Commons 03/31/2021 8
04/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
03/11/2022 30309007 25 Mansell Shops 05/06/2020 8
03/11/2022 30520744 32 Marple Commons 03/31/2021 8
03/11/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
02/11/2022 30309007 25 Mansell Shops 05/06/2020 8
02/11/2022 30520744 32 Marple Commons 03/31/2021 8
02/11/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
01/12/2022 30309007 25 Mansell Shops 05/06/2020 8
01/12/2022 30520744 32 Marple Commons 03/31/2021 8
01/12/2022 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
12/10/2021 30309007 25 Mansell Shops 05/06/2020 8
12/10/2021 30520744 32 Marple Commons 03/31/2021 8
12/10/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
11/15/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
11/15/2021 30309007 25 Mansell Shops 05/06/2020 8
11/15/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
10/13/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 28 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL LOAN MODIFICATION DETAIL

 

December 12, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
10/13/2021 30309007 25 Mansell Shops 05/06/2020 8
10/13/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
09/13/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
09/13/2021 30309007 25 Mansell Shops 05/06/2020 8
09/13/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
08/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
08/12/2021 30309007 25 Mansell Shops 05/06/2020 8
08/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
07/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
07/12/2021 30309007 25 Mansell Shops 05/06/2020 8
07/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
06/11/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
06/11/2021 30309007 25 Mansell Shops 05/06/2020 8
06/11/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
05/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
05/12/2021 30309007 25 Mansell Shops 05/06/2020 8
05/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
04/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
04/12/2021 30309007 25 Mansell Shops 05/06/2020 8
04/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
03/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
03/12/2021 30309007 25 Mansell Shops 05/06/2020 8
03/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
02/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
02/12/2021 30309007 25 Mansell Shops 05/06/2020 8
02/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
01/12/2021 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
01/12/2021 30309007 25 Mansell Shops 05/06/2020 8
01/12/2021 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
12/11/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
12/11/2020 30309007 25 Mansell Shops 05/06/2020 8
12/11/2020 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
11/13/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 29 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL LOAN MODIFICATION DETAIL

 

December 12, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
11/13/2020 30309007 25 Mansell Shops 05/06/2020 8
11/13/2020 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
10/13/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
10/13/2020 30309007 25 Mansell Shops 05/06/2020 8
10/13/2020 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
09/14/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
09/14/2020 30309007 25 Mansell Shops 05/06/2020 8
09/14/2020 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
08/12/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
08/12/2020 30309007 25 Mansell Shops 05/06/2020 8
08/12/2020 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
07/10/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
07/10/2020 30309007 25 Mansell Shops 05/06/2020 8
07/10/2020 30309021 45 Holiday Inn Express Bellevue 07/06/2020 8
06/12/2020 30309001 16 Crowne Plaza Bloomington 05/06/2020 8
06/12/2020 30309007 25 Mansell Shops 05/06/2020 8
05/12/2020 30309007 25 Mansell Shops 05/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 30 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
SPECIALLY SERVICED LOAN DETAIL

 

December 12, 2023

 

      Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
    Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
No Loans Specially Serviced to Report.                  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 31 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29
HISTORICAL SPECIALLY SERVICED LOANS

 

December 12, 2023
 
 
 
 
Most Recent Most Recent
Servicer Master Servicer

 

        Special Servicing   Ending Ending Most Most Recent    
Distribution     Workout Fee Amount   Scheduled Actual Recent Valuation Special  
Date Loan ID OMCR Strategy (3) Plus Adjustments   Balance Balance Value Date Transfer Date Return Date
 
02/11/2022 30308993 6 8 -   48,464,233.52 48,533,844.10 100,000,000.00 12/10/2014 07/06/2020 12/31/2021
01/12/2022 30308993 6 9 (21,079.78 ) 48,533,844.10 48,533,844.10 100,000,000.00 12/10/2014 07/06/2020  
12/10/2021 30308993 6 9 10,141.23   48,603,206.80 48,677,914.01 100,000,000.00 12/10/2014 07/06/2020  
11/15/2021 30308993 6 9 (30.69 ) 48,677,914.01 48,746,763.69 100,000,000.00 12/10/2014 07/06/2020  
10/13/2021 30308993 6 9 (368.40 ) 48,746,763.69 48,820,976.14 100,000,000.00 12/10/2014 07/06/2020  
09/13/2021 30308993 6 1 10,524.78   48,820,976.14 48,889,316.40 100,000,000.00 12/10/2014 07/06/2020  
08/12/2021 30308993 6 1 (112,996.08 ) 48,889,316.40 48,957,413.30 100,000,000.00 12/10/2014 07/06/2020  
07/12/2021 30308993 6 1 10,214.77   48,957,413.30 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
06/11/2021 30308993 6 2 10,569.81   49,030,899.76 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
05/12/2021 30308993 6 2 10,244.06   49,098,492.50 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
04/12/2021 30308993 6 2 10,599.97   49,171,492.75 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
03/12/2021 30308993 6 2 9,590.47   49,238,584.86 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
02/12/2021 30308993 6 2 10,632.35   49,322,434.66 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
01/12/2021 30308993 6 6 10,646.63   49,388,989.28 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
12/11/2020 30308993 6 6 10,318.14   49,455,306.91 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
11/13/2020 30308993 6 6 10,676.25   49,527,077.43 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
10/13/2020 30308993 6 6 10,346.71   49,592,903.34 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
09/14/2020 30308993 6 1 10,705.66   49,664,199.64 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
08/12/2020 30308993 6 1 8,990.70   49,729,537.27 50,000,000.00 100,000,000.00 12/10/2014 07/06/2020  
11/15/2021 30309001 16 6 (28,091.69 ) - - 31,900,000.00 12/01/2014 11/06/2020  
10/13/2021 30309001 16 6 2,586.06   12,388,975.53 12,388,975.53 31,900,000.00 12/01/2014 11/06/2020  
09/13/2021 30309001 16 6 2,677.08   12,413,064.06 12,435,459.56 31,900,000.00 12/01/2014 11/06/2020  
08/12/2021 30309001 16 6 2,681.88   12,435,459.56 12,457,765.74 31,900,000.00 12/01/2014 11/06/2020  
07/12/2021 30309001 16 6 2,600.33   12,457,765.74 12,481,588.73 31,900,000.00 12/01/2014 11/06/2020  
06/11/2021 30309001 16 2 2,691.77   12,481,588.73 12,503,710.94 31,900,000.00 12/01/2014 11/06/2020  
05/12/2021 30309001 16 2 2,609.87   12,503,710.94 12,527,356.58 31,900,000.00 12/01/2014 11/06/2020  
04/12/2021 30309001 16 2 2,701.58   12,527,356.58 12,576,002.20 31,900,000.00 12/01/2014 11/06/2020  
03/12/2021 30309001 16 6 2,445.33   12,549,296.26 12,576,002.20 31,900,000.00 12/01/2014 11/06/2020  
02/12/2021 30309001 16 6 2,712.02   12,576,002.20 12,576,002.20 31,900,000.00 12/01/2014 11/06/2020  
01/12/2021 30309001 16 6 2,190.87   12,597,747.87 12,619,406.81 31,900,000.00 12/01/2014 11/06/2020  
12/11/2020 30309001 16 1 2,194.90   12,619,406.81 12,642,605.86 31,900,000.00 12/01/2014 11/06/2020  
05/10/2019 30309032 58 8 -   3,527,465.96 3,535,840.27 6,100,000.00 02/28/2015   04/01/2019

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 32 of 40 © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29        
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29       December 12, 2023
 
HISTORICAL SPECIALLY SERVICED LOANS

 
        Special Servicing   Ending Ending Most Most Recent Most Recent Most Recent
Distribution     Workout Fee Amount   Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR Strategy (3) Plus Adjustments   Balance Balance Value Date Transfer Date Return Date
 
04/12/2019 30309032 58 9 3,500.00   3,535,840.27 3,535,840.27 6,300,000.00 11/24/2014 09/19/2018  
03/12/2019 30309032 58 9 18,415.55   3,543,735.70 3,552,945.09 6,300,000.00 11/24/2014 09/19/2018  
02/12/2019 30309032 58 98 -   3,552,945.09 3,560,773.62 6,300,000.00 11/24/2014 09/19/2018  
01/11/2019 30309032 58 98 (1,816.22 ) 3,560,773.62 3,560,773.62 6,300,000.00 11/24/2014 09/19/2018  
12/12/2018 30309032 58 98 745.16   3,568,571.53 3,600,356.89 6,300,000.00 11/24/2014 09/19/2018  
11/13/2018 30309032 58 98 771.67   3,576,790.23 3,600,356.89 6,300,000.00 11/24/2014 09/19/2018  
10/15/2018 30309032 58 98 299.39   3,584,525.49 3,607,999.98 6,300,000.00 11/24/2014 09/19/2018  
10/13/2020 30309046 74 8 (31,500.00 ) - - 2,240,000.00 02/12/2020 12/26/2019  
09/14/2020 30309046 74 13 3,500.00   2,402,499.51 2,454,119.68 2,240,000.00 02/12/2020 12/26/2019  
08/12/2020 30309046 74 13 3,500.00   2,408,183.70 2,454,119.68 2,240,000.00 02/12/2020 12/26/2019  
07/10/2020 30309046 74 13 3,500.00   2,413,843.27 2,454,119.68 2,240,000.00 02/12/2020 12/26/2019  
06/12/2020 30309046 74 13 3,500.00   2,419,816.32 2,454,119.68 2,240,000.00 02/12/2020 12/26/2019  
05/12/2020 30309046 74 13 3,500.00   2,425,425.53 2,454,119.68 2,240,000.00 02/12/2020 12/26/2019  
04/10/2020 30309046 74 13 3,500.00   2,431,350.04 2,454,119.68 2,240,000.00 02/12/2020 12/26/2019  
03/12/2020 30309046 74 2 3,500.00   2,436,909.31 2,454,119.68 4,250,000.00 11/19/2014 12/26/2019  
02/12/2020 30309046 74 98 3,500.00   2,443,126.97 2,454,119.68 4,250,000.00 11/19/2014 12/26/2019  
01/10/2020 30309046 74 98 3,500.00   2,448,635.25 2,454,119.68 4,250,000.00 11/19/2014 12/26/2019  
11/13/2020 30309097 48 7 (84,000.00 ) - - 7,000,000.00 11/15/2019 10/24/2018  
10/13/2020 30309097 48 7 3,500.00   4,807,773.50 4,807,773.50 7,000,000.00 11/15/2019 10/24/2018  
09/14/2020 30309097 48 7 3,500.00   4,814,679.17 4,814,679.17 7,000,000.00 11/15/2019 10/24/2018  
08/12/2020 30309097 48 7 3,500.00   4,820,907.40 4,820,907.40 7,000,000.00 11/15/2019 10/24/2018  
07/10/2020 30309097 48 7 3,500.00   4,827,109.62 4,827,109.62 7,000,000.00 11/15/2019 10/24/2018  
06/12/2020 30309097 48 7 3,500.00   4,833,937.13 4,833,937.13 7,000,000.00 11/30/2020 10/24/2018  
05/12/2020 30309097 48 7 3,500.00   4,840,084.94 4,840,084.94 7,000,000.00 11/30/2020 10/24/2018  
04/10/2020 30309097 48 7 3,500.00   4,846,860.01 4,852,953.85 7,000,000.00 11/30/2020 10/24/2018  
03/12/2020 30309097 48 7 3,500.00   4,852,953.85 4,852,953.85 7,000,000.00 11/30/2020 10/24/2018  
02/12/2020 30309097 48 7 3,500.00   4,860,331.74 4,860,331.74 7,000,000.00 11/30/2020 10/24/2018  
01/10/2020 30309097 48 7 3,500.00   4,866,369.32 4,866,369.32 7,000,000.00 11/30/2020 10/24/2018  
12/12/2019 30309097 48 7 3,500.00   4,872,381.69 4,872,381.69 7,800,000.00 11/20/2018 10/24/2018  
11/13/2019 30309097 48 7 3,500.00   4,879,026.22 4,879,026.22 7,800,000.00 11/20/2018 10/24/2018  
10/11/2019 30309097 48 7 3,500.00   4,884,985.73 4,884,985.73 7,800,000.00 11/20/2018 10/24/2018  
09/12/2019 30309097 48 7 3,500.00   4,891,579.31 4,897,486.40 7,800,000.00 11/20/2018 10/24/2018  
Reports Available at sf.citidirect.com   v. 21.09.28     Page 33 of 40     © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29        
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29       December 12, 2023
 
HISTORICAL SPECIALLY SERVICED LOANS

 
        Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
Distribution     Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
08/12/2019 30309097 48 10 3,500.00 4,897,486.40 4,903,368.82 7,800,000.00 11/20/2018 10/24/2018  
07/12/2019 30309097 48 10 3,500.00 4,903,368.82 4,903,368.82 7,800,000.00 11/20/2018 10/24/2018  
06/12/2019 30309097 48 10 3,500.00 4,909,888.10 4,915,718.73 7,800,000.00 11/20/2018 10/24/2018  
05/10/2019 30309097 48 10 3,500.00 4,915,718.73 4,922,188.09 7,800,000.00 11/20/2018 10/24/2018  
04/12/2019 30309097 48 98 3,500.00 4,922,188.09 4,927,967.35 7,800,000.00 01/01/2021 10/24/2018  
03/12/2019 30309097 48 98 3,500.00 4,927,967.35 4,935,717.19 7,800,000.00 01/01/2021 10/24/2018  
02/12/2019 30309097 48 98 11,661.94 4,935,717.19 4,935,717.19 7,800,000.00 11/20/2018 10/24/2018  
01/11/2019 30309097 48 98 1,065.01 4,941,439.95 4,947,138.81 23,900,000.00 12/10/2014 10/24/2018  
12/12/2018 30309097 48 98 1,031.98 4,947,138.81 4,953,481.17 23,900,000.00 12/10/2014 10/24/2018  
11/13/2018 30309097 48 98 241.07 4,953,481.17 4,959,129.75 23,900,000.00 12/10/2014 10/24/2018  
 
 
 
 
Reports Available at sf.citidirect.com   v. 21.09.28   Page 34 of 40     © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29        
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29     December 12, 2023
UNSCHEDULED PRINCIPAL DETAIL

 
    Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
No Loans with Unscheduled Principal Activity to Report.            
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28   Page 35 of 40     © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29          
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29       December 12, 2023
 
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 
Distribution       Liquidation / Liquid / Prepay Principal   Principal Prepayment Interest Prepayment Yield Maintenance
Date Loan ID OMCR   Prepayment Date Code (5) Collections   Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
11/15/2021 30309001 16   10/15/2021 2 12,366,393.90   - - - 2,255,133.80
11/13/2020 30309097 48   11/02/2020 6 2,139,962.97   - - - -
10/13/2020 30309046 74   10/01/2020 6 1,328,372.35   - - - -
4/10/2020 30308997 11   04/06/2020 5 17,762,720.19   - - - -
2/12/2020 30520738 4   02/01/2020 2 91,500,000.00   - - - -
1/10/2020 30309003 19 A2 01/09/2020 2 11,440,924.80   - - - -
9/12/2019 30520739 52   09/06/2019 2 4,426,382.17   - - - -
1/12/2018 30309000 14   01/10/2018 9 16,300,696.12   - - - 899,307.95
4/12/2017 30309008 26     0 (2,007.09 ) - - - -
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28   Page 36 of 40       © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29          
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29       December 12, 2023
LIQUIDATED LOAN DETAIL

 
    Beginning Most Liquidation Net   Net Realized Date of   Loss with
    Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
No Loans liquidated to Report.                    
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28       Page 37 of 40       © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29                  
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29             December 12, 2023  
 
HISTORICAL LIQUIDATED LOAN

 
      Beginning Most Liquidation Net   Net   Realized   Date of     Loss with  
Distribution     Scheduled Recent Sales Proceeds Liquidation Proceeds   Loss to   Current Current Cumulative Cumulative  
Date Loan ID OMCR Balance Value Price Received Expense Available   Trust   Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust  
 
11/14/2022 30309046 74 - - - - - -   19,779.45     - - 19,779.45  
09/12/2022 30309097 48 - - - - - -   (317,847.17 )   - - (317,847.17 )
08/12/2022 30309046 74 - - - - - -   (198,000.00 )   - - (198,000.00 )
06/10/2022 30309046 74 - - - - 232,660.35 (232,660.35 ) 38,920.91     - - 38,920.91  
06/10/2022 30309097 48 - - - - 148,416.58 (148,416.58 ) 682.50     - - 682.50  
03/11/2022 30309046 74 - - - - - -   892.50     - - 892.50  
02/11/2022 30309046 74 - - - 1,582,378.62 232,660.35 1,349,718.27   2,630.00     - - 2,630.00  
11/15/2021 30309001 16 12,388,975.53 31,900,000.00 - 16,452,888.92 4,063,913.39 12,388,975.53   -     - - -  
09/13/2021 30309046 74 - - - 1,582,378.62 232,660.35 1,349,718.27   27,932.07     - - 27,932.07  
11/13/2020 30309097 48 4,807,773.50 7,000,000.00 - 2,288,379.55 148,416.58 2,139,962.97   2,667,810.53     - - 2,667,810.53  
10/13/2020 30309046 74 2,402,499.51 2,240,000.00 - 1,582,378.62 247,960.35 1,334,418.27   1,068,081.24     - - 1,068,081.24  
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28       Page 38 of 40             © Copyright 2023 Citigroup  

 


 

Citigroup Commercial Mortgage Trust 2015-GC29    
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29   December 12, 2023
 
CREFC® INVESTOR REPORTING PACKAGE LEGENDS

1|CREFC Investor Reporting Package Legends        
  Property Type (1)   Workout Strategy (3)   Liquidation/Prepayment Code (5)
 
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 TBD    
ZZ Missing Information 98 Other    
SF SF        
 
Modification Code (4)

  Payment Status of Loan (2)      
    1 Maturity Date Extension    
A In Grace Period 2 Amortization Change    
B Late, but less than 30 Days 3 Principal Write-Off    
0 Current 4 Blank (formerly Combination)    
1 30-59 Days Delinquent 5 Temporary Rate Reduction    
2 60-89 Days Delinquent 6 Capitalization of Interest    
3 90-120 Days Delinquent 7 Capitalization of Taxes    
4 Performing Matured Balloon 8 Other    
5 Non Performing Matured Balloon 9 Combination    
6 121+ Days Delinquent 10 Forbearance    
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28 Page 39 of 40   © Copyright 2023 Citigroup

 


 

Citigroup Commercial Mortgage Trust 2015-GC29  
Commercial Mortgage Pass-Through Certificates, Series 2015-GC29 December 12, 2023
NOTES
No Notes available for this deal at this time.      
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28 Page 40 of 40 © Copyright 2023 Citigroup