UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:

August 13, 2021 to September 13, 2021

Commission File Number of issuing entity: 333-189017-07

Central Index Key Number of issuing entity: 0001629716

Citigroup Commercial Mortgage Trust 2015-GC27

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-189017

Central Index Key Number of depositor: 0001258361

Citigroup Commercial Mortgage Securities Inc.

(Exact name of depositor as specified in its charter)

Citigroup Global Markets Realty Corp.

(Central Index Key Number: 0001541001)

Goldman Sachs Mortgage Company

(Central Index Key Number: 0001541502)

LMF Commercial, LLC (f/k/a Rialto Mortgage Finance, LLC)

(Central Index Key Number: 0001592182)

Redwood Commercial Mortgage Corporation

(Central Index Key Number: 0001567746)

RAIT Funding, LLC

(Central Index Key Number: 0001587045)

(Exact names of sponsors as specified in their respective charters)

Richard Simpson (212) 816-5343

(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York

(State or other jurisdiction of incorporation or organization of the issuing entity)

47-3052831

47-3071329

47-6802394

(I.R.S. Employer Identification No.)

 

c/o Citibank, N.A.

388 Greenwich Street, 14th Floor

New York, New York

  10013
(Address of principal executive offices of the issuing entity)   (Zip Code)

(212) 816-5693

(Telephone number, including area code)

 

Title of class

  

Registered/reporting pursuant to

(check one)

  

Name of exchange

(If Section 12(b))

    

Section 12(b)

  

Section 12(g)

  

Section 15(d)

  

A-1

            Not Applicable

A-2

            Not Applicable

A-3

            Not Applicable

A-4

            Not Applicable

A-5

            Not Applicable

A-AB

            Not Applicable

X-A

            Not Applicable

X-B

            Not Applicable

A-S

            Not Applicable

B

            Not Applicable

PEZ

            Not Applicable

C

            Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐


PART I – DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC27.

The distribution report is attached as Exhibit 99.1 to this Form 10-D.

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the “Depositor”) and held by Citigroup Commercial Mortgage Trust 2015-GC27 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (“Rule 15Ga-1”) on February 9, 2021. The CIK number of the Depositor is 0001258361.

Citigroup Global Markets Realty Corp. (“CGMRC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of CGMRC is 0001541001.

Goldman Sachs Mortgage Company (“GSMC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on August 13, 2021. The CIK number of GSMC is 0001541502.

LMF Commercial, LLC (f/k/a Rialto Mortgage Finance, LLC) (“LMF”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 9, 2021. The CIK number of LMF is 0001592182.

Redwood Commercial Mortgage Corporation (“Redwood”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on January 25, 2021. The CIK number of Redwood is 0001567746.

RAIT Funding, LLC (“RAIT”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2021. The CIK number of RAIT is 0001587045.

Item 1A. Asset-Level Information.

Not applicable

Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II – OTHER INFORMATION

Item 2. Legal Proceedings.

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

Item 3. Sales of Securities and Use of Proceeds.

None

Item 4. Defaults Upon Senior Securities.

None


Item 5. Submission of Matters to a Vote of Security Holders.

None

Item 6. Significant Obligors of Pool Assets.

With respect to the pool assets for Citigroup Commercial Mortgage Trust 2015-GC27, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.

Item 7. Change in Sponsor Interest in Securities.

None

Item 8. Significant Enhancement Provider Information.

None

Item 9. Other Information.

None

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Form 10-D:

(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC27, relating to the September 13, 2021 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.


EXHIBIT INDEX

 

Exhibit Number    Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC27, relating to the September 13, 2021 distribution.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Citigroup Commercial Mortgage Securities Inc.
(Depositor)

/s/ Richard Simpson

Richard Simpson, President

Date: September 27, 2021


certstmt_10dccmt15gc272109.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27

 

CONTACT INFORMATION  
Depositor Citigroup Commercial Mortgage Securities Inc.
Master Servicer Wells Fargo Bank, National Association
Trustee Deutsche Bank Trust Company Americas
Operating Advisor Park Bridge Lender Services LLC
Certificate Administrator Citibank, N.A.
Special Servicer Rialto Capital Advisors, LLC

 

CONTENTS  
Distribution Summary - Active Certificates 2
Distribution Summary (Factors) 4
Interest Distribution Detail 5
Principal Distribution Detail 6
Reconciliation Detail 7
Other Information 8
Stratification Detail 9
Mortgage Loan Detail 12
NOI Detail 16
Delinquency Loan Detail 20
Appraisal Reduction Detail 22
Loan Modification Detail 25
Specially Serviced Loan Detail 27
Unscheduled Principal Detail 36
Liquidated Loan Detail 38
CREFC Legends 40

 

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 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    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 43,807,000.00   0.00   1.353000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-2 49,712,000.00   0.00   2.687000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-3 17,250,000.00   0.00   3.061000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-4 250,000,000.00   246,780,719.40   2.878000 % 30/360   08/01 - 08/31   591,862.43   0.00   0.00     591,862.43   0.00   0.00     246,780,719.40
Class A-5 398,793,000.00   398,793,000.00   3.137000 % 30/360   08/01 - 08/31   1,042,511.37   0.00   0.00     1,042,511.37   0.00   0.00     398,793,000.00
Class A-AB 76,256,000.00   50,919,042.89   2.944000 % 30/360   08/01 - 08/31   124,921.39   1,293,579.08   0.00     1,418,500.47   0.00   0.00     49,625,463.81
Class A-S 77,612,000.00   77,612,000.00   3.571000 % 30/360   08/01 - 08/31   230,960.38   0.00   0.00     230,960.38   0.00   0.00     77,612,000.00
Class B 56,716,000.00   56,716,000.00   3.772000 % 30/360   08/01 - 08/31   178,277.29   0.00   0.00     178,277.29   0.00   0.00     56,716,000.00
Class C 70,149,000.00   70,149,000.00   4.565923 % 30/360   08/01 - 08/31   266,912.46   0.00   0.00     266,912.46   0.00   0.00     70,149,000.00
Class D 53,731,000.00   53,731,000.00   4.565923 % 30/360   08/01 - 08/31   204,443.02   0.00   0.00     204,443.02   0.00   0.00     53,731,000.00
Class E 35,821,000.00   35,821,000.00   3.000000 % 30/360   08/01 - 08/31   89,552.50   0.00   0.00     89,552.50   0.00   0.00     35,821,000.00
Class F 11,940,000.00   11,940,000.00   3.000000 % 30/360   08/01 - 08/31   8,374.39   0.00   0.00     8,374.39   0.00   0.00     11,940,000.00
Class G 11,941,000.00   11,941,000.00   3.000000 % 30/360   08/01 - 08/31   0.00   0.00   0.00     0.00   0.00   0.00     11,941,000.00
Class H 40,298,466.00   40,298,466.00   3.000000 % 30/360   08/01 - 08/31   0.00   0.00   0.00     0.00   0.00   0.00     40,298,466.00
Class R 0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class S 0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Totals 1,194,026,466.00   1,054,701,228.29               2,737,815.23   1,293,579.08   0.00     4,031,394.31   0.00   0.00     1,053,407,649.21
Notional Classes                                                
Class X-A 913,430,000.00   774,104,762.29   1.480673 % 30/360   08/01 - 08/31   955,163.58   0.00   0.00     955,163.58   0.00   0.00     772,811,183.21
Class X-B 126,865,000.00   126,865,000.00   0.354930 % 30/360   08/01 - 08/31   37,523.46   0.00   0.00     37,523.46   0.00   0.00     126,865,000.00
Class X-E 35,821,000.00   35,821,000.00   1.565923 % 30/360   08/01 - 08/31   46,744.12   0.00   0.00     46,744.12   0.00   0.00     35,821,000.00
Class X-F 23,881,000.00   23,881,000.00   1.565923 % 30/360   08/01 - 08/31   31,163.18   0.00   0.00     31,163.18   0.00   0.00     23,881,000.00
Class X-H 40,298,466.00   40,298,466.00   1.565923 % 30/360   08/01 - 08/31   52,586.92   0.00   0.00     52,586.92   0.00   0.00     40,298,466.00
Totals 1,140,295,466.00   1,000,970,228.29               1,123,181.26   0.00   0.00     1,123,181.26   0.00   0.00     999,676,649.21

 

Reports Available at sf.citidirect.com Page 2 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    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)
 
 
Non-Active Exchangeable Certificates                                            
 
Class PEZ   204,477,000.00   204,477,000.00   0.000000 % 30/360   08/01 - 08/31   0.00   0.00   0.00     0.00   0.00   0.00     204,477,000.00

 

Reports Available at sf.citidirect.com Page 3 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    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 CAA5 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-2 17323 CAB3 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-3 17323 CAC1 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-4 17323 CAD9 8/31/2021   987.122878   2.367450   0.000000   0.000000   2.367450   0.000000   0.000000   987.122878
Class A-5 17323 CAE7 8/31/2021   1,000.000000   2.614167   0.000000   0.000000   2.614167   0.000000   0.000000   1,000.000000
Class A-AB 17323 CAF4 8/31/2021   667.738183   1.638184   16.963637   0.000000   18.601821   0.000000   0.000000   650.774546
Class A-S 17323 CAJ6 8/31/2021   1,000.000000   2.975833   0.000000   0.000000   2.975833   0.000000   0.000000   1,000.000000
Class B 17323 CAK3 8/31/2021   1,000.000000   3.143333   0.000000   0.000000   3.143333   0.000000   0.000000   1,000.000000
Class C 17323 CAM9 8/31/2021   1,000.000000   3.804936   0.000000   0.000000   3.804936   0.000000   0.000000   1,000.000000
Class D 17323 CAN7 8/31/2021   1,000.000000   3.804936   0.000000   0.000000   3.804936   0.000000   0.000000   1,000.000000
Class E 17323 CAS6 8/31/2021   1,000.000000   2.500000   0.000000   0.000000   2.500000   0.000000   0.000000   1,000.000000
Class F 17323 CAQ0 8/31/2021   1,000.000000   0.701373   0.000000   0.000000   0.701373   0.000000   0.000000   1,000.000000
Class G 17323 CAU1 8/31/2021   1,000.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   1,000.000000
Class H 17323 CAW7 8/31/2021   1,000.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   1,000.000000
Class R 17323 CBE6 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class S 17323 CBG1 8/31/2021   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17323 CAG2 8/31/2021   847.470263   1.045689   0.000000   0.000000   1.045689   0.000000   0.000000   846.054085
Class X-B 17323 CAH0 8/31/2021   1,000.000000   0.295775   0.000000   0.000000   0.295775   0.000000   0.000000   1,000.000000
Class X-E 17323 CAY3 8/31/2021   1,000.000000   1.304936   0.000000   0.000000   1.304936   0.000000   0.000000   1,000.000000
Class X-F 17323 CBA4 8/31/2021   1,000.000000   1.304936   0.000000   0.000000   1.304936   0.000000   0.000000   1,000.000000
Class X-H 17323 CBC0 8/31/2021   1,000.000000   1.304936   0.000000   0.000000   1.304936   0.000000   0.000000   1,000.000000

 

Reports Available at sf.citidirect.com Page 4 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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   1.353000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-2 0.00   2.687000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-3 0.00   3.061000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-4 246,780,719.40   2.878000 % 30/360 591,862.43   0.00   0.00   0.00     591,862.43 0.00   591,862.43     0.00
Class A-5 398,793,000.00   3.137000 % 30/360 1,042,511.37   0.00   0.00   0.00     1,042,511.37 0.00   1,042,511.37     0.00
Class A-AB 50,919,042.89   2.944000 % 30/360 124,921.39   0.00   0.00   0.00     124,921.39 0.00   124,921.39     0.00
Class A-S 77,612,000.00   3.571000 % 30/360 230,960.38   0.00   0.00   0.00     230,960.38 0.00   230,960.38     0.00
Class B 56,716,000.00   3.772000 % 30/360 178,277.29   0.00   0.00   0.00     178,277.29 0.00   178,277.29     0.00
Class C 70,149,000.00   4.565923 % 30/360 266,912.46   0.00   0.00   0.00     266,912.46 0.00   266,912.46     0.00
Class D 53,731,000.00   4.565923 % 30/360 204,443.02   0.00   0.00   0.00     204,443.02 0.00   204,443.02     0.00
Class E 35,821,000.00   3.000000 % 30/360 89,552.50   0.00   0.00   0.00     89,552.50 0.00   89,552.50     0.00
Class F 11,940,000.00   3.000000 % 30/360 29,850.00   0.00   0.00   0.00     29,850.00 0.00   8,374.39     21,475.61
Class G 11,941,000.00   3.000000 % 30/360 29,852.50   4,934.15   12.34   0.00     34,798.99 0.00   0.00     34,798.99
Class H 40,298,466.00   3.000000 % 30/360 100,746.16   1,608,811.23   4,022.03   0.00     1,713,579.42 0.00   0.00     1,713,579.42
Class R 0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class S 0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals 1,054,701,228.29         2,889,889.50   1,613,745.38   4,034.37   0.00     4,507,669.25 0.00   2,737,815.23     1,769,854.02
Notional Classes                                          
Class X-A 774,104,762.29   1.480673 % 30/360 955,163.58   0.00   0.00   0.00     955,163.58 0.00   955,163.58     0.00
Class X-B 126,865,000.00   0.354930 % 30/360 37,523.46   0.00   0.00   0.00     37,523.46 0.00   37,523.46     0.00
Class X-E 35,821,000.00   1.565923 % 30/360 46,744.12   0.00   0.00   0.00     46,744.12 0.00   46,744.12     0.00
Class X-F 23,881,000.00   1.565923 % 30/360 31,163.18   0.00   0.00   0.00     31,163.18 0.00   31,163.18     0.00
Class X-H 40,298,466.00   1.565923 % 30/360 52,586.92   0.00   0.00   0.00     52,586.92 0.00   52,586.92     0.00
Totals 1,000,970,228.29         1,123,181.26   0.00   0.00   0.00     1,123,181.26 0.00   1,123,181.26     0.00

 

Reports Available at sf.citidirect.com Page 5 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 43,807,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   3.67 % 0.00 % 30.00 % N/A  
Class A-2 49,712,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   4.16 % 0.00 % 30.00 % N/A  
Class A-3 17,250,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   1.44 % 0.00 % 30.00 % N/A  
Class A-4 250,000,000.00   246,780,719.40   0.00   0.00   0.00   0.00   0.00     246,780,719.40 0.00   20.94 % 23.43 % 30.00 % 34.00 %
Class A-5 398,793,000.00   398,793,000.00   0.00   0.00   0.00   0.00   0.00     398,793,000.00 0.00   33.40 % 37.86 % 30.00 % 34.00 %
Class A-AB 76,256,000.00   50,919,042.89   1,293,579.08   0.00   0.00   0.00   0.00     49,625,463.81 0.00   6.39 % 4.71 % 30.00 % 34.00 %
Class A-S 77,612,000.00   77,612,000.00   0.00   0.00   0.00   0.00   0.00     77,612,000.00 0.00   6.50 % 7.37 % 23.50 % 26.64 %
Class B 56,716,000.00   56,716,000.00   0.00   0.00   0.00   0.00   0.00     56,716,000.00 0.00   4.75 % 5.38 % 18.75 % 21.25 %
Class C 70,149,000.00   70,149,000.00   0.00   0.00   0.00   0.00   0.00     70,149,000.00 0.00   5.88 % 6.66 % 12.88 % 14.59 %
Class D 53,731,000.00   53,731,000.00   0.00   0.00   0.00   0.00   0.00     53,731,000.00 0.00   4.50 % 5.10 % 8.37 % 9.49 %
Class E 35,821,000.00   35,821,000.00   0.00   0.00   0.00   0.00   0.00     35,821,000.00 0.00   3.00 % 3.40 % 5.37 % 6.09 %
Class F 11,940,000.00   11,940,000.00   0.00   0.00   0.00   0.00   0.00     11,940,000.00 0.00   1.00 % 1.13 % 4.37 % 4.96 %
Class G 11,941,000.00   11,941,000.00   0.00   0.00   0.00   0.00   0.00     11,941,000.00 0.00   1.00 % 1.13 % 3.37 % 3.83 %
Class H 40,298,466.00   40,298,466.00   0.00   0.00   0.00   0.00   0.00     40,298,466.00 0.00   3.38 % 3.83 % 0.00 % 0.00 %
Totals 1,194,026,466.00   1,054,701,228.29   1,293,579.08   0.00   0.00   0.00   0.00     1,053,407,649.21 0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 6 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available      
Scheduled Interest 4,032,374.16    
Prepayment Interest Shortfall 0.00    
Interest Adjustments 0.00    
ASER Amount (123,369.44 )  
Realized Loss in Excess of Principal Balance 0.00    
Total Interest Funds Available:     3,909,004.72
Principal Funds Available      
Scheduled Principal 1,293,579.08    
Unscheduled Principal Collections 0.00    
Net Liquidation Proceeds 0.00    
Repurchased Principal 0.00    
Substitution Principal 0.00    
Other Principal 0.00    
Total Principal Funds Available:     1,293,579.08
Other Funds Available      
Yield Maintenance Charges 0.00    
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00    
Deposit of Withheld Amounts to the Interest Reserve Account 0.00    
Total Other Funds Available:     0.00
Total Funds Available     5,202,583.80

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 15,558.13  
Trustee/Certificate Administrator Fee 1,998.06  
Operating Advisor Fee 1,293.12  
CREFC® Intellectual Property Royalty License Fee 454.11  
Total Scheduled Fees:   19,303.42
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 28,704.81  
Work-out Fee 0.00  
Liquidation Fee 0.00  
Trust Fund Expenses 0.00  
Trust Advisor Expenses 0.00  
Reimbursement of Interest on Advances to the Servicer 0.00  
Borrower Reimbursable Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   28,704.81
Distributions    
Interest Distribution 3,860,996.49  
Principal Distribution 1,293,579.08  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   5,154,575.57
Total Funds Allocated   5,202,583.80

 

Reports Available at sf.citidirect.com Page 7 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    Other Information

 

Interest Reserve Account Information    
Beginning Interest Reserve Account Balance 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Ending Interest Reserve Account Balance 0.00  
 
Excess Liquidation Proceeds Reserve Account Information    
Beginning Excess Liquidation Proceeds Reserve Account Balance 0.00  
Deposit to the Excess Liquidation Proceeds Reserve Account 0.00  
Withdrawal from the Excess Liquidation Proceeds Reserve Account 0.00  
Ending Excess Liquidation Proceeds Reserve Account Balance 0.00  
 
Collateral Information    
% of Cut-Off Principal Balance Outstanding 88.223141 %
 
Controlling Class Information    
Controlling Class is Class G.    
Identification of the current Controlling Class Representative has not been provided.    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com Page 8 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 35 112,585,661.97 10.69 4.5623 55 1.763375
5,000,001 to 10,000,000 34 253,724,258.18 24.09 4.5081 40 1.672314
10,000,001 to 15,000,000 8 105,080,546.46 9.98 4.4195 38 2.213667
15,000,001 to 20,000,000 4 67,694,463.97 6.43 4.4084 29 2.128313
20,000,001 to 25,000,000 2 44,803,849.11 4.25 4.5218 39 1.443680
25,000,001 to 30,000,000 5 140,454,925.92 13.33 4.3514 39 1.401923
30,000,001 to 35,000,000 0 0.00 0.00 0.0000 0 0.000000
35,000,001 to 40,000,000 1 37,102,250.54 3.52 4.4305 38 0.320800
40,000,001 to 45,000,000 0 0.00 0.00 0.0000 0 0.000000
45,000,001 to 50,000,000 1 50,000,000.00 4.75 4.3200 38 2.189700
50,000,001 to 55,000,000 1 50,802,999.58 4.82 4.6354 39 -0.273000
55,000,001 to 60,000,000 0 0.00 0.00 0.0000 0 0.000000
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
85,000,001 to 90,000,000 0 0.00 0.00 0.0000 0 0.000000
90,000,001 or Greater 2 191,158,693.48 18.15 4.3264 39 1.443734
Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234
 
 
 
 
(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
 
    8 103,749,250.20 9.85 4.5512 33 1.082924
Alabama   1 5,052,966.53 0.48 4.3050 40 1.637400
Arkansas   1 0.00 0.00 0.0000 0 0.000000
Arizona   1 8,169,188.58 0.78 4.2000 40 1.550900
California   11 96,256,550.02 9.14 4.2447 39 2.283315
Colorado   6 44,876,385.33 4.26 4.5621 37 1.543358
Florida   6 24,366,018.55 2.31 4.4848 37 1.945543
Georgia   4 16,913,359.22 1.61 4.5391 38 1.753698
Illinois   2 99,499,607.80 9.45 4.2721 39 1.232593
Indiana   1 7,715,514.13 0.73 4.3000 40 1.756400
Kansas   1 8,147,853.27 0.77 4.3125 38 1.621500
Louisiana   1 1,593,138.14 0.15 4.6500 40 1.460500
Maryland   2 24,642,980.84 2.34 4.5496 38 1.866777
Maine   1 5,614,565.53 0.53 4.6800 36 1.845700
Michigan   3 50,491,750.48 4.79 4.6383 38 1.564019
Minnesota   1 50,000,000.00 4.75 4.3200 38 2.189700
Mississippi   2 40,889,873.80 3.88 4.4305 38 0.440709
North Carolina   13 69,317,473.78 6.58 4.4154 65 1.723716
Nevada   1 5,826,572.92 0.55 4.8700 34 2.347000
New York   5 133,980,346.37 12.72 4.3632 43 1.843950
Ohio   8 61,741,962.61 5.86 4.7527 39 1.265249
Pennsylvania   3 60,108,897.27 5.71 4.2437 39 1.384295
Rhode Island   1 1,960,307.72 0.19 4.4400 40 1.622200
South Carolina   1 3,750,986.97 0.36 4.5200 40 1.100300
Tennessee   1 9,078,065.75 0.86 4.5400 39 1.762600
Texas   10 67,741,410.71 6.43 4.4461 38 1.549261
Virginia   3 14,334,919.06 1.36 4.5864 39 1.701953
Washington   1 28,986,254.79 2.75 4.3600 38 0.900700
WS   1 8,601,448.84 0.82 5.9400 38 1.201400
  Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234

 

Reports Available at sf.citidirect.com Page 9 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 3 7,638,549.77 0.73 4.2845 280 1.429652
13 to 24 Months 1 7,148,511.42 0.68 4.6000 99 1.619600
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 96 1,038,620,588.02 98.60 4.4399 38 1.561800
Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234

 

Property Type
 
Property   # of Ending Sched % of Agg     Wtd Avg
Type   Loans Balance Balance WAC WAM DSCR
 
Other   8 103,749,250.20 9.85 4.5512 33 1.082924
Multifamily   21 178,292,538.88 16.93 4.5451 38 1.462502
Retail   42 394,741,129.37 37.47 4.4129 44 1.637332
Industrial   3 27,505,072.60 2.61 4.4595 39 1.920557
Office   11 249,776,693.62 23.71 4.3526 39 1.522386
Mixed Use   3 42,897,665.33 4.07 4.3208 38 2.369823
Lodging   5 23,053,659.82 2.19 4.5572 39 0.975440
Self Storage   7 33,391,639.39 3.17 4.5592 39 2.035211
  Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234

 

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 24 325,898,622.68 30.94 4.5372 39 0.766241
1.251 to 1.500 18 134,596,634.72 12.78 4.4007 52 1.383869
1.501 to 1.750 22 246,578,641.31 23.41 4.4198 41 1.643321
1.751 to 2.000 10 82,981,083.29 7.88 4.4674 38 1.838726
2.001 to 2.250 9 112,376,605.01 10.67 4.3907 38 2.107380
2.251 to 2.500 7 72,366,081.92 6.87 4.3366 38 2.426386
2.501 to 2.750 6 32,668,052.96 3.10 4.3714 40 2.616767
2.751 to 3.000 1 14,582,362.68 1.38 4.4500 35 2.958900
3.001 to 3.250 0 0.00 0.00 0.0000 0 0.000000
3.251 to 3.500 1 17,250,000.00 1.64 4.2300 3 3.300900
3.501 to 3.750 1 10,000,000.00 0.95 4.0000 39 3.627500
3.751 to 4.000 0 0.00 0.00 0.0000 0 0.000000
4.001 or Greater 1 4,109,564.64 0.39 4.2690 40 4.037200
Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   8 10,000,000.00 0.95 4.0000 39 3.627500
4.01 to 4.25   12 179,606,114.71 17.05 4.2070 38 1.985277
4.26 to 4.50   42 560,454,126.92 53.20 4.3638 41 1.582348
4.51 to 4.75   27 215,394,062.59 20.45 4.6289 40 1.194305
4.76 to 5.00   8 69,223,521.78 6.57 4.8187 38 1.255303
5.01 to 5.25   0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50   2 10,128,374.37 0.96 5.3270 38 1.033022
5.51 to 5.75   0 0.00 0.00 0.0000 0 0.000000
5.76 to 6.00   1 8,601,448.84 0.82 5.9400 38 1.201400
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 100 1,053,407,649.21 100.00 4.4398 40 1.561234

 

Reports Available at sf.citidirect.com Page 10 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 96 1,038,620,588.02 98.60 4.4399 38 1.561800
61 to 90 Months 0 0.00 0.00 0.0000 0 0.000000
91 Months or Greater 4 14,787,061.19 1.40 4.4370 192 1.521478
Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234
 
 
(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 22 288,472,005.49 27.38 4.3457 37 2.122582
241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 74 750,148,582.53 71.21 4.4761 38 1.346149
301 Months or Greater 4 14,787,061.19 1.40 4.4370 192 1.521478
Totals 100 1,053,407,649.21 100.00 4.4398 40 1.561234

 

Reports Available at sf.citidirect.com Page 11 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 )
 
303190001 001 OF Long Grove IL 353,524.93 134,278.31 4.26350 % 12/6/24 N 96,292,971.79 96,158,693.48 9/6/21 N/A 0.00 0   0   0  
304101319 002 OF New York NY 359,126.39 0.00 4.39000 % 1/6/25 N 95,000,000.00 95,000,000.00 9/6/21 N/A 0.00 0   0   0  
303190003 003 N/A     203,156.03 93,054.60 4.63539 % 12/6/24 N 50,896,054.18 50,802,999.58 8/6/21 N/A 0.00 B   1   8  
304102263 004 RT Eagan MN 186,000.00 0.00 4.32000 % 11/6/24 N 50,000,000.00 50,000,000.00 9/6/21 N/A 0.00 0   0   0  
303190005 005 MF Oxford MS 141,742.80 50,337.22 4.43050 % 11/6/24 N 37,152,587.76 37,102,250.54 1/6/20 6/7/21 20,405,234.25 3   7   0  
303190006 006 RT Philadelphia PA 101,682.80 55,649.01 4.18000 % 12/6/24 N 28,249,582.90 28,193,933.89 9/6/21 N/A 0.00 0   0   0  
303190007 007 RT Harrisburg PA 102,481.93 54,751.55 4.24000 % 12/6/24 N 28,068,697.48 28,013,945.93 9/6/21 N/A 0.00 0   8   0  
304101264 008 RT Centralia WA 108,998.13 45,506.15 4.36000 % 11/6/24 N 29,031,760.94 28,986,254.79 5/6/20 8/6/21 12,255,448.82 3   13   0  
304101274 009 MU New York NY 105,382.78 0.00 4.22000 % 11/6/24 N 29,000,000.00 29,000,000.00 9/6/21 N/A 0.00 0   0   0  
303190010 010 RT Utica MI 108,497.81 43,479.90 4.79000 % 12/5/24 N 26,304,271.21 26,260,791.31 9/5/21 N/A 0.00 0   0   0  
303190011 011 RT Sacramento CA 78,640.73 43,044.63 4.19450 % 11/6/24 N 21,772,492.42 21,729,447.79 9/1/21 N/A 0.00 0   0   0  
300571199 012 MF Warrensville Heights OH 96,107.04 32,880.62 4.83000 % 12/6/24 N 23,107,281.94 23,074,401.32 9/6/21 N/A 0.00 0   0   0  
300571200 014 MF Austin TX 72,418.50 25,085.28 4.47500 % 9/6/24 N 18,793,051.92 18,767,966.64 9/6/21 N/A 0.00 0   0   0  
304101308 015 N/A     62,833.12 0.00 4.23000 % 12/6/21 N 17,250,000.00 17,250,000.00 8/6/21 N/A 0.00 A   0   0  
303190016 016 MF Cullowhee NC 58,062.57 24,076.37 4.35000 % 1/6/25 N 15,500,573.70 15,476,497.33 9/6/21 N/A 0.00 0   0   0  
300571205 017 IN Kings Mountain NC 63,849.15 0.00 4.57700 % 12/6/24 N 16,200,000.00 16,200,000.00 9/6/21 N/A 0.00 0   0   0  
303190018 018 OF Austin TX 54,880.65 21,170.43 4.36500 % 1/5/25 N 14,600,771.13 14,579,600.70 9/5/21 N/A 0.00 0   0   0  
303190019 019 MF Northville MI 55,954.31 19,704.25 4.45000 % 8/6/24 N 14,602,066.93 14,582,362.68 9/6/21 N/A 0.00 0   0   0  
304101250 020 MF Riverdale MD 60,837.50 0.00 4.71000 % 10/6/24 N 15,000,000.00 15,000,000.00 9/6/21 N/A 0.00 0   0   0  
303190021 021 RT Denver CO 52,621.60 23,363.01 4.73000 % 11/1/24 N 12,919,441.95 12,896,078.94 9/1/21 N/A 0.00 0   0   0  
303190022 022 RT Chula Vista CA 50,886.50 0.00 4.22100 % 12/6/24 N 14,000,000.00 14,000,000.00 9/6/21 N/A 0.00 0   0   0  
303190023 023 RT Poway CA 45,673.33 0.00 4.08000 % 1/6/25 N 13,000,000.00 13,000,000.00 9/6/21 N/A 0.00 0   0   0  
300571203 024 MF Houston TX 41,724.84 28,624.90 4.39000 % 12/6/24 N 11,037,505.09 11,008,880.19 9/6/21 N/A 0.00 0   0   0  
303190025 025 IN Frederick MD 35,774.91 18,660.95 4.30000 % 12/5/24 N 9,661,641.79 9,642,980.84 9/5/21 N/A 0.00 0   0   0  
625100105 026 N/A     37,741.84 15,949.53 4.37000 % 8/5/24 N 10,029,573.48 10,013,623.95 9/5/21 N/A 0.00 0   0   0  
303190028 028 RT Troy MI 37,528.57 14,721.24 4.51000 % 11/6/24 N 9,663,317.73 9,648,596.49 9/6/21 N/A 0.00 0   0   0  
625100132 030 LO Knoxville TN 35,556.18 16,877.49 4.54000 % 12/5/24 N 9,094,943.24 9,078,065.75 9/5/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 )
 
303190031 031 OF Colorado Springs CO 35,235.18 16,274.61 4.43000 % 8/5/24 N 9,236,630.66 9,220,356.05 9/5/21 N/A 0.00 0   0   0  
303190032 032 RT Bakersfield CA 34,444.44 0.00 4.00000 % 12/5/24 N 10,000,000.00 10,000,000.00 9/5/21 N/A 0.00 0   0   0  
625100123 033 OF Rancho Cucamonga CA 34,227.92 14,966.07 4.25000 % 11/5/24 N 9,352,599.27 9,337,633.20 9/5/21 N/A 0.00 0   0   0  
300571197 034 RT Brookfield WS 44,060.51 12,530.84 5.94000 % 11/6/24 N 8,613,979.68 8,601,448.84 9/6/21 N/A 0.00 0   0   0  
303190035 035 RT Villa Rica GA 35,581.82 0.00 4.43000 % 12/6/24 N 9,327,500.00 9,327,500.00 9/6/21 N/A 0.00 0   0   0  
303190036 036 RT Durham NC 29,791.16 15,821.65 4.27000 % 11/6/24 N 8,102,151.06 8,086,329.41 9/6/21 N/A 0.00 0   0   0  
303190037 037 LO San Antonio TX 29,430.90 15,221.22 4.32150 % 12/6/24 N 7,908,785.52 7,893,564.30 9/6/21 N/A 0.00 0   0   0  
303190038 038 RT Wichita KS 30,308.64 13,800.27 4.31250 % 11/6/24 N 8,161,653.54 8,147,853.27 9/6/21 N/A 0.00 0   0   0  
303190039 039 RT Green Valley AZ 29,592.52 13,074.23 4.20000 % 1/6/25 N 8,182,262.81 8,169,188.58 9/6/21 N/A 0.00 0   0   0  
625100131 042 MU Daly City CA 31,640.36 11,175.59 4.43000 % 12/5/24 N 8,294,275.39 8,283,099.80 9/5/21 N/A 0.00 0   0   0  
303190043 043 RT Colorado Springs CO 30,299.87 11,368.22 4.28000 % 1/5/25 N 8,221,248.78 8,209,880.56 9/5/21 N/A 0.00 0   0   0  
304101310 044 RT Indianapolis IN 28,616.79 12,952.41 4.30000 % 1/6/25 N 7,728,466.54 7,715,514.13 9/6/21 N/A 0.00 0   0   0  
300571208 045 RT Chillicothe OH 33,778.76 12,033.87 5.30000 % 12/6/24 N 7,401,310.66 7,389,276.79 8/6/21 N/A 0.00 B   13   0  
300571202 046 OF Westerville OH 28,755.40 13,439.21 4.58000 % 12/6/24 N 7,291,127.60 7,277,688.39 9/6/21 N/A 0.00 0   0   0  
625100106 047 RT West Palm Beach FL 30,420.01 10,884.93 4.45000 % 8/5/24 N 7,938,530.29 7,927,645.36 9/5/21 N/A 0.00 0   0   0  
300571217 048 SS Charlottesville VA 28,935.96 13,088.44 4.65000 % 1/6/25 N 7,226,462.90 7,213,374.46 9/6/21 N/A 0.00 0   0   0  
304101292 049 RT Orangeburg NY 28,368.16 13,156.03 4.60000 % 12/6/29 N 7,161,667.45 7,148,511.42 9/6/21 N/A 0.00 0   0   0  
300571237 050 N/A     30,629.49 10,957.76 4.72000 % 12/6/24 N 7,535,959.39 7,525,001.63 9/6/21 N/A 0.00 0   0   0  
625100126 051 OF Tampa FL 26,856.79 13,182.12 4.47000 % 11/5/24 N 6,977,300.73 6,964,118.61 9/5/21 N/A 0.00 0   0   0  
625100122 052 MF Charlotte NC 25,232.44 13,507.83 4.25000 % 11/5/24 N 6,894,632.88 6,881,125.05 9/5/21 N/A 0.00 0   0   0  
300571211 053 RT Westerville OH 28,265.05 10,202.63 4.38000 % 12/6/24 N 7,494,048.46 7,483,845.83 9/6/21 N/A 0.00 0   0   0  
304101291 054 MF Mission TX 25,734.56 9,749.83 4.58000 % 12/6/24 N 6,525,173.88 6,515,424.05 9/6/21 N/A 0.00 0   0   0  
625100107 056 OF Lakewood CO 23,402.97 10,038.26 4.50000 % 8/5/24 N 6,039,475.95 6,029,437.69 9/5/21 N/A 0.00 0   0   0  
625100103 057 MF Reno NV 24,472.60 9,112.85 4.87000 % 7/5/24 N 5,835,685.77 5,826,572.92 9/5/21 N/A 0.00 0   0   0  
303190058 058 SS Littleton CO 22,273.29 9,522.61 4.46650 % 11/6/24 N 5,791,057.12 5,781,534.51 9/6/21 N/A 0.00 0   0   0  
625100115 059 MU Portland ME 22,660.49 8,385.69 4.68000 % 9/5/24 N 5,622,951.22 5,614,565.53 9/5/21 N/A 0.00 0   0   0  
303190060 060 RT Redlands CA 19,799.57 10,069.14 4.35000 % 1/6/25 N 5,285,759.04 5,275,689.90 9/1/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 13 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 )
 
625100117 061 RT Tampa FL 22,709.04 7,536.98 4.60000 % 10/5/24 N 5,732,997.67 5,725,460.69 9/5/21 N/A 0.00 0   0   0  
303190062 062 N/A     22,243.68 8,131.80 4.71000 % 9/6/24 N 5,484,367.33 5,476,235.53 9/6/21 N/A 0.00 0   8   0  
304101312 063 N/A     21,070.09 8,269.64 4.65000 % 1/6/25 N 5,262,041.71 5,253,772.07 9/6/21 N/A 0.00 0   0   0  
304101275 064 SS Forney TX 19,131.91 8,997.83 4.58000 % 11/6/24 N 4,851,027.37 4,842,029.54 9/6/21 N/A 0.00 0   0   0  
303190065 065 N/A     18,494.38 8,866.63 4.50000 % 1/1/25 N 4,772,741.95 4,763,875.32 9/1/21 N/A 0.00 0   0   0  
304101309 066 RT Mobile AL 18,761.16 7,928.24 4.30500 % 1/6/25 N 5,060,894.77 5,052,966.53 9/6/21 N/A 0.00 0   0   0  
300571239 067 MF Warrensville Heights OH 20,496.30 7,012.29 4.83000 % 12/6/24 N 4,927,981.65 4,920,969.36 9/6/21 N/A 0.00 0   0   0  
625100128 069 RT Oregon OH 17,546.88 8,157.39 4.61000 % 11/5/24 N 4,420,178.64 4,412,021.25 9/5/21 N/A 0.00 0   0   0  
625100111 070 MF Marietta GA 12,632.98 8,140.50 4.87000 % 9/5/24 N 3,012,433.68 3,004,293.18 9/5/21 N/A 0.00 0   0   0  
625100112 071 MF Marietta GA 4,316.27 2,781.33 4.87000 % 9/5/24 N 1,029,248.73 1,026,467.40 9/5/21 N/A 0.00 0   0   0  
625100127 072 SS Winston Salem NC 15,728.64 7,340.36 4.60000 % 11/5/24 N 3,970,765.66 3,963,425.30 9/5/21 N/A 0.00 0   0   0  
300571198 073 MF Houston TX 16,470.63 6,138.34 4.62000 % 12/6/24 N 4,140,083.63 4,133,945.29 9/6/21 N/A 0.00 0   0   0  
300571215 074 SS Hatfield PA 15,917.50 6,981.97 4.73000 % 1/6/25 N 3,907,999.42 3,901,017.45 9/6/21 N/A 0.00 0   0   0  
303190075 075 MF Tupelo MS 14,475.94 7,133.05 4.43000 % 1/1/25 N 3,794,756.31 3,787,623.26 9/1/21 N/A 0.00 0   0   0  
304101320 076 RT Charleston SC 14,626.76 6,957.90 4.52000 % 1/6/25 N 3,757,944.87 3,750,986.97 9/6/21 N/A 0.00 0   0   0  
303190077 077 SS Big Bear Lake CA 15,128.07 5,703.41 4.26900 % 1/6/25 N 4,115,268.05 4,109,564.64 9/6/21 N/A 0.00 0   0   0  
304101314 078 SS Concord CA 14,209.48 6,552.62 4.60000 % 1/6/25 N 3,587,246.11 3,580,693.49 9/6/21 N/A 0.00 0   0   0  
304101283 079 MF Avon Lake OH 14,155.78 6,606.32 4.60000 % 11/6/24 N 3,573,689.02 3,567,082.70 9/6/21 N/A 0.00 0   0   0  
303190080 080 RT Peachtree City GA 13,648.81 6,751.80 4.45000 % 11/6/24 N 3,561,850.44 3,555,098.64 9/6/21 N/A 0.00 0   0   0  
625100130 081 RT Ormond Beach FL 14,258.06 5,796.01 4.41000 % 12/5/24 N 3,754,589.90 3,748,793.89 9/5/21 N/A 0.00 0   0   0  
303190082 082 LO Sacramento CA 12,903.15 9,262.09 4.47000 % 1/1/25 N 3,352,194.28 3,342,932.19 9/1/21 N/A 0.00 0   0   0  
625100119 083 RT South Gate CA 14,677.59 6,093.27 4.73000 % 10/5/24 N 3,603,582.28 3,597,489.01 9/5/21 N/A 0.00 0   0   0  
303190084 084 MF Lebanon OH 13,973.51 5,488.15 4.48000 % 1/5/25 N 3,622,165.12 3,616,676.97 9/5/21 N/A 0.00 0   0   0  
303190085 085 RT Glen Allen VA 14,460.47 0.00 4.43550 % 12/6/24 N 3,786,000.00 3,786,000.00 9/6/21 N/A 0.00 0   0   0  
303190086 086 RT Chicago IL 13,027.99 6,271.24 4.52000 % 11/6/24 N 3,347,185.56 3,340,914.32 9/6/21 N/A 0.00 0   0   0  
303190087 087 RT Portsmouth VA 13,294.70 6,231.23 4.62000 % 9/5/24 N 3,341,775.83 3,335,544.60 9/5/21 N/A 0.00 0   0   0  
303190088 088 RT Kernersville NC 14,151.09 0.00 4.43550 % 12/6/24 N 3,705,000.00 3,705,000.00 9/6/21 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 14 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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 )
 
300571218 089 LO Brighton CO 12,788.37 11,090.44 5.40000 % 10/6/24 N 2,750,188.02 2,739,097.58 9/6/21 N/A 0.00 0   8   0  
303190090 090 RT Winston-Salem NC 12,413.24 0.00 4.43550 % 12/6/24 N 3,250,000.00 3,250,000.00 9/6/21 N/A 0.00 0   0   0  
303190091 091 RT Raleigh NC 10,263.99 5,324.46 4.30000 % 1/5/45 N 2,771,970.33 2,766,645.87 9/5/21 N/A 0.00 0   0   0  
303190092 092 N/A     11,029.60 4,710.36 4.80000 % 1/1/25 N 2,668,452.48 2,663,742.12 9/1/21 N/A 0.00 0   0   0  
303190093 093 RT Franklinton NC 9,286.47 4,817.37 4.30000 % 1/5/45 N 2,507,972.76 2,503,155.39 9/5/21 N/A 0.00 0   0   0  
625100109 094 OF Charlotte NC 10,150.70 4,425.54 4.81000 % 9/5/24 N 2,450,709.71 2,446,284.17 9/5/21 N/A 0.00 0   0   0  
303190095 095 RT Carthage NC 8,685.78 4,596.60 4.25000 % 1/5/45 N 2,373,345.11 2,368,748.51 9/5/21 N/A 0.00 0   0   0  
304101324 096 RT Warwick RI 7,509.00 3,685.56 4.44000 % 1/6/25 N 1,963,993.28 1,960,307.72 8/6/21 N/A 0.00 B   0   0  
304101325 097 IN Long Island City NY 6,085.78 4,737.79 4.24000 % 1/6/25 N 1,666,829.55 1,662,091.76 9/6/21 N/A 0.00 0   0   0  
304101326 098 RT Mooresville NC 6,254.08 3,193.16 4.34000 % 1/6/25 N 1,673,455.91 1,670,262.75 9/6/21 N/A 0.00 0   0   0  
304101327 099 OF Baton Rouge LA 6,390.77 2,890.69 4.65000 % 1/6/25 N 1,596,028.83 1,593,138.14 9/6/21 N/A 0.00 0   0   0  
304101328 100 OF Glens Falls NY 4,504.93 3,244.97 4.46000 % 1/6/25 N 1,172,988.16 1,169,743.19 9/6/21 N/A 0.00 0   0   0  
Totals Count: 93   4,032,374.16 1,293,579.08         1,054,701,228.29 1,053,407,649.21     32,660,683.07            

 

Reports Available at sf.citidirect.com Page 15 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    NOI Detail

 

    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
303190001 001 OF Long Grove IL 96,158,693.48 11,756,008.80 2,110,776.42 01/01/2021 03/31/2021
304101319 002 OF New York NY 95,000,000.00 8,175,326.15 1,800,163.48 01/01/2021 03/31/2021
303190003 003 N/A     50,802,999.58 490,393.00 46,871.52 Not Available Not Available
304102263 004 RT Eagan MN 50,000,000.00 12,602,551.67 5,741,481.91 01/01/2021 06/30/2021
303190005 005 MF Oxford MS 37,102,250.54 1,054,397.00 884,989.00 Not Available Not Available
303190006 006 RT Philadelphia PA 28,193,933.89 2,810,493.74 1,352,294.43 01/01/2021 06/30/2021
303190007 007 RT Harrisburg PA 28,013,945.93 2,729,493.56 1,436,608.50 01/01/2021 06/30/2021
304101264 008 RT Centralia WA 28,986,254.79 1,867,193.62 1,252,585.62 Not Available Not Available
304101274 009 MU New York NY 29,000,000.00 3,129,064.00 2,324,547.00 Not Available Not Available
303190010 010 RT Utica MI 26,260,791.31 2,574,903.00 473,217.86 01/01/2021 03/31/2021
303190011 011 RT Sacramento CA 21,729,447.79 2,941,320.00 1,277,947.00 01/01/2021 06/30/2021
300571199 012 MF Warrensville Heights OH 23,074,401.32 2,192,311.86 497,790.42 01/01/2021 03/31/2021
300571200 014 MF Austin TX 18,767,966.64 1,523,720.00 693,038.00 Not Available Not Available
304101308 015 N/A     17,250,000.00 2,027,126.38 645,278.38 01/01/2021 03/31/2021
303190016 016 MF Cullowhee NC 15,476,497.33 1,653,999.32 834,855.16 01/01/2021 06/30/2021
300571205 017 IN Kings Mountain NC 16,200,000.00 1,699,602.98 1,270,382.75 Not Available Not Available
303190018 018 OF Austin TX 14,579,600.70 2,358,122.19 992,173.06 01/01/2021 06/30/2021
303190019 019 MF Northville MI 14,582,362.68 1,836,249.00 1,565,697.00 Not Available Not Available
304101250 020 MF Riverdale MD 15,000,000.00 1,480,995.53 358,573.85 01/01/2021 03/31/2021
303190021 021 RT Denver CO 12,896,078.94 1,256,650.00 658,676.00 01/01/2021 06/30/2021
303190022 022 RT Chula Vista CA 14,000,000.00 1,547,283.00 760,308.00 01/01/2021 06/30/2021
303190023 023 RT Poway CA 13,000,000.00 1,567,520.38 755,180.29 01/01/2021 06/30/2021
300571203 024 MF Houston TX 11,008,880.19 1,892,322.00 836,969.35 01/01/2021 06/30/2021
303190025 025 IN Frederick MD 9,642,980.84 1,166,619.00 928,374.00 Not Available Not Available
625100105 026 N/A     10,013,623.95 1,673,835.95 809,766.84 01/01/2021 06/30/2021
303190028 028 RT Troy MI 9,648,596.49 991,713.00 239,777.00 01/01/2021 03/31/2021
625100132 030 LO Knoxville TN 9,078,065.75 1,437,106.00 642,236.00 Not Available Not Available

 

Reports Available at sf.citidirect.com Page 16 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    NOI Detail

 

    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
303190031 031 OF Colorado Springs CO 9,220,356.05 1,083,458.00 809,618.00 Not Available Not Available
303190032 032 RT Bakersfield CA 10,000,000.00 1,038,865.88 772,452.08 01/01/2021 06/30/2021
625100123 033 OF Rancho Cucamonga CA 9,337,633.20 915,531.60 573,686.94 01/01/2021 06/30/2021
300571197 034 RT Brookfield WS 8,601,448.84 917,425.04 632,627.00 Not Available Not Available
303190035 035 RT Villa Rica GA 9,327,500.00 752,099.00 376,049.52 01/01/2021 06/30/2021
303190036 036 RT Durham NC 8,086,329.41 1,070,101.28 641,480.32 01/01/2021 06/30/2021
303190037 037 LO San Antonio TX 7,893,564.30 -140,614.79 41,142.15 07/01/2020 06/30/2021
303190038 038 RT Wichita KS 8,147,853.27 886,784.00 929,022.00 07/01/2020 06/30/2021
303190039 039 RT Green Valley AZ 8,169,188.58 1,023,234.35 694,246.86 Not Available Not Available
625100131 042 MU Daly City CA 8,283,099.80 1,005,039.30 508,521.28 01/01/2021 06/30/2021
303190043 043 RT Colorado Springs CO 8,209,880.56 984,616.00 720,348.00 Not Available Not Available
304101310 044 RT Indianapolis IN 7,715,514.13 825,881.04 469,685.10 01/01/2021 06/30/2021
300571208 045 RT Chillicothe OH 7,389,276.79 708,682.00 148,961.00 01/01/2020 03/31/2020
300571202 046 OF Westerville OH 7,277,688.39 767,784.84 334,893.44 01/01/2021 06/30/2021
625100106 047 RT West Palm Beach FL 7,927,645.36 677,996.01 398,420.00 Not Available Not Available
300571217 048 SS Charlottesville VA 7,213,374.46 894,362.15 667,878.75 Not Available Not Available
304101292 049 RT Orangeburg NY 7,148,511.42 847,262.00 616,648.19 01/01/2020 09/30/2020
300571237 050 N/A     7,525,001.63 2,280,442.00 648,676.00 01/01/2021 03/31/2021
625100126 051 OF Tampa FL 6,964,118.61 1,211,545.05 331,131.15 01/01/2021 03/31/2021
625100122 052 MF Charlotte NC 6,881,125.05 594,446.72 303,842.40 01/01/2021 06/30/2021
300571211 053 RT Westerville OH 7,483,845.83 650,412.08 109,616.33 01/01/2021 03/31/2021
304101291 054 MF Mission TX 6,515,424.05 480,737.51 262,015.09 01/01/2021 06/30/2021
625100107 056 OF Lakewood CO 6,029,437.69 975,737.00 401,155.00 Not Available Not Available
625100103 057 MF Reno NV 5,826,572.92 974,472.80 491,704.30 01/01/2021 06/30/2021
303190058 058 SS Littleton CO 5,781,534.51 471,972.80 261,068.96 01/01/2021 06/30/2021
625100115 059 MU Portland ME 5,614,565.53 865,838.00 566,761.00 Not Available Not Available
303190060 060 RT Redlands CA 5,275,689.90 570,244.57 262,911.40 01/01/2021 06/30/2021

 

Reports Available at sf.citidirect.com Page 17 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    NOI Detail

 

    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
625100117 061 RT Tampa FL 5,725,460.69 515,782.81 287,640.68 01/01/2021 06/30/2021
303190062 062 N/A     5,476,235.53 717,690.71 107,537.75 01/01/2021 03/31/2021
304101312 063 N/A     5,253,772.07 879,106.00 216,605.00 Not Available Not Available
304101275 064 SS Forney TX 4,842,029.54 527,910.39 373,194.32 01/01/2021 06/30/2021
303190065 065 N/A     4,763,875.32 552,714.32 442,607.00 Not Available Not Available
304101309 066 RT Mobile AL 5,052,966.53 582,996.43 281,757.84 01/01/2021 06/30/2021
300571239 067 MF Warrensville Heights OH 4,920,969.36 489,667.00 255,646.74 01/01/2021 06/30/2021
625100128 069 RT Oregon OH 4,412,021.25 505,820.08 252,910.04 01/01/2021 06/30/2021
625100111 070 MF Marietta GA 3,004,293.18 544,295.00 237,015.00 Not Available Not Available
625100112 071 MF Marietta GA 1,026,467.40 149,651.00 82,724.00 Not Available Not Available
625100127 072 SS Winston Salem NC 3,963,425.30 437,428.36 119,703.70 Not Available Not Available
300571198 073 MF Houston TX 4,133,945.29 492,935.87 285,351.39 01/01/2021 06/30/2021
300571215 074 SS Hatfield PA 3,901,017.45 397,870.24 184,301.15 01/01/2021 06/30/2021
303190075 075 MF Tupelo MS 3,787,623.26 396,290.57 224,055.82 01/01/2021 06/30/2021
304101320 076 RT Charleston SC 3,750,986.97 88,230.68 146,850.81 01/01/2021 06/30/2021
303190077 077 SS Big Bear Lake CA 4,109,564.64 831,436.24 509,827.12 01/01/2021 06/30/2021
304101314 078 SS Concord CA 3,580,693.49 531,363.62 152,905.96 01/01/2021 03/31/2021
304101283 079 MF Avon Lake OH 3,567,082.70 350,222.52 175,416.64 01/01/2021 06/30/2021
303190080 080 RT Peachtree City GA 3,555,098.64 425,105.86 237,403.36 01/01/2021 06/30/2021
625100130 081 RT Ormond Beach FL 3,748,793.89 313,310.00 156,655.00 01/01/2021 06/30/2021
303190082 082 LO Sacramento CA 3,342,932.19 112,238.00 241,053.00 Not Available Not Available
625100119 083 RT South Gate CA 3,597,489.01 380,333.90 221,894.93 01/01/2021 06/30/2021
303190084 084 MF Lebanon OH 3,616,676.97 562,838.36 311,374.08 01/01/2021 06/30/2021
303190085 085 RT Glen Allen VA 3,786,000.00 346,370.00 174,027.98 01/01/2021 06/30/2021
303190086 086 RT Chicago IL 3,340,914.32 400,393.20 89,872.62 01/01/2021 03/31/2021
303190087 087 RT Portsmouth VA 3,335,544.60 301,953.00 295,100.00 07/01/2020 06/30/2021
303190088 088 RT Kernersville NC 3,705,000.00 340,330.08 170,166.54 01/01/2021 06/30/2021

 

Reports Available at sf.citidirect.com Page 18 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    NOI Detail

 

      Property     Ending Preceding Most Most Recent Most Recent
Loan     Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR   (1) City State Balance Year NOI NOI Start Date of End Date
300571218 089   LO Brighton CO 2,739,097.58 474,119.00 555,788.00 Not Available Not Available
303190090 090   RT Winston-Salem NC 3,250,000.00 299,469.00 150,535.02 01/01/2021 06/30/2021
303190091 091   RT Raleigh NC 2,766,645.87 269,274.91 197,030.00 Not Available Not Available
303190092 092   N/A     2,663,742.12 501,265.33 528,943.53 Not Available Not Available
303190093 093   RT Franklinton NC 2,503,155.39 248,003.78 181,467.00 Not Available Not Available
625100109 094   OF Charlotte NC 2,446,284.17 212,096.52 79,360.14 01/01/2021 06/30/2021
303190095 095   RT Carthage NC 2,368,748.51 231,212.11 118,604.81 01/01/2021 06/30/2021
304101324 096   RT Warwick RI 1,960,307.72 219,623.95 109,811.97 01/01/2021 06/30/2021
304101325 097   IN Long Island City NY 1,662,091.76 275,309.00 237,672.00 Not Available Not Available
304101326 098   RT Mooresville NC 1,670,262.75 166,510.36 94,284.36 01/01/2021 06/30/2021
304101327 099   OF Baton Rouge LA 1,593,138.14 161,614.32 81,947.02 01/01/2021 06/30/2021
304101328 100   OF Glens Falls NY 1,169,743.19 176,395.96 155,499.18 01/01/2021 06/30/2021
Totals Count: 93       1,053,407,649.21 115,179,855.84 52,889,662.60    

 

Reports Available at sf.citidirect.com Page 19 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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
303190003 003 <1 50,896,054.18 8/6/21 296,210.63 295,991.49 3,652.08 63,773.19 B   1   6/1/20      
303190005 005 3+ 38,122,572.08 1/6/20 114,670.21 3,062,108.00 96,577.72 3,321.00 3   7   11/8/18 4/1/19   10/25/19
304101264 008 3+ 29,721,825.45 5/6/20 108,544.65 2,085,647.89 45,889.70 22,320.00 3   13   7/8/20      
304101308 015 <1 17,250,000.00 8/6/21 62,833.12 62,758.86 0.00 0.00 A   0          
300571208 045 <1 7,401,310.66 8/6/21 45,812.63 45,685.16 1,960.20 17,362.13 B   13   7/12/18      
304101324 096 <1 1,963,993.29 8/6/21 11,194.56 11,186.10 0.00 0.00 B   0          
Totals Count: 6 145,355,755.66   639,265.80 5,563,377.50 148,079.70 106,776.32                

 

Reports Available at sf.citidirect.com Page 20 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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   #  
 
09/13/2021 77,402,584.09   4   0.00   0   0.00   0   0.00   0   28,986,254.79   1   0.00   0   0.00   0   37,102,250.54   1  
  7.348 % 4.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.752 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.522 % 1.1 %
08/12/2021 134,440,657.29   6   0.00   0   0.00   0   0.00   0   29,031,760.94   1   0.00   0   0.00   0   37,152,587.76   1  
  12.747 % 6.5 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.753 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.523 % 1.1 %
07/12/2021 84,154,578.90   5   0.00   0   0.00   0   0.00   0   29,077,096.88   1   0.00   0   0.00   0   37,202,733.67   1  
  7.969 % 5.4 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.754 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.523 % 1.1 %
06/11/2021 75,763,909.91   3   0.00   0   0.00   0   0.00   0   29,125,777.50   1   0.00   0   0.00   0   37,257,256.79   1  
  7.165 % 3.2 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.755 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.524 % 1.1 %
05/12/2021 32,213,503.04   3   0.00   0   51,179,530.01   1   0.00   0   29,170,761.78   1   0.00   0   0.00   0   41,842,011.83   2  
  3.030 % 3.2 % 0.000 % 0.0 % 4.814 % 1.1 % 0.000 % 0.0 % 2.744 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.936 % 2.1 %
04/12/2021 26,680,151.59   3   51,277,663.94   1   0.00   0   0.00   0   29,219,103.32   1   0.00   0   0.00   0   41,904,805.91   2  
  2.506 % 3.2 % 4.817 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 2.745 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.936 % 2.1 %
03/12/2021 38,580,806.59   4   51,368,831.41   1   0.00   0   0.00   0   29,263,738.52   1   0.00   0   0.00   0   41,962,188.00   2  
  3.620 % 4.3 % 4.820 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 2.746 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.937 % 2.1 %
02/12/2021 24,727,812.91   2   51,479,442.98   1   0.00   0   0.00   0   29,318,819.43   1   0.00   0   0.00   0   42,034,912.45   2  
  2.295 % 2.1 % 4.777 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 2.721 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.901 % 2.1 %
01/12/2021 26,037,799.38   3   59,059,252.79   2   0.00   0   0.00   0   29,363,081.65   1   0.00   0   0.00   0   42,091,795.95   2  
  2.413 % 3.2 % 5.474 % 2.1 % 0.000 % 0.0 % 0.000 % 0.0 % 2.722 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.901 % 2.1 %
12/11/2020 26,456,120.13   3   51,659,814.23   1   0.00   0   0.00   0   29,407,178.31   1   0.00   0   0.00   0   42,148,461.41   2  
  2.449 % 3.2 % 4.783 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 2.723 % 1.1 % 0.000 % 0.0 % 0.000 % 0.0 % 3.902 % 2.1 %
11/13/2020 18,952,867.92   2   51,756,100.05   1   0.00   0   7,513,650.68   1   29,454,663.98   1   0.00   0   0.00   0   42,210,118.78   2  
  1.738 % 2.1 % 4.747 % 1.0 % 0.000 % 0.0 % 0.689 % 1.0 % 2.702 % 1.0 % 0.000 % 0.0 % 0.000 % 0.0 % 3.872 % 2.1 %
10/13/2020 17,250,000.00   1   51,845,365.40   1   0.00   0   37,023,537.59   2   0.00   0   0.00   0   0.00   0   42,266,330.76   2  
  1.580 % 1.0 % 4.750 % 1.0 % 0.000 % 0.0 % 3.392 % 2.1 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 3.872 % 2.1 %

 

Reports Available at sf.citidirect.com Page 21 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
303190005 005 Highland Square 20,405,234.25 06/07/2021 77,409.81 763,572.76
304101264 008 Centralia Outlets 12,255,448.82 08/06/2021 45,959.63 384,429.18
Totals 2   32,660,683.07   123,369.44 1,148,001.94

 

Reports Available at sf.citidirect.com Page 22 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
02/12/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 13,054.33 13,054.33
03/12/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 12,212.11 25,266.44
04/10/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 13,054.33 38,320.77
05/12/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 12,633.22 50,953.99
06/12/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 13,054.33 64,008.32
07/10/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 12,633.22 76,641.54
08/12/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 13,054.33 89,695.87
09/14/2020 303190005 005 Highland Square 3,441,122.90 02/06/2020 13,054.33 102,750.20
10/13/2020 303190005 005 Highland Square 11,942,710.84 10/06/2020 43,844.68 146,594.88
11/13/2020 303190005 005 Highland Square 11,942,710.84 10/06/2020 45,306.17 191,901.05
12/11/2020 303190005 005 Highland Square 11,942,710.84 10/06/2020 43,844.68 235,745.73
01/12/2021 303190005 005 Highland Square 11,942,710.84 10/06/2020 45,306.17 281,051.90
02/12/2021 303190005 005 Highland Square 11,942,710.84 10/06/2020 45,306.17 326,358.07
03/12/2021 303190005 005 Highland Square 11,942,710.84 10/06/2020 40,921.70 367,279.77
04/12/2021 303190005 005 Highland Square 11,942,710.84 10/06/2020 45,306.17 412,585.94
05/12/2021 303190005 005 Highland Square 11,942,710.84 10/06/2020 43,844.68 456,430.62
06/11/2021 303190005 005 Highland Square 20,405,234.25 06/07/2021 77,409.80 533,840.42
07/12/2021 303190005 005 Highland Square 20,405,234.25 06/07/2021 74,912.72 608,753.14
08/12/2021 303190005 005 Highland Square 20,405,234.25 06/07/2021 77,409.81 686,162.95
09/13/2021 303190005 005 Highland Square 20,405,234.25 06/07/2021 77,409.81 763,572.76
12/11/2020 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 36,261.56 36,261.56
01/12/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 37,470.28 73,731.84
02/12/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 37,470.28 111,202.12
03/12/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 33,844.12 145,046.24
04/12/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 37,470.28 182,516.52
05/12/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 36,261.56 218,778.08
06/11/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 37,470.28 256,248.36
07/12/2021 304101264 008 Centralia Outlets 9,991,705.24 12/07/2020 36,261.56 292,509.92
08/12/2021 304101264 008 Centralia Outlets 12,255,448.82 08/06/2021 45,959.63 338,469.55
09/13/2021 304101264 008 Centralia Outlets 12,255,448.82 08/06/2021 45,959.63 384,429.18

 

Reports Available at sf.citidirect.com Page 23 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
04/10/2020 304101285 029 Avalon Square Apartments 2,246,925.20 04/06/2020 0.00 0.00
04/10/2020 300571213 040 Midtown Center 2,175,000.00 04/06/2020 0.00 0.00
05/12/2020 300571213 040 Midtown Center 2,175,000.00 04/06/2020 8,518.75 8,518.75
06/12/2020 300571213 040 Midtown Center 2,175,000.00 04/06/2020 8,802.71 17,321.46
07/10/2020 300571213 040 Midtown Center 2,175,000.00 04/06/2020 8,518.75 25,840.21
08/12/2020 300571213 040 Midtown Center 0.00 08/06/2020 0.00 25,840.21
09/14/2020 300571213 040 Midtown Center 0.00 08/06/2020 0.00 25,840.21
10/13/2020 300571213 040 Midtown Center 0.00 08/06/2020 0.00 25,840.21
11/13/2020 300571213 040 Midtown Center 0.00 08/06/2020 0.00 25,840.21
12/11/2020 300571213 040 Midtown Center 0.00 08/06/2020 -25,840.21 0.00
08/12/2020 304101282 068 Belmont Village 1,191,370.33 08/06/2020 0.00 0.00
09/14/2020 304101282 068 Belmont Village 1,191,370.33 08/06/2020 4,785.83 4,785.83
10/13/2020 304101282 068 Belmont Village 1,191,370.33 08/06/2020 4,631.45 9,417.28
11/13/2020 304101282 068 Belmont Village 1,191,370.33 08/06/2020 4,785.83 14,203.11
12/11/2020 304101282 068 Belmont Village 1,509,473.14 12/07/2020 4,785.83 18,988.94
01/12/2021 304101282 068 Belmont Village 1,509,473.14 12/07/2020 6,063.68 25,052.62
02/12/2021 304101282 068 Belmont Village 1,509,473.14 12/07/2020 4,913.98 29,966.60
03/12/2021 304101282 068 Belmont Village 1,509,473.14 12/07/2020 5,476.87 35,443.47
04/12/2021 304101282 068 Belmont Village 1,509,473.14 12/07/2020 6,063.68 41,507.15
05/12/2021 304101282 068 Belmont Village 1,509,473.14 12/07/2020 5,868.08 47,375.23
06/11/2021 304101282 068 Belmont Village 0.00   -47,375.23 0.00

 

Reports Available at sf.citidirect.com Page 24 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
303190003 003 Northeastern Hotel Portfolio 2/6/21 8 Other
Totals 1        

 

Reports Available at sf.citidirect.com Page 25 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
05/12/2021 303190003 003 Northeastern Hotel Portfolio 2/6/21 8 Other
06/11/2021 303190003 003 Northeastern Hotel Portfolio 2/6/21 8 Other
07/12/2021 303190003 003 Northeastern Hotel Portfolio 2/6/21 8 Other
08/12/2021 303190003 003 Northeastern Hotel Portfolio 2/6/21 8 Other
09/13/2021 303190003 003 Northeastern Hotel Portfolio 2/6/21 8 Other

 

Reports Available at sf.citidirect.com Page 26 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
    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
303190003 003 1     6/1/20 6/11/21 69,100,000.00 0.00 See the loan supplemental file for comments.
303190005 005 7     11/8/18 3/24/21 22,000,000.00 0.00 See the loan supplemental file for comments.
303190007 007 8     6/1/20 10/14/14 45,000,000.00 0.00 See the loan supplemental file for comments.
304101264 008 13     7/8/20 7/8/21 20,300,000.00 0.00 See the loan supplemental file for comments.
300571208 045 13     7/12/18 8/22/14 13,800,000.00 0.00 See the loan supplemental file for comments.
303190062 062 8     11/2/16 7/17/14 7,775,000.00 0.00 See the loan supplemental file for comments.
300571218 089 8     6/15/20   0.00 0.00 See the loan supplemental file for comments.
Totals 7           177,975,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 27 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27
Determination Date: 09/07/2021  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-GC27
 
    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
9/13/21 300571208 045 7/12/18 13     7,389,276.79 7,401,310.66 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 39
8/12/21 300571208 045 7/12/18 13     7,401,310.66 7,413,289.86 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 40
7/12/21 300571208 045 7/12/18 13     7,413,289.86 7,426,302.99 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 41
6/11/21 300571208 045 7/12/18 13     7,426,302.99 7,438,168.64 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 42
5/12/21 300571208 045 7/12/18 13     7,438,168.64 7,451,072.37 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 43
4/12/21 300571208 045 7/12/18 13     7,451,072.37 7,462,825.49 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 44
3/12/21 300571208 045 7/12/18 13     7,462,825.49 7,477,812.91 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 45
2/12/21 300571208 045 7/12/18 13     7,477,812.91 7,489,444.55 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 46
1/12/21 300571208 045 7/12/18 13     7,489,444.55 7,513,650.68 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 47
12/11/20 300571208 045 7/12/18 13     7,501,023.34 7,513,650.68 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 48
11/13/20 300571208 045 7/12/18 13     7,513,650.68 7,572,675.58 12   OH 5.300 %   148,961.00 1.08 % 12/6/24 49
10/13/20 300571208 045 7/12/18 13     7,525,119.50 7,572,675.58 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 50
9/14/20 300571208 045 7/12/18 13     7,537,640.88 7,572,675.58 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 51
8/12/20 300571208 045 7/12/18 13     7,549,000.71 7,583,876.24 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 52
7/10/20 300571208 045 7/12/18 13     7,560,308.93 7,607,233.31 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 53
6/12/20 300571208 045 7/12/18 13     7,572,675.58 7,607,233.31 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 54
5/12/20 300571208 045 7/12/18 13     7,583,876.24 7,607,233.31 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 55
4/10/20 300571208 045 7/12/18 13     7,596,139.25 7,607,233.31 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 56
3/12/20 300571208 045 7/12/18 13     7,607,233.31 7,607,233.31 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 57
2/12/20 300571208 045 7/12/18 13     7,620,510.59 7,631,493.93 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 58
1/10/20 300571208 045 7/12/18 13     7,631,493.93 7,642,427.37 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 59
12/12/19 300571208 045 7/12/18 13     7,642,427.37 7,654,432.92 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 60
11/13/19 300571208 045 7/12/18 13     7,654,432.92 7,654,432.92 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 61
10/11/19 300571208 045 7/12/18 13     7,665,262.15 7,665,262.15 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 62
9/12/19 300571208 045 7/12/18 13     7,677,167.29 7,677,167.29 12   OH 5.300 %   140,891.00 1.03 % 12/6/24 63
8/12/19 300571208 045 7/12/18 13     7,687,893.23 7,687,893.23 12   OH 5.300 %   485,352.00 1.77 % 12/6/24 64

 

Reports Available at sf.citidirect.com Page 28 of 40 © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC27              
7/12/19 300571208 045 7/12/18 13   7,698,570.44 7,698,570.44 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 65
6/12/19 300571208 045 7/12/18 13   7,710,329.12 7,710,329.12 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 66
5/10/19 300571208 045 7/12/18 13   7,720,904.40 7,720,904.40 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 67
4/12/19 300571208 045 7/12/18 13   7,732,564.87 7,732,564.87 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 68
3/12/19 300571208 045 7/12/18 13   7,743,039.13 7,743,039.13 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 69
2/12/19 300571208 045 7/12/18 13   7,756,876.19 7,767,240.00 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 70
1/11/19 300571208 045 7/12/18 13   7,767,240.00 7,777,556.73 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 71
12/12/18 300571208 045 7/12/18 13   7,777,556.73 7,788,968.08 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 72
11/13/18 300571208 045 7/12/18 13   7,788,968.08 7,810,502.33 12 OH 5.300 % 485,352.00 1.77 % 12/6/24 73
10/15/18 300571208 045 7/12/18 13   7,799,186.09 7,810,502.33 12 OH 5.300 % 300,964.00 2.19 % 12/6/24 74
9/12/18 300571208 045 7/12/18 13   7,810,502.33 7,810,502.33 12 OH 5.300 % 300,964.00 2.19 % 12/6/24 75
8/10/18 300571208 045 7/12/18 13   7,820,622.51 7,830,696.71 12 OH 5.300 % 300,964.00 2.19 % 12/6/24 76
12/11/20 300571213 040 2/12/20 11   0.00 0.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
11/13/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
10/13/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
9/14/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
8/12/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
7/10/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
6/12/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
5/12/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
4/10/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
3/12/20 300571213 040 2/12/20 13   8,700,000.00 8,700,000.00 12 FL 4.720 % 870,099.00 2.78 % 12/6/19 0
9/13/21 300571218 089 6/15/20 8 9/24/20 2,739,097.58 2,739,097.58 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 37
8/12/21 300571218 089 6/15/20 8 9/24/20 2,750,188.02 2,750,188.02 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 38
7/12/21 300571218 089 6/15/20 8 9/24/20 2,761,227.12 2,761,227.12 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 39
6/11/21 300571218 089 6/15/20 8 9/24/20 2,772,629.10 2,772,629.10 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 40
5/12/21 300571218 089 6/15/20 8 9/24/20 2,783,564.34 2,783,564.34 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 41
4/12/21 300571218 089 6/15/20 8 9/24/20 2,794,866.25 2,794,866.25 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 42
3/12/21 300571218 089 6/15/20 8 9/24/20 2,805,698.56 2,805,698.56 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 43
2/12/21 300571218 089 6/15/20 8 9/24/20 2,817,742.85 2,817,742.85 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 44
1/12/21 300571218 089 6/15/20 8 9/24/20 2,828,469.28 2,828,469.28 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 45
 
Reports Available at sf.citidirect.com       Page 29 of 40         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC27              
12/11/20 300571218 089 6/15/20 8 9/24/20 2,839,146.06 2,839,146.06 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 46
11/13/20 300571218 089 6/15/20 8 9/24/20 2,850,198.97 2,850,198.97 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 47
10/13/20 300571218 089 6/15/20 8 9/24/20 2,860,775.18 2,860,775.18 19 CO 5.400 % 555,788.00 1.94 % 10/6/24 48
9/14/20 300571218 089 6/15/20 9   2,871,731.20 2,882,207.74 19 CO 5.400 % 555,788.00 1.94 % 1/6/25 52
8/12/20 300571218 089 6/15/20 9   2,882,207.74 2,924,497.39 19 CO 5.400 % 555,788.00 1.94 % 1/6/25 53
7/10/20 300571218 089 6/15/20 13   2,892,635.79 2,934,729.71 19 CO 5.400 % 555,788.00 1.94 % 1/6/25 54
9/13/21 303190003 003 6/1/20 1   50,802,999.58 50,896,054.18 0   4.635 % 46,871.52 0.02 % 12/6/24 39
8/12/21 303190003 003 6/1/20 1   50,896,054.18 50,988,738.83 0   4.635 % 46,871.52 0.02 % 12/6/24 40
7/12/21 303190003 003 6/1/20 1   50,988,738.83 51,087,606.92 0   4.635 % 46,871.52 0.02 % 12/6/24 41
6/11/21 303190003 003 6/1/20 1   51,087,606.92 51,179,530.01 0   4.635 % 46,871.52 0.02 % 12/6/24 42
5/12/21 303190003 003 6/1/20 1   51,179,530.01 51,479,442.98 0   4.635 % 46,871.52 0.02 % 12/6/24 43
4/12/21 303190003 003 6/1/20 1   51,277,663.94 51,479,442.98 0   4.635 % 46,871.52 0.02 % 12/6/24 44
3/12/21 303190003 003 6/1/20 1   51,368,831.41 51,569,808.24 0   4.635 % 46,871.52 0.02 % 12/6/24 45
2/12/21 303190003 003 6/1/20 1   51,479,442.98 51,659,814.23 0   4.635 % 46,871.52 0.02 % 12/6/24 46
1/12/21 303190003 003 6/1/20 1   51,569,808.24 51,756,100.05 0   4.635 % 6,547,857.00 1.84 % 12/6/24 47
12/11/20 303190003 003 6/1/20 1   51,659,814.23 51,845,365.40 0   4.635 % 6,547,857.00 1.84 % 12/6/24 48
11/13/20 303190003 003 6/1/20 1   51,756,100.05 51,940,937.22 0   4.635 % 6,547,857.00 1.84 % 12/6/24 49
10/13/20 303190003 003 6/1/20 13   51,845,365.40 52,029,467.71 0   4.635 % 6,547,857.00 1.84 % 12/6/24 50
9/14/20 303190003 003 6/1/20 13   51,940,937.22 52,029,467.71 0   4.635 % 6,547,857.00 1.84 % 12/6/24 51
8/12/20 303190003 003 6/1/20 13   52,029,467.71 52,299,622.46 0   4.635 % 6,547,857.00 1.84 % 12/6/24 52
7/10/20 303190003 003 6/1/20 13   52,117,646.22 52,299,622.46 0   4.635 % 6,547,857.00 1.84 % 12/6/24 53
6/12/20 303190003 003 6/1/20 13   52,212,170.32 52,299,622.46 0   4.635 % 6,547,857.00 1.84 % 12/6/24 54
9/13/21 303190005 005 11/8/18 7   37,102,250.54 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 38
8/12/21 303190005 005 11/8/18 7   37,152,587.76 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 39
7/12/21 303190005 005 11/8/18 7   37,202,733.67 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 40
6/11/21 303190005 005 11/8/18 7   37,257,256.79 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 41
5/12/21 303190005 005 11/8/18 7   37,307,004.89 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 42
4/12/21 303190005 005 11/8/18 7   37,361,144.45 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 43
3/12/21 303190005 005 11/8/18 7   37,410,497.71 38,122,572.08 3 MS 4.431 % 884,989.00 0.51 % 11/6/24 44
2/12/21 303190005 005 11/8/18 7   37,473,446.32 38,122,572.08 3 MS 4.431 % 666,252.00 0.58 % 11/6/24 45
1/12/21 303190005 005 11/8/18 7   37,522,372.76 38,122,572.08 3 MS 4.431 % 666,252.00 0.58 % 11/6/24 46
 
Reports Available at sf.citidirect.com       Page 30 of 40         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC27              
12/11/20 303190005 005 11/8/18 7   37,571,113.24 38,220,000.00 3 MS 4.431 % 666,252.00 0.58 % 11/6/24 47
11/13/20 303190005 005 11/8/18 7   37,624,281.28 38,220,000.00 3 MS 4.431 % 666,252.00 0.58 % 11/6/24 48
10/13/20 303190005 005 11/8/18 7   37,672,634.44 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 49
9/14/20 303190005 005 11/8/18 7   37,725,429.03 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 50
8/12/20 303190005 005 11/8/18 7   37,773,397.77 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 51
7/10/20 303190005 005 11/8/18 7   37,821,184.19 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 52
6/12/20 303190005 005 11/8/18 7   37,873,432.34 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 53
5/12/20 303190005 005 11/8/18 7   37,920,838.57 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 54
4/10/20 303190005 005 11/8/18 7   37,972,720.14 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 55
3/12/20 303190005 005 11/8/18 7   38,019,749.01 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 56
2/12/20 303190005 005 11/8/18 7   38,075,935.49 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 57
1/10/20 303190005 005 11/8/18 7   38,122,572.07 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 58
12/12/19 303190005 005 11/8/18 7   38,169,031.40 38,220,000.00 3 MS 4.431 % 589,549.00 0.57 % 11/6/24 59
11/13/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 60
10/11/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 61
9/12/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 62
8/12/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 63
7/12/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 64
6/12/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 65
5/10/19 303190005 005 11/8/18 2   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 66
4/12/19 303190005 005 11/8/18 13   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 67
3/12/19 303190005 005 11/8/18 13   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 68
2/12/19 303190005 005 11/8/18 13   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 69
1/11/19 303190005 005 11/8/18 13   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 70
12/12/18 303190005 005 11/8/18 13   38,220,000.00 38,220,000.00 3 MS 4.431 % 2,184,835.00 1.27 % 11/6/24 71
9/13/21 303190007 007 6/1/20 8 6/29/20 28,013,945.93 28,013,945.93 12 PA 4.240 % 1,436,608.50 1.52 % 12/6/24 39
8/12/21 303190007 007 6/1/20 8 6/29/20 28,068,697.48 28,068,697.48 12 PA 4.240 % 1,436,608.50 1.52 % 12/6/24 40
7/12/21 303190007 007 6/1/20 8 6/29/20 28,123,249.85 28,123,249.85 12 PA 4.240 % 735,911.15 1.56 % 12/6/24 41
6/11/21 303190007 007 6/1/20 8 6/29/20 28,180,910.78 28,180,910.78 12 PA 4.240 % 735,911.15 1.56 % 12/6/24 42
5/12/21 303190007 007 6/1/20 8 6/29/20 28,235,054.94 28,235,054.94 12 PA 4.240 % 735,911.15 1.56 % 12/6/24 43
4/12/21 303190007 007 6/1/20 8 6/29/20 28,292,322.21 28,292,322.21 12 PA 4.240 % 1,976,348.00 1.40 % 12/6/24 44
 
Reports Available at sf.citidirect.com         Page 31 of 40         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                          
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC27              
3/12/21 303190007 007 6/1/20 8 6/29/20 28,346,061.07 28,346,061.07 12 PA 4.240 % 1,976,348.00 1.40 % 12/6/24 45
2/12/21 303190007 007 6/1/20 8 6/29/20 28,409,605.98 28,409,605.98 12 PA 4.240 % 1,976,348.00 1.40 % 12/6/24 46
1/12/21 303190007 007 6/1/20 8 6/29/20 28,462,918.18 28,462,918.18 12 PA 4.240 % 1,976,348.00 1.40 % 12/6/24 47
12/11/20 303190007 007 6/1/20 8 6/29/20 28,516,036.44 28,516,036.44 12 PA 4.240 % 1,976,348.00 1.40 % 12/6/24 48
11/13/20 303190007 007 6/1/20 8 6/29/20 28,572,314.41 28,572,314.41 12 PA 4.240 % 1,976,348.00 1.40 % 12/6/24 49
10/13/20 303190007 007 6/1/20 8 6/29/20 28,625,034.71 28,625,034.71 12 PA 4.240 % 1,249,463.00 1.32 % 12/6/24 50
9/14/20 303190007 007 6/1/20 8 6/29/20 28,680,928.91 28,680,928.91 12 PA 4.240 % 1,249,463.00 1.32 % 12/6/24 51
8/12/20 303190007 007 6/1/20 8 6/29/20 28,733,254.09 28,733,254.09 12 PA 4.240 % 719,686.00 1.53 % 12/6/24 52
7/10/20 303190007 007 6/1/20 8 6/29/20 28,785,388.92 28,785,388.92 12 PA 4.240 % 719,686.00 1.53 % 12/6/24 53
6/12/20 303190007 007 6/1/20 13   28,840,718.53 28,892,462.42 12 PA 4.240 % 719,686.00 1.53 % 12/6/24 54
9/13/21 303190062 062 11/2/16 8 8/29/18 5,476,235.53 5,476,235.53 0   4.710 % 107,537.75 1.18 % 9/6/24 36
8/12/21 303190062 062 11/2/16 8 8/29/18 5,484,367.33 5,484,367.33 0   4.710 % 107,537.75 1.18 % 9/6/24 37
7/12/21 303190062 062 11/2/16 8 8/29/18 5,492,466.28 5,492,466.28 0   4.710 % 528,451.12 1.93 % 9/6/24 38
6/11/21 303190062 062 11/2/16 8 8/29/18 5,501,249.36 5,501,249.36 0   4.710 % 528,451.12 1.93 % 9/6/24 39
5/12/21 303190062 062 11/2/16 8 8/29/18 5,509,280.12 5,509,280.12 0   4.710 % 528,451.12 1.93 % 9/6/24 40
4/12/21 303190062 062 11/2/16 8 8/29/18 5,517,997.46 5,517,997.46 0   4.710 % 528,451.12 1.93 % 9/6/24 41
3/12/21 303190062 062 11/2/16 8 8/29/18 5,525,960.56 5,525,960.56 0   4.710 % 528,451.12 1.93 % 9/6/24 42
2/12/21 303190062 062 11/2/16 8 8/29/18 5,536,055.62 5,536,055.62 0   4.710 % 528,451.12 1.93 % 9/6/24 43
1/12/21 303190062 062 11/2/16 8 8/29/18 5,543,945.78 5,543,945.78 0   4.710 % 367,684.00 2.02 % 9/6/24 44
12/11/20 303190062 062 11/2/16 8 8/29/18 5,551,804.07 5,551,804.07 0   4.710 % 367,684.00 2.02 % 9/6/24 45
11/13/20 303190062 062 11/2/16 8 8/29/18 5,560,355.16 5,560,355.16 0   4.710 % 367,684.00 2.02 % 9/6/24 46
10/13/20 303190062 062 11/2/16 8 8/29/18 5,568,147.16 5,568,147.16 0   4.710 % 367,684.00 2.02 % 9/6/24 47
9/14/20 303190062 062 11/2/16 8 8/29/18 5,576,634.35 5,576,634.35 0   4.710 % 471,330.00 1.72 % 9/6/24 48
8/12/20 303190062 062 11/2/16 8 8/29/18 5,584,360.59 5,584,360.59 0   4.710 % 471,330.00 1.72 % 9/6/24 49
7/10/20 303190062 062 11/2/16 8 8/29/18 5,592,055.62 5,592,055.62 0   4.710 % 471,330.00 1.72 % 9/6/24 50
6/12/20 303190062 062 11/2/16 8 8/29/18 5,600,449.34 5,600,449.34 0   4.710 % 471,330.00 1.72 % 9/6/24 51
5/12/20 303190062 062 11/2/16 8 8/29/18 5,608,079.38 5,608,079.38 0   4.710 % 471,330.00 1.72 % 9/6/24 52
4/10/20 303190062 062 11/2/16 8 8/29/18 5,616,410.45 5,616,410.45 0   4.710 % 471,330.00 1.72 % 9/6/24 53
3/12/20 303190062 062 11/2/16 8 8/29/18 5,623,976.02 5,632,979.04 0   4.710 % 471,330.00 1.72 % 9/6/24 54
2/12/20 303190062 062 11/2/16 8 8/29/18 5,632,979.04 5,640,477.68 0   4.710 % 471,330.00 1.72 % 9/6/24 55
1/10/20 303190062 062 11/2/16 8 8/29/18 5,640,477.68 5,640,477.68 0   4.710 % 471,330.00 1.72 % 9/6/24 56
 
Reports Available at sf.citidirect.com         Page 32 of 40         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                        
Commercial Mortgage Pass-Through Certificates
              Series 2015-GC27              
12/12/19 303190062 062 11/2/16 8 8/29/18 5,647,946.03 5,647,946.03 0 4.710 % 333,059.00 1.83 % 9/6/24 57
11/13/19 303190062 062 11/2/16 8 8/29/18 5,656,121.23 5,656,121.23 0 4.710 % 511,981.00 1.87 % 9/6/24 58
10/11/19 303190062 062 11/2/16 8 8/29/18 5,663,526.39 5,663,526.39 0 4.710 % 511,981.00 1.87 % 9/6/24 59
9/12/19 303190062 062 11/2/16 8 8/29/18 5,671,640.68 5,671,640.68 0 4.710 % 511,981.00 1.87 % 9/6/24 60
8/12/19 303190062 062   8 8/29/18 5,678,983.15 5,678,983.15 0 4.710 % 511,981.00 1.87 % 9/6/24 61
7/12/19 303190062 062   8 8/29/18 5,686,295.96 5,686,295.96 0 4.710 % 511,981.00 1.87 % 9/6/24 62
6/12/19 303190062 062   8 8/29/18 5,694,321.23 5,694,321.23 0 4.710 % 511,981.00 1.87 % 9/6/24 63
5/10/19 303190062 062   8 8/29/18 5,701,572.08 5,701,572.08 0 4.710 % 511,981.00 1.87 % 9/6/24 64
4/12/19 303190062 062   8 8/29/18 5,709,537.62 5,709,537.62 0 4.710 % 511,981.00 1.87 % 9/6/24 65
3/12/19 303190062 062   8 8/29/18 5,716,727.01 5,716,727.01 0 4.710 % 511,981.00 1.87 % 9/6/24 66
2/12/19 303190062 062   8 8/29/18 5,726,125.78 5,726,125.78 0 4.710 % 511,981.00 1.87 % 9/6/24 67
1/11/19 303190062 062   8 8/29/18 5,733,248.16 5,733,248.16 0 4.710 % 389,579.00 2.14 % 9/6/24 68
12/12/18 303190062 062   8 8/29/18 5,740,341.77 5,740,341.77 0 4.710 % 389,579.00 2.14 % 9/6/24 69
11/13/18 303190062 062   8 8/29/18 5,748,155.74 5,748,155.74 0 4.710 % 389,579.00 2.14 % 9/6/24 70
10/15/18 303190062 062   8 8/29/18 5,755,189.13 5,755,189.13 0 4.710 % 389,579.00 2.14 % 9/6/24 71
9/12/18 303190062 062   8 8/29/18 5,762,945.05 5,762,945.05 0 4.710 % 389,579.00 2.14 % 9/6/24 72
8/10/18 303190062 062 11/2/16 1   5,769,918.70 5,776,864.18 0 4.710 % 121,952.00 1.75 % 9/6/24 73
7/12/18 303190062 062 11/2/16 1   5,776,864.18 5,784,535.36 0 4.710 % 121,952.00 1.75 % 9/6/24 74
6/12/18 303190062 062 11/2/16 0   5,784,535.36 5,791,421.80 0 4.710 % 121,952.00 1.75 % 9/6/24 75
5/11/18 303190062 062 11/2/16 0   5,791,421.80 5,799,036.06 0 4.710 % 121,952.00 1.75 % 9/6/24 76
4/12/18 303190062 062 11/2/16 0   5,799,036.06 5,805,863.92 0 4.710 % 121,952.00 1.75 % 9/6/24 77
3/12/18 303190062 062 11/2/16 0   5,805,863.92 5,805,863.92 0 4.710 % 121,952.00 1.75 % 9/6/24 78
2/12/18 303190062 062 11/2/16 0   5,814,937.35 5,814,937.35 0 4.710 % 121,952.00 1.75 % 9/6/24 79
1/12/18 303190062 062 11/2/16 0   5,821,700.98 5,821,700.98 0 4.710 % 121,952.00 1.75 % 9/6/24 80
12/12/17 303190062 062 11/2/16 0   5,828,437.29 5,828,437.29 0 4.710 % 121,952.00 1.75 % 9/6/24 81
11/10/17 303190062 062 11/2/16 0   5,835,906.84 5,835,906.84 0 4.710 % 121,952.00 1.75 % 9/6/24 82
10/13/17 303190062 062 11/2/16 13   5,842,585.77 5,842,585.77 0 4.710 % 121,952.00 1.75 % 9/6/24 83
9/12/17 303190062 062 11/2/16 0   5,850,000.00 5,850,000.00 0 4.710 % 121,952.00 1.75 % 9/6/24 84
8/11/17 303190062 062 11/2/16 0   5,850,000.00 5,850,000.00 0 4.710 % 121,952.00 1.75 % 9/6/24 85
7/12/17 303190062 062 11/2/16 0   5,850,000.00 5,850,000.00 0 4.710 % 121,952.00 1.75 % 9/6/24 86
6/12/17 303190062 062 11/2/16 0   5,850,000.00 5,850,000.00 0 4.710 % 121,952.00 1.75 % 9/6/24 87
 
Reports Available at sf.citidirect.com         Page 33 of 40       © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                        
Commercial Mortgage Pass-Through Certificates
            Series 2015-GC27              
5/12/17 303190062 062 11/2/16 0 5,850,000.00 5,850,000.00 0   4.710 % 121,952.00 1.75 % 9/6/24 88
4/12/17 303190062 062 11/2/16 0 5,850,000.00 5,850,000.00 0   4.710 % 121,952.00 1.75 % 9/6/24 89
3/10/17 303190062 062 11/2/16 0 5,850,000.00 5,850,000.00 0   4.710 % 121,952.00 1.75 % 9/6/24 90
1/12/17 303190062 062 11/2/16 0 5,850,000.00 5,850,000.00 0   4.710 % 121,952.00 1.75 % 9/6/24 92
12/12/16 303190062 062 11/2/16 0 5,850,000.00 5,850,000.00 0   4.710 % 121,952.00 1.75 % 9/6/24 93
11/14/16 303190062 062 11/2/16 0 5,850,000.00 5,850,000.00 0   4.710 % 121,952.00 1.75 % 9/6/24 94
9/13/21 304101264 008 7/8/20 13 28,986,254.79 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 38
8/12/21 304101264 008 7/8/20 13 29,031,760.94 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 39
7/12/21 304101264 008 7/8/20 13 29,077,096.88 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 40
6/11/21 304101264 008 7/8/20 13 29,125,777.50 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 41
5/12/21 304101264 008 7/8/20 13 29,170,761.78 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 42
4/12/21 304101264 008 7/8/20 13 29,219,103.32 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 43
3/12/21 304101264 008 7/8/20 13 29,263,738.52 29,721,825.45 12 WA 4.360 % 1,252,585.62 0.90 % 11/6/24 44
2/12/21 304101264 008 7/8/20 13 29,318,819.43 29,721,825.45 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 45
1/12/21 304101264 008 7/8/20 13 29,363,081.65 29,721,825.45 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 46
12/11/20 304101264 008 7/8/20 13 29,407,178.31 29,721,825.45 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 47
11/13/20 304101264 008 7/8/20 13 29,454,663.98 29,721,825.45 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 48
10/13/20 304101264 008 7/8/20 13 29,498,418.09 29,721,825.45 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 49
9/14/20 304101264 008 7/8/20 13 29,545,573.45 29,721,825.45 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 50
8/12/20 304101264 008 7/8/20 13 29,588,987.52 29,768,172.04 12 WA 4.360 % 711,130.00 1.53 % 11/6/24 51
6/11/21 304101282 068 9/16/19 7 0.00 0.00 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 41
5/12/21 304101282 068 9/16/19 7 4,535,006.94 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 42
4/12/21 304101282 068 9/16/19 7 4,543,661.46 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 43
3/12/21 304101282 068 9/16/19 7 4,551,690.29 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 44
2/12/21 304101282 068 9/16/19 7 4,561,466.13 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 45
1/12/21 304101282 068 9/16/19 7 4,569,423.19 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 46
12/11/20 304101282 068 9/16/19 7 4,577,348.17 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 47
11/13/20 304101282 068 9/16/19 7 4,585,837.50 4,633,705.72 12 NC 4.700 % 35,934.00 0.45 % 11/6/24 48
10/13/20 304101282 068 9/16/19 7 4,593,696.32 4,633,705.72 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 49
9/14/20 304101282 068 9/16/19 7 4,602,121.87 4,633,705.72 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 50
8/12/20 304101282 068 9/16/19 2 4,609,915.05 4,633,705.72 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 51
 
Reports Available at sf.citidirect.com     Page 34 of 40         © Copyright 2021 Citigroup  

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27            
Determination Date: 09/07/2021                        
Commercial Mortgage Pass-Through Certificates
            Series 2015-GC27              
7/10/20 304101282 068 9/16/19 2 4,617,676.82 4,641,975.18 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 52
6/12/20 304101282 068 9/16/19 2 4,626,008.82 4,641,975.18 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 53
5/12/20 304101282 068 9/16/19 2 4,633,705.71 4,649,607.71 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 54
4/10/20 304101282 068 9/16/19 2 4,641,975.17 4,658,420.94 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 55
3/12/20 304101282 068 9/16/19 2 4,649,607.70 4,673,522.92 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 56
2/12/20 304101282 068 9/16/19 2 4,658,420.93 4,673,522.92 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 57
1/10/20 304101282 068 9/16/19 2 4,665,987.17 4,681,637.04 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 58
12/12/19 304101282 068 9/16/19 2 4,673,522.91 4,689,109.70 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 59
11/13/19 304101282 068 9/16/19 2 4,681,637.03 4,689,109.70 12 NC 4.700 % 366,530.00 1.54 % 11/6/24 60
10/11/19 304101282 068 9/16/19 2 4,689,109.69 4,704,573.09 12 NC 4.700 % 290,109.00 1.83 % 11/6/24 61
5/12/20 304101285 029 2/12/20 8 0.00 0.00 3 TX 4.220 % 1,150,177.00 2.29 % 11/6/19 0
4/10/20 304101285 029 2/12/20 11 8,964,464.91 8,987,700.78 3 TX 4.220 % 1,150,177.00 2.29 % 11/6/19 0
3/12/20 304101285 029 2/12/20 11 8,987,700.78 9,012,957.91 3 TX 4.220 % 1,150,177.00 2.29 % 11/6/19 0
 
 
 
 
Reports Available at sf.citidirect.com     Page 35 of 40         © Copyright 2021 Citigroup  

 


 

Distribution Date:   09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27      
Determination Date:   09/07/2021              
          Commercial Mortgage Pass-Through Certificates      
          Series 2015-GC27        
          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 36 of 40     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27      
Determination Date: 09/07/2021              
        Commercial Mortgage Pass-Through Certificates      
          Series 2015-GC27        
          Historical Unscheduled Principal Detail      
Distribution Loan   Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
1/10/20 303190013 013 1/6/20 5 20,242,269.50 0.00   0.00 0.00 0.00
3/12/21 300571216 027 2/11/21 9 10,180,176.56 0.00   0.00 0.00 1,459,339.05
5/12/20 304101285 029 4/9/20 3 8,940,093.76 0.00   0.00 0.00 0.00
12/11/20 300571213 040 12/4/20 3 8,700,000.00 0.00   0.00 0.00 0.00
9/12/19 303190041 041 8/30/19 2 8,307,508.12 0.00   0.00 0.00 0.00
3/12/18 303190055 055 2/28/18 9 6,391,808.98 0.00   0.00 0.00 605,398.17
6/11/21 304101282 068 5/19/21 9 4,526,910.59 0.00   0.00 0.00 31,947.23
 
 
 
 
Reports Available at sf.citidirect.com     Page 37 of 40     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021   Citigroup Commercial Mortgage Trust 2015-GC27      
Determination Date: 09/07/2021                    
        Commercial Mortgage Pass-Through Certificates      
            Series 2015-GC27          
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)
304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00  
300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00  
304101282 068     0.00 0.00 0.00 0.00 659,131.57 5,226,085.74 0.00 0.00  
Totals 3       0.00 0.00 0.00 1,418,077.69 24,114,031.36 0.00 0.00  
 
 
 
 
Reports Available at sf.citidirect.com       Page 38 of 40     © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27        
Determination Date: 09/07/2021                    
Commercial Mortgage Pass-Through Certificates
Series 2015-GC27
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)
9/13/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
9/13/21 304101282 068     0.00 0.00 0.00 0.00 659,131.57 5,226,085.74 0.00 0.00
9/13/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
8/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
8/12/21 304101282 068     0.00 0.00 0.00 0.00 659,131.57 5,226,085.74 0.00 0.00
8/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
7/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
7/12/21 304101282 068     0.00 0.00 0.00 0.00 659,131.57 5,226,085.74 0.00 0.00
7/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
6/11/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
6/11/21 304101282 068   11/1/20 3,225,000.00 0.00 4,535,006.94 0.00 659,131.57 5,226,085.74 0.00 0.00
6/11/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
5/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
5/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
4/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
4/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
3/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
3/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
2/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
2/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
1/12/21 300571213 040     0.00 0.00 0.00 0.00 571,818.46 9,732,703.28 0.00 0.00
1/12/21 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
12/11/20 300571213 040   3/6/20 20,000,000.00 0.00 8,700,000.00 0.00 571,818.46 9,732,703.28 0.00 0.00
12/11/20 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
8/12/20 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
7/10/20 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
6/12/20 304101285 029     0.00 0.00 0.00 0.00 187,127.66 9,155,242.34 0.00 0.00
5/12/20 304101285 029   9/18/14 13,800,000.00 0.00 8,964,464.91 0.00 187,127.66 9,155,242.34 0.00 0.00
 
 
 
 
Reports Available at sf.citidirect.com       Page 39 of 40       © Copyright 2021 Citigroup

 


 

Distribution Date: 09/13/2021 Citigroup Commercial Mortgage Trust 2015-GC27      
Determination Date: 09/07/2021            
        Commercial Mortgage Pass-Through Certificates      
 
            Series 2015-GC27      
 
 
            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 40 of 40     © Copyright 2021 Citigroup