Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 26 |
Specially Serviced Loan Detail | 28 |
Unscheduled Principal Detail | 39 |
Liquidated Loan Detail | 41 |
CREFC Legends | 44 |
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 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 193,221,625.57 | 2.878000 | % | 30/360 | 08/01 - 08/31 | 463,409.87 | 0.00 | 0.00 | 463,409.87 | 0.00 | 0.00 | 193,221,625.57 | ||||||||||||
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 | 33,634,408.34 | 2.944000 | % | 30/360 | 08/01 - 08/31 | 82,516.42 | 1,304,523.92 | 0.00 | 1,387,040.34 | 0.00 | 0.00 | 32,329,884.42 | ||||||||||||
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 | 4.565102 | % | 30/360 | 08/01 - 08/31 | 266,864.46 | 0.00 | 0.00 | 266,864.46 | 0.00 | 0.00 | 70,149,000.00 | ||||||||||||
Class D | 53,731,000.00 | 53,731,000.00 | 4.565102 | % | 30/360 | 08/01 - 08/31 | 204,406.25 | 0.00 | 0.00 | 204,406.25 | 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 | 29,850.00 | 0.00 | 0.00 | 29,850.00 | 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 | 29,852.50 | 0.00 | 0.00 | 29,852.50 | 0.00 | 0.00 | 11,941,000.00 | ||||||||||||
Class H | 40,298,466.00 | 25,851,035.53 | 3.000000 | % | 30/360 | 08/01 - 08/31 | 13,213.15 | 0.00 | 0.00 | 13,213.15 | 0.00 | 0.00 | 25,851,035.53 | ||||||||||||
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 | 969,410,069.44 | 2,631,414.19 | 1,304,523.92 | 0.00 | 3,935,938.11 | 0.00 | 0.00 | 968,105,545.52 | ||||||||||||||||
Notional Classes | |||||||||||||||||||||||||
Class X-A | 913,430,000.00 | 703,261,033.91 | 1.460597 | % | 30/360 | 08/01 - 08/31 | 855,983.99 | 0.00 | 0.00 | 855,983.99 | 0.00 | 0.00 | 701,956,509.99 | ||||||||||||
Class X-B | 126,865,000.00 | 126,865,000.00 | 0.354563 | % | 30/360 | 08/01 - 08/31 | 37,484.65 | 0.00 | 0.00 | 37,484.65 | 0.00 | 0.00 | 126,865,000.00 | ||||||||||||
Class X-E | 35,821,000.00 | 35,821,000.00 | 1.565102 | % | 30/360 | 08/01 - 08/31 | 46,719.60 | 0.00 | 0.00 | 46,719.60 | 0.00 | 0.00 | 35,821,000.00 | ||||||||||||
Class X-F | 23,881,000.00 | 23,881,000.00 | 1.565102 | % | 30/360 | 08/01 - 08/31 | 31,146.84 | 0.00 | 0.00 | 31,146.84 | 0.00 | 0.00 | 23,881,000.00 | ||||||||||||
Class X-H | 40,298,466.00 | 25,851,035.53 | 1.565102 | % | 30/360 | 08/01 - 08/31 | 33,716.26 | 0.00 | 0.00 | 33,716.26 | 0.00 | 0.00 | 25,851,035.53 | ||||||||||||
Totals | 1,140,295,466.00 | 915,679,069.44 | 1,005,051.34 | 0.00 | 0.00 | 1,005,051.34 | 0.00 | 0.00 | 914,374,545.52 |
Reports Available at | sf.citidirect.com | Page 2 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class A-2 | 17323 | CAB3 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class A-3 | 17323 | CAC1 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class A-4 | 17323 | CAD9 | 8/31/2022 | 772.886502 | 1.853639 | 0.000000 | 0.000000 | 1.853639 | 0.000000 | 0.000000 | 772.886502 | ||||||||
Class A-5 | 17323 | CAE7 | 8/31/2022 | 1,000.000000 | 2.614167 | 0.000000 | 0.000000 | 2.614167 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class A-AB | 17323 | CAF4 | 8/31/2022 | 441.072287 | 1.082097 | 17.107164 | 0.000000 | 18.189262 | 0.000000 | 0.000000 | 423.965123 | ||||||||
Class A-S | 17323 | CAJ6 | 8/31/2022 | 1,000.000000 | 2.975833 | 0.000000 | 0.000000 | 2.975833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class B | 17323 | CAK3 | 8/31/2022 | 1,000.000000 | 3.143333 | 0.000000 | 0.000000 | 3.143333 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class C | 17323 | CAM9 | 8/31/2022 | 1,000.000000 | 3.804252 | 0.000000 | 0.000000 | 3.804252 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class D | 17323 | CAN7 | 8/31/2022 | 1,000.000000 | 3.804252 | 0.000000 | 0.000000 | 3.804252 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class E | 17323 | CAS6 | 8/31/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class F | 17323 | CAQ0 | 8/31/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class G | 17323 | CAU1 | 8/31/2022 | 1,000.000000 | 2.500000 | 0.000000 | 0.000000 | 2.500000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class H | 17323 | CAW7 | 8/31/2022 | 641.489319 | 0.327882 | 0.000000 | 0.000000 | 0.327882 | 0.000000 | 0.000000 | 641.489319 | ||||||||
Class R | 17323 | CBE6 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class S | 17323 | CBG1 | 8/31/2022 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||
Class X-A | 17323 | CAG2 | 8/31/2022 | 769.912346 | 0.937110 | 0.000000 | 0.000000 | 0.937110 | 0.000000 | 0.000000 | 768.484186 | ||||||||
Class X-B | 17323 | CAH0 | 8/31/2022 | 1,000.000000 | 0.295469 | 0.000000 | 0.000000 | 0.295469 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class X-E | 17323 | CAY3 | 8/31/2022 | 1,000.000000 | 1.304252 | 0.000000 | 0.000000 | 1.304252 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class X-F | 17323 | CBA4 | 8/31/2022 | 1,000.000000 | 1.304252 | 0.000000 | 0.000000 | 1.304252 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||
Class X-H | 17323 | CBC0 | 8/31/2022 | 641.489319 | 0.836664 | 0.000000 | 0.000000 | 0.836664 | 0.000000 | 0.000000 | 641.489319 |
Reports Available at | sf.citidirect.com | Page 4 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 193,221,625.57 | 2.878000 | % | 30/360 | 463,409.87 | 0.00 | 0.00 | 0.00 | 463,409.87 | 0.00 | 463,409.87 | 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 | 33,634,408.34 | 2.944000 | % | 30/360 | 82,516.42 | 0.00 | 0.00 | 0.00 | 82,516.42 | 0.00 | 82,516.42 | 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 | 4.565102 | % | 30/360 | 266,864.46 | 0.00 | 0.00 | 0.00 | 266,864.46 | 0.00 | 266,864.46 | 0.00 | |||||||||
Class D | 53,731,000.00 | 4.565102 | % | 30/360 | 204,406.25 | 0.00 | 0.00 | 0.00 | 204,406.25 | 0.00 | 204,406.25 | 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 | 29,850.00 | 0.00 | |||||||||
Class G | 11,941,000.00 | 3.000000 | % | 30/360 | 29,852.50 | 0.00 | 0.00 | 0.00 | 29,852.50 | 0.00 | 29,852.50 | 0.00 | |||||||||
Class H | 25,851,035.53 | 3.000000 | % | 30/360 | 64,627.59 | 2,374,183.87 | 5,935.46 | 0.00 | 2,444,746.92 | 0.00 | 13,213.15 | 2,431,533.77 | |||||||||
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 | 969,410,069.44 | 2,682,828.63 | 2,374,183.87 | 5,935.46 | 0.00 | 5,062,947.96 | 0.00 | 2,631,414.19 | 2,431,533.77 | ||||||||||||
Notional Classes | |||||||||||||||||||||
Class X-A | 703,261,033.91 | 1.460597 | % | 30/360 | 855,983.99 | 0.00 | 0.00 | 0.00 | 855,983.99 | 0.00 | 855,983.99 | 0.00 | |||||||||
Class X-B | 126,865,000.00 | 0.354563 | % | 30/360 | 37,484.65 | 0.00 | 0.00 | 0.00 | 37,484.65 | 0.00 | 37,484.65 | 0.00 | |||||||||
Class X-E | 35,821,000.00 | 1.565102 | % | 30/360 | 46,719.60 | 0.00 | 0.00 | 0.00 | 46,719.60 | 0.00 | 46,719.60 | 0.00 | |||||||||
Class X-F | 23,881,000.00 | 1.565102 | % | 30/360 | 31,146.84 | 0.00 | 0.00 | 0.00 | 31,146.84 | 0.00 | 31,146.84 | 0.00 | |||||||||
Class X-H | 25,851,035.53 | 1.565102 | % | 30/360 | 33,716.26 | 0.00 | 0.00 | 0.00 | 33,716.26 | 0.00 | 33,716.26 | 0.00 | |||||||||
Totals | 915,679,069.44 | 1,005,051.34 | 0.00 | 0.00 | 0.00 | 1,005,051.34 | 0.00 | 1,005,051.34 | 0.00 |
Reports Available at | sf.citidirect.com | Page 5 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 193,221,625.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 193,221,625.57 | 0.00 | 20.94 | % | 19.96 | % | 30.00 | % | 35.51 | % | |||||||||
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 | % | 41.19 | % | 30.00 | % | 35.51 | % | |||||||||
Class A-AB | 76,256,000.00 | 33,634,408.34 | 1,304,523.92 | 0.00 | 0.00 | 0.00 | 0.00 | 32,329,884.42 | 0.00 | 6.39 | % | 3.34 | % | 30.00 | % | 35.51 | % | |||||||||
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 | % | 8.02 | % | 23.50 | % | 27.49 | % | |||||||||
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 | % | 5.86 | % | 18.75 | % | 21.63 | % | |||||||||
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 | % | 7.25 | % | 12.88 | % | 14.39 | % | |||||||||
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 | % | 5.55 | % | 8.37 | % | 8.84 | % | |||||||||
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 | % | 3.70 | % | 5.37 | % | 5.14 | % | |||||||||
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 | % | 1.23 | % | 4.37 | % | 3.90 | % | |||||||||
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 | % | 1.23 | % | 3.37 | % | 2.67 | % | |||||||||
Class H | 40,298,466.00 | 25,851,035.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25,851,035.53 | 14,447,430.47 | 3.38 | % | 2.67 | % | 0.00 | % | 0.00 | % | |||||||||
Totals | 1,194,026,466.00 | 969,410,069.44 | 1,304,523.92 | 0.00 | 0.00 | 0.00 | 0.00 | 968,105,545.52 | 14,447,430.47 | 100.00 | % | 100.00 | % |
Reports Available at | sf.citidirect.com | Page 6 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
Commercial Mortgage Pass-Through Certificates | ||
Series 2015-GC27 | ||
Reconciliation Detail |
SOURCE OF FUNDS | |||
Interest Funds Available | |||
Scheduled Interest | 3,705,678.68 | ||
Prepayment Interest Shortfall | 0.00 | ||
Interest Adjustments | 0.00 | ||
ASER Amount | (41,869.62 | ) | |
Realized Loss in Excess of Principal Balance | 0.00 | ||
Total Interest Funds Available: | 3,663,809.06 | ||
Principal Funds Available | |||
Scheduled Principal | 1,304,523.92 | ||
Unscheduled Principal Collections | 0.00 | ||
Repurchased Principal | 0.00 | ||
Substitution Principal | 0.00 | ||
Other Principal | 0.00 | ||
Total Principal Funds Available: | 1,304,523.92 | ||
Other Funds Available | |||
Yield Maintenance Charges | 0.00 | ||
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | ||
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | ||
Total Other Funds Available: | 0.00 | ||
Total Funds Available | 4,968,332.98 |
ALLOCATION OF FUNDS | ||
Scheduled Fees | ||
Servicing Fee | 14,356.32 | |
Trustee/Certificate Administrator Fee | 1,836.52 | |
Operating Advisor Fee | 1,188.55 | |
CREFC® Intellectual Property Royalty License Fee | 417.38 | |
Total Scheduled Fees: | 17,798.77 | |
Additional Fees, Expenses, etc. | ||
Additional Servicing Fee | 0.00 | |
Special Servicing Fee | 6,124.52 | |
Work-out Fee | 3,420.24 | |
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.: | 9,544.76 | |
Distributions | ||
Interest Distribution | 3,636,465.53 | |
Principal Distribution | 1,304,523.92 | |
Yield Maintenance Charge Distribution | 0.00 | |
Total Distributions: | 4,940,989.45 | |
Total Funds Allocated | 4,968,332.98 |
Reports Available at | sf.citidirect.com | Page 7 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 81.079069 | % |
Controlling Class Information | ||
Controlling Class is Class H. | ||
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 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 10 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
1 to 5,000,000 | 36 | 115,031,648.56 | 11.88 | 4.5504 | 42 | 1.756328 |
5,000,001 to 10,000,000 | 34 | 253,613,014.04 | 26.20 | 4.5064 | 28 | 1.795587 |
10,000,001 to 15,000,000 | 6 | 78,877,233.82 | 8.15 | 4.3696 | 26 | 2.243406 |
15,000,001 to 20,000,000 | 3 | 49,809,825.61 | 5.15 | 4.4701 | 26 | 1.691094 |
20,000,001 to 25,000,000 | 2 | 43,829,585.47 | 4.53 | 4.5229 | 25 | 1.488519 |
25,000,001 to 30,000,000 | 5 | 137,906,457.61 | 14.24 | 4.3510 | 27 | 1.481263 |
30,000,001 to 35,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
35,000,001 to 40,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
40,000,001 to 45,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
45,000,001 to 50,000,000 | 2 | 99,610,414.38 | 10.29 | 4.4771 | 26 | 2.051324 |
50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
60,000,001 to 65,000,000 | 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 | 189,427,366.03 | 19.57 | 4.3269 | 26 | 1.863177 |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
(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 | 84,573,891.81 | 8.74 | 4.6152 | 26 | 1.834797 | ||
Alabama | 1 | 4,951,207.80 | 0.51 | 4.3050 | 28 | 1.635200 | |
Arkansas | 1 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
Arizona | 1 | 8,001,789.14 | 0.83 | 4.2000 | 28 | 1.820700 | |
California | 11 | 94,892,081.05 | 9.80 | 4.2435 | 27 | 2.352841 | |
Colorado | 6 | 43,830,239.55 | 4.53 | 4.5603 | 25 | 1.437733 | |
Florida | 6 | 23,884,195.46 | 2.47 | 4.4849 | 25 | 1.960999 | |
Georgia | 4 | 16,688,612.09 | 1.72 | 4.5368 | 26 | 1.769329 | |
Illinois | 2 | 97,688,112.88 | 10.09 | 4.2721 | 24 | 1.702530 | |
Indiana | 1 | 7,549,744.81 | 0.78 | 4.3000 | 28 | 1.976400 | |
Kansas | 1 | 7,971,262.44 | 0.82 | 4.3125 | 26 | 1.523800 | |
Louisiana | 1 | 1,556,069.62 | 0.16 | 4.6500 | 28 | 1.597600 | |
Maryland | 2 | 9,405,411.87 | 0.97 | 4.3000 | 27 | 1.650800 | |
Maine | 1 | 5,506,060.54 | 0.57 | 4.6800 | 24 | 1.845700 | |
Michigan | 3 | 49,485,848.05 | 5.11 | 4.6380 | 26 | 1.592004 | |
Minnesota | 1 | 50,000,000.00 | 5.16 | 4.3200 | 26 | 2.439500 | |
Mississippi | 2 | 3,696,563.41 | 0.38 | 4.4300 | 28 | 1.220600 | |
North Carolina | 13 | 68,255,921.71 | 7.05 | 4.4164 | 53 | 1.843102 | |
Nevada | 1 | 5,708,570.75 | 0.59 | 4.8700 | 22 | 2.265000 | |
New York | 5 | 133,711,299.44 | 13.81 | 4.3629 | 31 | 2.097337 | |
Ohio | 8 | 60,502,973.51 | 6.25 | 4.7527 | 25 | 1.326281 | |
Pennsylvania | 3 | 58,616,152.82 | 6.05 | 4.2437 | 27 | 1.463799 | |
Rhode Island | 1 | 1,913,248.79 | 0.20 | 4.4400 | 28 | 1.330800 | |
South Carolina | 1 | 3,662,001.78 | 0.38 | 4.5200 | 28 | -0.423100 | |
Tennessee | 1 | 8,862,176.61 | 0.92 | 4.5400 | 27 | 1.762600 | |
Texas | 10 | 66,267,305.21 | 6.85 | 4.4462 | 26 | 1.705753 | |
Virginia | 3 | 14,087,299.92 | 1.46 | 4.5854 | 25 | 1.890969 | |
Washington | 1 | 28,401,704.05 | 2.93 | 4.3600 | 26 | 1.105100 | |
WS | 1 | 8,435,800.41 | 0.87 | 5.9400 | 26 | 0.614100 | |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
Reports Available at | sf.citidirect.com | Page 9 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 7,450,938.10 | 0.77 | 4.2845 | 268 | 1.464161 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 1 | 6,980,018.96 | 0.72 | 4.6000 | 87 | 1.777600 |
37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 96 | 953,674,588.46 | 98.51 | 4.4391 | 26 | 1.805725 |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
Property Type | |||||||
Property | # of | Ending Sched | % of Agg | Wtd Avg | |||
Type | Loans | Balance | Balance | WAC | WAM | DSCR | |
Other | 8 | 84,573,891.81 | 8.74 | 4.6152 | 26 | 1.834797 | |
Multifamily | 21 | 123,540,149.57 | 12.76 | 4.5594 | 25 | 1.774755 | |
Retail | 42 | 388,338,833.61 | 40.11 | 4.4122 | 32 | 1.713204 | |
Industrial | 3 | 27,207,899.95 | 2.81 | 4.4614 | 27 | 1.848941 | |
Office | 11 | 246,768,227.11 | 25.49 | 4.3527 | 26 | 1.832174 | |
Mixed Use | 3 | 42,644,421.96 | 4.40 | 4.3195 | 26 | 2.304794 | |
Lodging | 5 | 22,386,929.01 | 2.31 | 4.5546 | 27 | 1.636877 | |
Self Storage | 7 | 32,645,192.50 | 3.37 | 4.5590 | 26 | 2.092155 | |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
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 | 20 | 122,822,607.35 | 12.69 | 4.7068 | 26 | 0.984590 |
1.251 to 1.500 | 16 | 125,063,849.75 | 12.92 | 4.3444 | 41 | 1.424189 |
1.501 to 1.750 | 23 | 274,716,641.24 | 28.38 | 4.4621 | 25 | 1.650701 |
1.751 to 2.000 | 15 | 119,571,898.04 | 12.35 | 4.4217 | 30 | 1.838916 |
2.001 to 2.250 | 8 | 136,596,710.62 | 14.11 | 4.4059 | 27 | 2.041531 |
2.251 to 2.500 | 7 | 114,183,802.77 | 11.79 | 4.3140 | 26 | 2.394422 |
2.501 to 2.750 | 6 | 31,397,537.70 | 3.24 | 4.5112 | 26 | 2.568694 |
2.751 to 3.000 | 2 | 16,716,498.94 | 1.73 | 4.5015 | 23 | 2.958857 |
3.001 to 3.250 | 2 | 14,035,999.11 | 1.45 | 4.0773 | 25 | 3.154220 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 1 | 13,000,000.00 | 1.34 | 4.0800 | 28 | 3.564100 |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
(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 | 11 | 10,000,000.00 | 1.03 | 4.0000 | 24 | 3.209400 | |
4.01 to 4.25 | 11 | 159,757,277.95 | 16.50 | 4.2045 | 30 | 1.997848 | |
4.26 to 4.50 | 41 | 516,025,431.31 | 53.30 | 4.3591 | 28 | 1.859566 | |
4.51 to 4.75 | 26 | 196,285,306.14 | 20.28 | 4.6228 | 29 | 1.640349 | |
4.76 to 5.00 | 8 | 67,769,971.55 | 7.00 | 4.8186 | 25 | 1.356750 | |
5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
5.26 to 5.50 | 2 | 9,831,758.16 | 1.02 | 5.3264 | 26 | 1.570329 | |
5.51 to 5.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | |
5.76 to 6.00 | 1 | 8,435,800.41 | 0.87 | 5.9400 | 26 | 0.614100 | |
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 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
Reports Available at | sf.citidirect.com | Page 10 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 953,674,588.46 | 98.51 | 4.4391 | 26 | 1.805725 |
61 to 90 Months | 1 | 6,980,018.96 | 0.72 | 4.6000 | 87 | 1.777600 |
91 Months or Greater | 3 | 7,450,938.10 | 0.77 | 4.2845 | 268 | 1.464161 |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
(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 | 270,364,352.66 | 27.93 | 4.3521 | 27 | 2.231738 |
241 to 270 Months | 72 | 683,310,235.80 | 70.58 | 4.4736 | 26 | 1.637165 |
271 to 300 Months | 2 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
301 Months or Greater | 4 | 14,430,957.06 | 1.49 | 4.4371 | 180 | 1.615766 |
Totals | 100 | 968,105,545.52 | 100.00 | 4.4391 | 28 | 1.802893 |
Reports Available at | sf.citidirect.com | Page 11 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 347,191.88 | 140,611.36 | 4.26350 | % | 9/6/24 | N | 94,567,977.39 | 94,427,366.03 | 9/6/22 | 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 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190003 | 003 | N/A | 198,414.64 | 97,795.99 | 4.63539 | % | 12/6/24 | N | 49,708,210.37 | 49,610,414.38 | 9/6/22 | N/A | 0.00 | 0 | 8 | 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 | 8/6/22 | N/A | 0.00 | A | 0 | 0 | |||
303190006 | 006 | RT | Philadelphia | PA | 99,147.72 | 58,184.09 | 4.18000 | % | 12/6/24 | N | 27,545,284.74 | 27,487,100.65 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190007 | 007 | RT | Harrisburg | PA | 99,949.18 | 57,284.30 | 4.24000 | % | 12/6/24 | N | 27,375,002.69 | 27,317,718.39 | 9/6/22 | N/A | 0.00 | 0 | 8 | 0 | |||
304101264 | 008 | RT | Centralia | WA | 106,811.68 | 47,692.60 | 4.36000 | % | 11/6/24 | N | 28,449,396.65 | 28,401,704.05 | 3/6/21 | 4/6/22 | 11,164,818.04 | 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 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190010 | 010 | RT | Utica | MI | 106,193.94 | 45,783.77 | 4.79000 | % | 12/5/24 | N | 25,745,718.29 | 25,699,934.52 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190011 | 011 | RT | Sacramento | CA | 76,672.91 | 45,012.45 | 4.19450 | % | 11/6/24 | N | 21,227,682.01 | 21,182,669.56 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571199 | 012 | MF | Warrensville Heights | OH | 94,336.42 | 34,651.24 | 4.83000 | % | 9/6/24 | N | 22,681,567.15 | 22,646,915.91 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571200 | 014 | MF | Austin | TX | 71,169.82 | 26,333.96 | 4.47500 | % | 9/6/24 | N | 18,469,010.13 | 18,442,676.17 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190016 | 016 | MF | Cullowhee | NC | 56,908.12 | 25,230.82 | 4.35000 | % | 1/6/25 | N | 15,192,380.26 | 15,167,149.44 | 9/6/22 | 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 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190018 | 018 | OF | Austin | TX | 53,858.66 | 22,192.42 | 4.36500 | % | 1/5/25 | N | 14,328,875.75 | 14,306,683.33 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190019 | 019 | MF | Northville | MI | 54,979.89 | 20,678.67 | 4.45000 | % | 8/6/24 | N | 14,347,778.92 | 14,327,100.25 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190021 | 021 | RT | Denver | CO | 51,404.85 | 24,579.76 | 4.73000 | % | 11/1/24 | N | 12,620,708.65 | 12,596,128.89 | 9/1/22 | 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 | 9/6/22 | 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 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571203 | 024 | MF | Houston | TX | 40,363.19 | 29,986.55 | 4.39000 | % | 9/6/24 | N | 10,677,307.90 | 10,647,321.35 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190025 | 025 | IN | Frederick | MD | 34,898.49 | 19,537.37 | 4.30000 | % | 12/5/24 | N | 9,424,949.24 | 9,405,411.87 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100105 | 026 | N/A | 36,974.11 | 16,717.26 | 4.37000 | % | 8/5/24 | N | 9,825,556.30 | 9,808,839.04 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
303190028 | 028 | RT | Troy | MI | 36,794.38 | 15,455.43 | 4.51000 | % | 11/6/24 | N | 9,474,268.71 | 9,458,813.28 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100132 | 030 | LO | Knoxville | TN | 34,715.46 | 17,718.21 | 4.54000 | % | 12/5/24 | N | 8,879,894.82 | 8,862,176.61 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190031 | 031 | OF | Colorado Springs | CO | 34,443.71 | 17,066.08 | 4.43000 | % | 8/5/24 | N | 9,029,151.60 | 9,012,085.52 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190032 | 032 | RT | Bakersfield | CA | 34,444.44 | 0.00 | 4.00000 | % | 9/5/24 | N | 10,000,000.00 | 10,000,000.00 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100123 | 033 | OF | Rancho Cucamonga | CA | 33,528.70 | 15,665.29 | 4.25000 | % | 11/5/24 | N | 9,161,541.88 | 9,145,876.59 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 12 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | ) | |||
300571197 | 034 | RT | Brookfield | WS | 43,217.53 | 13,373.82 | 5.94000 | % | 11/6/24 | N | 8,449,174.23 | 8,435,800.41 | 8/6/22 | N/A | 0.00 | B | 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 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190036 | 036 | RT | Durham | NC | 29,053.83 | 16,558.98 | 4.27000 | % | 11/6/24 | N | 7,901,624.18 | 7,885,065.20 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190037 | 037 | LO | San Antonio | TX | 28,712.17 | 15,939.95 | 4.32150 | % | 12/6/24 | N | 7,715,644.96 | 7,699,705.01 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190038 | 038 | RT | Wichita | KS | 29,655.29 | 14,453.62 | 4.31250 | % | 11/6/24 | N | 7,985,716.06 | 7,971,262.44 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190039 | 039 | RT | Green Valley | AZ | 28,989.27 | 13,677.48 | 4.20000 | % | 1/6/25 | N | 8,015,466.62 | 8,001,789.14 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100131 | 042 | MU | Daly City | CA | 31,090.32 | 11,725.63 | 4.43000 | % | 12/5/24 | N | 8,150,087.05 | 8,138,361.42 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190043 | 043 | RT | Colorado Springs | CO | 29,761.27 | 11,906.82 | 4.28000 | % | 1/5/25 | N | 8,075,111.58 | 8,063,204.76 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101310 | 044 | RT | Indianapolis | IN | 28,005.25 | 13,563.95 | 4.30000 | % | 1/6/25 | N | 7,563,308.76 | 7,549,744.81 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571208 | 045 | RT | Chillicothe | OH | 33,067.59 | 12,745.04 | 5.30000 | % | 12/6/24 | N | 7,245,485.92 | 7,232,740.88 | 9/6/22 | N/A | 0.00 | 0 | 8 | 0 | |||
300571202 | 046 | OF | Westerville | OH | 28,079.52 | 14,115.09 | 4.58000 | % | 12/6/24 | N | 7,119,754.88 | 7,105,639.79 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100106 | 047 | RT | West Palm Beach | FL | 29,882.16 | 11,422.78 | 4.45000 | % | 8/5/24 | N | 7,798,170.54 | 7,786,747.76 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571217 | 048 | SS | Charlottesville | VA | 28,266.59 | 13,757.81 | 4.65000 | % | 10/6/24 | N | 7,059,294.05 | 7,045,536.24 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101292 | 049 | RT | Orangeburg | NY | 27,703.38 | 13,820.81 | 4.60000 | % | 12/6/29 | N | 6,993,839.77 | 6,980,018.96 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571237 | 050 | N/A | 30,054.46 | 11,532.79 | 4.72000 | % | 12/6/24 | N | 7,394,481.42 | 7,382,948.63 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
625100126 | 051 | OF | Tampa | FL | 26,211.30 | 13,827.61 | 4.47000 | % | 11/5/24 | N | 6,809,603.17 | 6,795,775.56 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100122 | 052 | MF | Charlotte | NC | 24,606.12 | 14,134.15 | 4.25000 | % | 11/5/24 | N | 6,723,494.26 | 6,709,360.11 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571211 | 053 | RT | Westerville | OH | 27,769.22 | 10,698.46 | 4.38000 | % | 12/6/24 | N | 7,362,586.94 | 7,351,888.48 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101291 | 054 | MF | Mission | TX | 25,239.80 | 10,244.59 | 4.58000 | % | 12/6/24 | N | 6,399,723.82 | 6,389,479.23 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100107 | 056 | OF | Lakewood | CO | 22,905.42 | 10,535.81 | 4.50000 | % | 8/5/24 | N | 5,911,075.39 | 5,900,539.58 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100103 | 057 | MF | Reno | NV | 23,979.81 | 9,605.64 | 4.87000 | % | 7/5/24 | N | 5,718,176.39 | 5,708,570.75 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190058 | 058 | SS | Littleton | CO | 21,804.82 | 9,991.08 | 4.46650 | % | 8/6/24 | N | 5,669,254.60 | 5,659,263.52 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100115 | 059 | MU | Portland | ME | 22,224.97 | 8,821.21 | 4.68000 | % | 9/5/24 | N | 5,514,881.75 | 5,506,060.54 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190060 | 060 | RT | Redlands | CA | 19,320.63 | 10,548.08 | 4.35000 | % | 1/6/25 | N | 5,157,899.72 | 5,147,351.64 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100117 | 061 | RT | Tampa | FL | 22,322.30 | 7,923.72 | 4.60000 | % | 10/5/24 | N | 5,635,362.14 | 5,627,438.42 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190062 | 062 | N/A | 21,818.33 | 8,557.15 | 4.71000 | % | 9/6/24 | N | 5,379,493.06 | 5,370,935.91 | 9/6/22 | N/A | 0.00 | 0 | 8 | 0 | |||||
304101312 | 063 | N/A | 20,644.59 | 8,695.14 | 4.65000 | % | 1/6/25 | N | 5,155,777.08 | 5,147,081.94 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 13 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | ) | ||
304101275 | 064 | SS | Forney | TX | 18,679.51 | 9,450.23 | 4.58000 | % | 11/6/24 | N | 4,736,317.58 | 4,726,867.35 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190065 | 065 | N/A | 18,056.84 | 9,304.17 | 4.50000 | % | 1/1/25 | N | 4,659,829.42 | 4,650,525.25 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
304101309 | 066 | RT | Mobile | AL | 18,385.32 | 8,304.08 | 4.30500 | % | 1/6/25 | N | 4,959,511.88 | 4,951,207.80 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571239 | 067 | MF | Warrensville Heights | OH | 20,118.69 | 7,389.90 | 4.83000 | % | 9/6/24 | N | 4,837,191.48 | 4,829,801.58 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100128 | 069 | RT | Oregon | OH | 17,133.81 | 8,570.46 | 4.61000 | % | 8/5/24 | N | 4,316,122.17 | 4,307,551.71 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100111 | 070 | MF | Marietta | GA | 12,201.70 | 8,571.78 | 4.87000 | % | 9/5/24 | N | 2,909,592.48 | 2,901,020.70 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100112 | 071 | MF | Marietta | GA | 4,168.92 | 2,928.68 | 4.87000 | % | 9/5/24 | N | 994,111.42 | 991,182.74 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100127 | 072 | SS | Winston Salem | NC | 15,357.82 | 7,711.18 | 4.60000 | % | 11/5/24 | N | 3,877,149.74 | 3,869,438.56 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571198 | 073 | MF | Houston | TX | 16,156.11 | 6,452.86 | 4.62000 | % | 9/6/24 | N | 4,061,025.63 | 4,054,572.77 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571215 | 074 | SS | Hatfield | PA | 15,553.69 | 7,345.78 | 4.73000 | % | 1/6/25 | N | 3,818,679.56 | 3,811,333.78 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190075 | 075 | MF | Tupelo | MS | 14,129.89 | 7,479.10 | 4.43000 | % | 1/1/25 | N | 3,704,042.51 | 3,696,563.41 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101320 | 076 | RT | Charleston | SC | 14,281.75 | 7,302.91 | 4.52000 | % | 1/6/25 | N | 3,669,304.69 | 3,662,001.78 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190077 | 077 | SS | Big Bear Lake | CA | 14,858.63 | 5,972.85 | 4.26900 | % | 1/6/25 | N | 4,041,971.96 | 4,035,999.11 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101314 | 078 | SS | Concord | CA | 13,878.30 | 6,883.80 | 4.60000 | % | 1/6/25 | N | 3,503,637.74 | 3,496,753.94 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101283 | 079 | MF | Avon Lake | OH | 13,822.04 | 6,940.06 | 4.60000 | % | 11/6/24 | N | 3,489,434.66 | 3,482,494.60 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190080 | 080 | RT | Peachtree City | GA | 13,319.80 | 7,080.81 | 4.45000 | % | 11/6/24 | N | 3,475,989.46 | 3,468,908.65 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100130 | 081 | RT | Ormond Beach | FL | 13,975.98 | 6,078.09 | 4.41000 | % | 12/5/24 | N | 3,680,311.81 | 3,674,233.72 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190082 | 082 | LO | Sacramento | CA | 12,454.90 | 9,710.34 | 4.47000 | % | 1/1/25 | N | 3,235,740.45 | 3,226,030.11 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100119 | 083 | RT | South Gate | CA | 14,359.35 | 6,411.51 | 4.73000 | % | 10/5/24 | N | 3,525,450.19 | 3,519,038.68 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190084 | 084 | MF | Lebanon | OH | 13,701.67 | 5,759.99 | 4.48000 | % | 1/5/25 | N | 3,551,700.55 | 3,545,940.56 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190085 | 085 | RT | Glen Allen | VA | 14,460.47 | 0.00 | 4.43550 | % | 9/6/24 | N | 3,786,000.00 | 3,786,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190086 | 086 | RT | Chicago | IL | 12,717.17 | 6,582.06 | 4.52000 | % | 11/6/24 | N | 3,267,328.91 | 3,260,746.85 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190087 | 087 | RT | Portsmouth | VA | 12,978.56 | 6,547.37 | 4.62000 | % | 9/5/24 | N | 3,262,311.05 | 3,255,763.68 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190088 | 088 | RT | Kernersville | NC | 14,151.09 | 0.00 | 4.43550 | % | 9/6/24 | N | 3,705,000.00 | 3,705,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
300571218 | 089 | LO | Brighton | CO | 12,140.02 | 11,738.79 | 5.40000 | % | 10/6/24 | N | 2,610,756.07 | 2,599,017.28 | 9/6/22 | N/A | 0.00 | 0 | 8 | 0 | |||
303190090 | 090 | RT | Winston-Salem | NC | 12,413.24 | 0.00 | 4.43550 | % | 9/6/24 | N | 3,250,000.00 | 3,250,000.00 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190091 | 091 | RT | Raleigh | NC | 10,013.88 | 5,574.57 | 4.30000 | % | 1/5/45 | N | 2,704,422.71 | 2,698,848.14 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 |
Reports Available at | sf.citidirect.com | Page 14 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | ) | ||
303190092 | 092 | N/A | 10,780.17 | 4,959.79 | 4.80000 | % | 1/1/25 | N | 2,608,106.45 | 2,603,146.66 | 9/1/22 | N/A | 0.00 | 0 | 0 | 0 | |||||
303190093 | 093 | RT | Franklinton | NC | 9,060.17 | 5,043.67 | 4.30000 | % | 1/5/45 | N | 2,446,858.20 | 2,441,814.53 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
625100109 | 094 | OF | Charlotte | NC | 9,916.06 | 4,660.18 | 4.81000 | % | 9/5/24 | N | 2,394,058.87 | 2,389,398.69 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
303190095 | 095 | RT | Carthage | NC | 8,472.57 | 4,809.81 | 4.25000 | % | 1/5/45 | N | 2,315,085.24 | 2,310,275.43 | 9/5/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101324 | 096 | RT | Warwick | RI | 7,329.76 | 3,864.80 | 4.44000 | % | 1/6/25 | N | 1,917,113.59 | 1,913,248.79 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101325 | 097 | IN | Long Island City | NY | 5,868.95 | 4,954.62 | 4.24000 | % | 1/6/25 | N | 1,607,442.70 | 1,602,488.08 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101326 | 098 | RT | Mooresville | NC | 6,102.57 | 3,344.67 | 4.34000 | % | 1/6/25 | N | 1,632,916.28 | 1,629,571.61 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101327 | 099 | OF | Baton Rouge | LA | 6,242.93 | 3,038.53 | 4.65000 | % | 1/6/25 | N | 1,559,108.15 | 1,556,069.62 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
304101328 | 100 | OF | Glens Falls | NY | 4,348.25 | 3,401.65 | 4.46000 | % | 1/6/25 | N | 1,132,194.05 | 1,128,792.40 | 9/6/22 | N/A | 0.00 | 0 | 0 | 0 | |||
Totals | Count: | 90 | 3,705,678.68 | 1,304,523.92 | 969,410,069.44 | 968,105,545.52 | 11,164,818.04 |
Reports Available at | sf.citidirect.com | Page 15 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 94,427,366.03 | 12,881,669.68 | 8,425,532.96 | Not Available | Not Available |
304101319 | 002 | OF | New York | NY | 95,000,000.00 | 8,726,942.89 | 4,394,782.12 | 01/01/2022 | 06/30/2022 |
303190003 | 003 | N/A | 49,610,414.38 | 4,169,571.46 | 6,846,490.02 | 07/01/2021 | 06/30/2022 | ||
304102263 | 004 | RT | Eagan | MN | 50,000,000.00 | 12,311,390.49 | 6,368,759.54 | 01/01/2022 | 06/30/2022 |
303190006 | 006 | RT | Philadelphia | PA | 27,487,100.65 | 2,985,161.00 | 1,363,264.82 | 01/01/2022 | 06/30/2022 |
303190007 | 007 | RT | Harrisburg | PA | 27,317,718.39 | 2,999,164.08 | 1,508,131.06 | 01/01/2022 | 06/30/2022 |
304101264 | 008 | RT | Centralia | WA | 28,401,704.05 | 1,867,193.62 | 564,365.57 | 01/01/2021 | 03/31/2021 |
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 | 25,699,934.52 | 2,685,212.67 | 1,021,675.00 | 01/01/2022 | 06/30/2022 |
303190011 | 011 | RT | Sacramento | CA | 21,182,669.56 | 2,567,929.00 | 1,346,835.00 | 01/01/2022 | 06/30/2022 |
300571199 | 012 | MF | Warrensville Heights | OH | 22,646,915.91 | 2,192,311.86 | 497,790.42 | Not Available | Not Available |
300571200 | 014 | MF | Austin | TX | 18,442,676.17 | 1,523,720.00 | 693,038.00 | Not Available | Not Available |
303190016 | 016 | MF | Cullowhee | NC | 15,167,149.44 | 1,651,519.73 | 822,556.89 | 01/01/2022 | 06/30/2022 |
300571205 | 017 | IN | Kings Mountain | NC | 16,200,000.00 | 1,727,187.21 | 806,485.70 | 01/01/2022 | 06/30/2022 |
303190018 | 018 | OF | Austin | TX | 14,306,683.33 | 2,358,122.19 | 728,150.75 | 01/01/2022 | 06/30/2022 |
303190019 | 019 | MF | Northville | MI | 14,327,100.25 | 1,836,249.00 | 1,565,697.00 | Not Available | Not Available |
303190021 | 021 | RT | Denver | CO | 12,596,128.89 | 1,308,893.00 | 599,489.17 | 01/01/2022 | 06/30/2022 |
303190022 | 022 | RT | Chula Vista | CA | 14,000,000.00 | 1,547,283.00 | 723,856.00 | 01/01/2022 | 06/30/2022 |
303190023 | 023 | RT | Poway | CA | 13,000,000.00 | 1,567,520.38 | 490,618.10 | 01/01/2022 | 03/31/2022 |
300571203 | 024 | MF | Houston | TX | 10,647,321.35 | 1,892,322.00 | 1,265,598.69 | Not Available | Not Available |
303190025 | 025 | IN | Frederick | MD | 9,405,411.87 | 1,089,341.00 | 602,748.00 | 01/01/2022 | 06/30/2022 |
625100105 | 026 | N/A | 9,808,839.04 | 1,649,852.70 | 432,883.27 | Not Available | Not Available | ||
303190028 | 028 | RT | Troy | MI | 9,458,813.28 | 943,317.53 | 226,332.06 | 01/01/2022 | 03/31/2022 |
625100132 | 030 | LO | Knoxville | TN | 8,862,176.61 | 1,437,106.00 | 642,236.00 | Not Available | Not Available |
303190031 | 031 | OF | Colorado Springs | CO | 9,012,085.52 | 1,083,458.00 | 809,618.00 | Not Available | Not Available |
303190032 | 032 | RT | Bakersfield | CA | 10,000,000.00 | 1,038,865.88 | 1,035,414.71 | Not Available | Not Available |
625100123 | 033 | OF | Rancho Cucamonga | CA | 9,145,876.59 | 1,124,502.16 | 720,293.48 | 01/01/2022 | 06/30/2022 |
Reports Available at | sf.citidirect.com | Page 16 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
300571197 | 034 | RT | Brookfield | WS | 8,435,800.41 | 917,425.04 | 222,328.32 | 01/01/2022 | 06/30/2022 |
303190035 | 035 | RT | Villa Rica | GA | 9,327,500.00 | 844,597.32 | 376,049.52 | 01/01/2022 | 06/30/2022 |
303190036 | 036 | RT | Durham | NC | 7,885,065.20 | 1,239,944.40 | 674,541.62 | 01/01/2022 | 06/30/2022 |
303190037 | 037 | LO | San Antonio | TX | 7,699,705.01 | 750,260.92 | 1,165,177.95 | 07/01/2021 | 06/30/2022 |
303190038 | 038 | RT | Wichita | KS | 7,971,262.44 | 924,268.00 | 884,586.00 | 07/01/2021 | 06/30/2022 |
303190039 | 039 | RT | Green Valley | AZ | 8,001,789.14 | 1,023,234.35 | 797,879.00 | 01/01/2021 | 09/30/2021 |
625100131 | 042 | MU | Daly City | CA | 8,138,361.42 | 1,004,596.89 | 582,972.14 | 01/01/2022 | 06/30/2022 |
303190043 | 043 | RT | Colorado Springs | CO | 8,063,204.76 | 860,129.00 | 400,417.00 | 01/01/2022 | 06/30/2022 |
304101310 | 044 | RT | Indianapolis | IN | 7,549,744.81 | 902,806.46 | 524,551.95 | 01/01/2022 | 06/30/2022 |
300571208 | 045 | RT | Chillicothe | OH | 7,232,740.88 | 880,775.14 | 500,688.07 | 01/01/2022 | 06/30/2022 |
300571202 | 046 | OF | Westerville | OH | 7,105,639.79 | 692,616.32 | 214,075.40 | 01/01/2022 | 06/30/2022 |
625100106 | 047 | RT | West Palm Beach | FL | 7,786,747.76 | 773,424.84 | 398,420.00 | Not Available | Not Available |
300571217 | 048 | SS | Charlottesville | VA | 7,045,536.24 | 894,362.15 | 801,802.65 | Not Available | Not Available |
304101292 | 049 | RT | Orangeburg | NY | 6,980,018.96 | 785,304.61 | 225,234.68 | 01/01/2022 | 03/31/2022 |
300571237 | 050 | N/A | 7,382,948.63 | 2,536,363.45 | 1,353,279.52 | 01/01/2022 | 06/30/2022 | ||
625100126 | 051 | OF | Tampa | FL | 6,795,775.56 | 1,211,545.05 | 661,326.15 | Not Available | Not Available |
625100122 | 052 | MF | Charlotte | NC | 6,709,360.11 | 663,386.64 | 197,013.88 | 01/01/2022 | 03/31/2022 |
300571211 | 053 | RT | Westerville | OH | 7,351,888.48 | 581,330.71 | 243,484.33 | 01/01/2022 | 06/30/2022 |
304101291 | 054 | MF | Mission | TX | 6,389,479.23 | 480,737.51 | 183,333.46 | 01/01/2022 | 03/31/2022 |
625100107 | 056 | OF | Lakewood | CO | 5,900,539.58 | 975,737.00 | 401,155.00 | Not Available | Not Available |
625100103 | 057 | MF | Reno | NV | 5,708,570.75 | 1,005,257.96 | 475,180.52 | 01/01/2022 | 06/30/2022 |
303190058 | 058 | SS | Littleton | CO | 5,659,263.52 | 471,972.80 | 261,068.96 | Not Available | Not Available |
625100115 | 059 | MU | Portland | ME | 5,506,060.54 | 865,838.00 | 566,761.00 | Not Available | Not Available |
303190060 | 060 | RT | Redlands | CA | 5,147,351.64 | 489,294.69 | 271,513.15 | 01/01/2022 | 06/30/2022 |
625100117 | 061 | RT | Tampa | FL | 5,627,438.42 | 580,675.94 | 301,165.70 | 01/01/2022 | 06/30/2022 |
303190062 | 062 | N/A | 5,370,935.91 | 580,524.35 | 435,304.17 | Not Available | Not Available | ||
304101312 | 063 | N/A | 5,147,081.94 | 879,106.00 | 216,605.00 | Not Available | Not Available |
Reports Available at | sf.citidirect.com | Page 17 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
304101275 | 064 | SS | Forney | TX | 4,726,867.35 | 743,571.84 | 390,335.10 | 01/01/2022 | 06/30/2022 |
303190065 | 065 | N/A | 4,650,525.25 | 594,662.79 | 314,230.40 | 01/01/2022 | 06/30/2022 | ||
304101309 | 066 | RT | Mobile | AL | 4,951,207.80 | 640,833.58 | 422,094.99 | Not Available | Not Available |
300571239 | 067 | MF | Warrensville Heights | OH | 4,829,801.58 | 489,667.00 | 376,394.93 | Not Available | Not Available |
625100128 | 069 | RT | Oregon | OH | 4,307,551.71 | 505,820.08 | 126,455.02 | Not Available | Not Available |
625100111 | 070 | MF | Marietta | GA | 2,901,020.70 | 544,295.00 | 237,015.00 | Not Available | Not Available |
625100112 | 071 | MF | Marietta | GA | 991,182.74 | 149,651.00 | 82,724.00 | Not Available | Not Available |
625100127 | 072 | SS | Winston Salem | NC | 3,869,438.56 | 437,428.36 | 119,703.70 | Not Available | Not Available |
300571198 | 073 | MF | Houston | TX | 4,054,572.77 | 492,935.87 | 285,351.39 | Not Available | Not Available |
300571215 | 074 | SS | Hatfield | PA | 3,811,333.78 | 483,525.43 | 266,176.07 | 01/01/2022 | 06/30/2022 |
303190075 | 075 | MF | Tupelo | MS | 3,696,563.41 | 381,227.76 | 86,446.07 | 01/01/2022 | 03/31/2022 |
304101320 | 076 | RT | Charleston | SC | 3,662,001.78 | 547,140.34 | -25,226.85 | 01/01/2022 | 03/31/2022 |
303190077 | 077 | SS | Big Bear Lake | CA | 4,035,999.11 | 1,045,674.53 | 191,187.64 | 01/01/2022 | 03/31/2022 |
304101314 | 078 | SS | Concord | CA | 3,496,753.94 | 543,536.95 | 165,267.45 | 01/01/2022 | 03/31/2022 |
304101283 | 079 | MF | Avon Lake | OH | 3,482,494.60 | 344,080.16 | 108,562.56 | Not Available | Not Available |
303190080 | 080 | RT | Peachtree City | GA | 3,468,908.65 | 393,712.98 | 246,479.50 | 01/01/2022 | 06/01/2022 |
625100130 | 081 | RT | Ormond Beach | FL | 3,674,233.72 | 313,310.00 | 156,655.00 | 01/01/2022 | 06/30/2022 |
303190082 | 082 | LO | Sacramento | CA | 3,226,030.11 | 112,238.00 | 241,053.00 | Not Available | Not Available |
625100119 | 083 | RT | South Gate | CA | 3,519,038.68 | 458,009.18 | 108,359.72 | 01/01/2022 | 03/31/2022 |
303190084 | 084 | MF | Lebanon | OH | 3,545,940.56 | 545,711.73 | 309,825.98 | 01/01/2022 | 06/30/2022 |
303190085 | 085 | RT | Glen Allen | VA | 3,786,000.00 | 346,927.32 | 261,187.98 | Not Available | Not Available |
303190086 | 086 | RT | Chicago | IL | 3,260,746.85 | 397,670.00 | 105,620.21 | 01/01/2022 | 03/31/2022 |
303190087 | 087 | RT | Portsmouth | VA | 3,255,763.68 | 302,277.10 | 306,674.00 | 07/01/2021 | 06/30/2022 |
303190088 | 088 | RT | Kernersville | NC | 3,705,000.00 | 340,330.08 | 255,860.81 | Not Available | Not Available |
300571218 | 089 | LO | Brighton | CO | 2,599,017.28 | 474,119.00 | 555,788.00 | Not Available | Not Available |
303190090 | 090 | RT | Winston-Salem | NC | 3,250,000.00 | 299,469.00 | 226,014.02 | Not Available | Not Available |
303190091 | 091 | RT | Raleigh | NC | 2,698,848.14 | 275,840.84 | 135,454.68 | 01/01/2022 | 06/30/2022 |
© Copyright 2022 Citigroup |
Reports Available at | sf.citidirect.com | Page 18 of 44 |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | |
303190092 | 092 | N/A | 2,603,146.66 | 501,265.33 | 528,943.53 | Not Available | Not Available | |||
303190093 | 093 | RT | Franklinton | NC | 2,441,814.53 | 254,053.35 | 125,793.96 | 01/01/2022 | 06/30/2022 | |
625100109 | 094 | OF | Charlotte | NC | 2,389,398.69 | 263,608.12 | 138,130.25 | Not Available | Not Available | |
303190095 | 095 | RT | Carthage | NC | 2,310,275.43 | 237,208.65 | 118,604.82 | 01/01/2022 | 06/30/2022 | |
304101324 | 096 | RT | Warwick | RI | 1,913,248.79 | 219,038.21 | 90,240.54 | 01/01/2022 | 06/30/2022 | |
304101325 | 097 | IN | Long Island City | NY | 1,602,488.08 | 304,357.55 | 237,672.00 | Not Available | Not Available | |
304101326 | 098 | RT | Mooresville | NC | 1,629,571.61 | 204,747.76 | 118,970.98 | 01/01/2022 | 06/30/2022 | |
304101327 | 099 | OF | Baton Rouge | LA | 1,556,069.62 | 161,020.90 | 89,582.78 | 01/01/2022 | 06/30/2022 | |
304101328 | 100 | OF | Glens Falls | NY | 1,128,792.40 | 248,676.43 | 103,677.25 | 01/01/2022 | 06/30/2022 | |
Totals | Count: | 90 | 968,105,545.52 | 118,708,028.29 | 67,770,410.95 |
Reports Available at | sf.citidirect.com | Page 19 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
304102263 | 004 | <1 | 50,000,000.00 | 8/6/22 | 186,000.00 | 185,677.08 | 0.00 | 0.00 | A | 0 | ||||||
304101264 | 008 | 3+ | 29,263,738.52 | 3/6/21 | 112,634.66 | 2,022,631.91 | 56,200.68 | 1,205.00 | 3 | 13 | 7/8/20 | |||||
300571197 | 034 | <1 | 8,449,174.23 | 8/6/22 | 56,591.35 | 56,445.84 | 0.00 | 0.00 | B | 0 | ||||||
Totals | Count: | 3 | 87,712,912.75 | 355,226.01 | 2,264,754.83 | 56,200.68 | 1,205.00 |
Reports Available at | sf.citidirect.com | Page 20 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | # | ||||||||||||||||
09/12/2022 | 58,435,800.41 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,401,704.05 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
6.036 | % | 2.2 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.934 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
08/12/2022 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,449,396.65 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.935 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
07/12/2022 | 11,582,831.80 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,496,910.86 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
1.175 | % | 2.2 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.891 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
06/10/2022 | 61,069,044.98 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,547,691.86 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
6.188 | % | 3.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.893 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
05/12/2022 | 105,688,271.63 | 4 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,594,838.41 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||
10.694 | % | 4.4 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.893 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |
04/12/2022 | 112,631,192.78 | 6 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,645,264.89 | 1 | 0.00 | 0 | 0.00 | 0 | 36,721,523.88 | 1 | ||||||||||||||||
10.974 | % | 6.5 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.791 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.578 | % | 1.1 | % | |
03/11/2022 | 50,204,114.52 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,692,046.48 | 1 | 0.00 | 0 | 0.00 | 0 | 36,773,308.11 | 1 | ||||||||||||||||
4.885 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.792 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.578 | % | 1.1 | % | |
02/11/2022 | 57,644,986.83 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,749,059.50 | 1 | 0.00 | 0 | 0.00 | 0 | 36,838,444.90 | 1 | ||||||||||||||||
5.600 | % | 2.2 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.793 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.579 | % | 1.1 | % | |
01/12/2022 | 109,406,489.84 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,795,452.85 | 1 | 0.00 | 0 | 0.00 | 0 | 36,889,784.76 | 1 | ||||||||||||||||
10.615 | % | 3.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.794 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.579 | % | 1.1 | % | |
12/10/2021 | 65,704,815.21 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,841,672.67 | 1 | 0.00 | 0 | 0.00 | 0 | 36,940,929.49 | 1 | ||||||||||||||||
6.367 | % | 3.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.795 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.579 | % | 1.1 | % | |
11/15/2021 | 77,476,975.85 | 3 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,891,205.57 | 1 | 0.00 | 0 | 0.00 | 0 | 36,996,415.66 | 1 | ||||||||||||||||
7.374 | % | 3.2 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.750 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.521 | % | 1.1 | % | |
10/13/2021 | 76,986,273.14 | 4 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 28,937,067.24 | 1 | 0.00 | 0 | 0.00 | 0 | 37,047,155.12 | 1 | ||||||||||||||||
7.318 | % | 4.3 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 2.751 | % | 1.1 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 3.522 | % | 1.1 | % |
Reports Available at | sf.citidirect.com | Page 21 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 41,869.62 | 756,244.36 |
Totals | 1 | 11,164,818.04 | 41,869.62 | 756,244.36 |
Reports Available at | sf.citidirect.com | Page 22 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
04/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 0.00 | 04/06/2022 | 0.00 | 0.00 |
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 |
10/13/2021 | 303190005 | 005 | Highland Square | 20,405,234.25 | 06/07/2021 | 74,912.72 | 838,485.48 |
11/15/2021 | 303190005 | 005 | Highland Square | 20,405,234.25 | 06/07/2021 | 77,409.81 | 915,895.29 |
12/10/2021 | 303190005 | 005 | Highland Square | 20,405,234.25 | 06/07/2021 | 74,912.72 | 990,808.01 |
01/12/2022 | 303190005 | 005 | Highland Square | 22,281,441.18 | 01/06/2022 | 84,527.44 | 1,075,335.45 |
02/11/2022 | 303190005 | 005 | Highland Square | 22,281,441.18 | 01/06/2022 | 84,527.43 | 1,159,862.88 |
03/11/2022 | 303190005 | 005 | Highland Square | 22,281,441.18 | 01/06/2022 | 76,347.36 | 1,236,210.24 |
04/12/2022 | 303190005 | 005 | Highland Square | 22,281,441.18 | 01/06/2022 | 84,527.43 | 1,320,737.67 |
05/12/2022 | 303190005 | 005 | Highland Square | 22,281,441.18 | 01/06/2022 | 0.00 | 1,320,737.67 |
12/11/2020 | 304101264 | 008 | Centralia Outlets | 9,991,705.24 | 12/07/2020 | 36,261.56 | 36,261.56 |
Reports Available at | sf.citidirect.com | Page 23 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
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 |
10/13/2021 | 304101264 | 008 | Centralia Outlets | 12,255,448.82 | 08/06/2021 | 44,477.07 | 428,906.25 |
11/15/2021 | 304101264 | 008 | Centralia Outlets | 12,255,448.82 | 08/06/2021 | -99,086.61 | 329,819.64 |
12/10/2021 | 304101264 | 008 | Centralia Outlets | 12,255,448.82 | 08/06/2021 | 44,477.07 | 374,296.71 |
01/12/2022 | 304101264 | 008 | Centralia Outlets | 12,255,448.82 | 08/06/2021 | 45,959.64 | 420,256.35 |
02/11/2022 | 304101264 | 008 | Centralia Outlets | 12,255,448.82 | 08/06/2021 | 45,959.64 | 466,215.99 |
03/11/2022 | 304101264 | 008 | Centralia Outlets | 12,255,448.82 | 08/06/2021 | 41,511.93 | 507,727.92 |
04/12/2022 | 304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 41,869.61 | 549,597.53 |
05/12/2022 | 304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 40,518.99 | 590,116.52 |
06/10/2022 | 304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 41,869.62 | 631,986.14 |
07/12/2022 | 304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 40,518.98 | 672,505.12 |
08/12/2022 | 304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 41,869.62 | 714,374.74 |
09/12/2022 | 304101264 | 008 | Centralia Outlets | 11,164,818.04 | 04/06/2022 | 41,869.62 | 756,244.36 |
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 |
Reports Available at | sf.citidirect.com | Page 24 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
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 25 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 26 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 |
10/13/2021 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
11/15/2021 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
12/10/2021 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
01/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
02/11/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
03/11/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
04/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
05/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
06/10/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
07/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
08/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
09/12/2022 | 303190003 | 003 | Northeastern Hotel Portfolio | 2/6/21 | 8 | Other |
Reports Available at | sf.citidirect.com | Page 27 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 |
Determination Date: | 09/06/2022 | |
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 | 8 | 6/1/20 | 3/14/22 | 71,800,000.00 | 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 | 3/15/22 | 21,400,000.00 | 0.00 | See the loan supplemental file for comments. | ||
300571208 | 045 | 8 | 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 | 6 | 159,775,000.00 | 0.00 |
Reports Available at | sf.citidirect.com | Page 28 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||||||||
Determination Date: | 09/06/2022 | ||||||||||||||||||
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 | ||
9/12/22 | 300571208 | 045 | 7/12/18 | 8 | 4/6/22 | 7,232,740.88 | 7,232,740.88 | 12 | OH | 5.300 | % | 500,688.07 | 1.82 | % | 12/6/24 | 27 | |||
8/12/22 | 300571208 | 045 | 7/12/18 | 8 | 4/6/22 | 7,245,485.92 | 7,245,485.92 | 12 | OH | 5.300 | % | 500,688.07 | 1.82 | % | 12/6/24 | 28 | |||
7/12/22 | 300571208 | 045 | 7/12/18 | 8 | 4/6/22 | 7,258,173.05 | 7,271,868.26 | 12 | OH | 5.300 | % | 678,337.00 | 1.65 | % | 12/6/24 | 29 | |||
6/10/22 | 300571208 | 045 | 7/12/18 | 8 | 4/6/22 | 7,271,868.26 | 7,271,868.26 | 12 | OH | 5.300 | % | 678,337.00 | 1.65 | % | 12/6/24 | 30 | |||
5/12/22 | 300571208 | 045 | 7/12/18 | 8 | 4/6/22 | 7,284,435.54 | 7,284,435.54 | 12 | OH | 5.300 | % | 678,337.00 | 1.65 | % | 12/6/24 | 31 | |||
4/12/22 | 300571208 | 045 | 7/12/18 | 9 | 7,298,015.27 | 7,298,015.27 | 12 | OH | 5.300 | % | 678,337.00 | 1.65 | % | 12/6/24 | 32 | ||||
3/11/22 | 300571208 | 045 | 7/12/18 | 9 | 7,310,463.76 | 7,310,463.76 | 12 | OH | 5.300 | % | 678,337.00 | 1.65 | % | 12/6/24 | 33 | ||||
2/11/22 | 300571208 | 045 | 7/12/18 | 9 | 7,326,076.67 | 7,338,397.67 | 12 | OH | 5.300 | % | 678,337.00 | 1.65 | % | 12/6/24 | 34 | ||||
1/12/22 | 300571208 | 045 | 7/12/18 | 98 | 7,338,397.67 | 7,350,662.69 | 12 | OH | 5.300 | % | 148,961.00 | 1.08 | % | 12/6/24 | 35 | ||||
12/10/21 | 300571208 | 045 | 7/12/18 | 13 | 7,350,662.69 | 7,363,951.20 | 12 | OH | 5.300 | % | 148,961.00 | 1.08 | % | 12/6/24 | 36 | ||||
11/15/21 | 300571208 | 045 | 7/12/18 | 13 | 7,363,951.20 | 7,363,951.20 | 12 | OH | 5.300 | % | 148,961.00 | 1.08 | % | 12/6/24 | 37 | ||||
10/13/21 | 300571208 | 045 | 7/12/18 | 13 | 7,376,100.13 | 7,389,276.79 | 12 | OH | 5.300 | % | 148,961.00 | 1.08 | % | 12/6/24 | 38 | ||||
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 | ||||
Reports Available at sf.citidirect.com | Page 29 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||||
Determination Date: | 09/06/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2015-GC27 | |||||||||||||||
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 |
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 |
Reports Available at sf.citidirect.com | Page 30 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||||||||
Determination Date: | 09/06/2022 | |||||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
Series 2015-GC27 | ||||||||||||||||
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 | |
9/12/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,599,017.28 | 2,599,017.28 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 25 |
8/12/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,610,756.07 | 2,610,756.07 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 26 |
7/12/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,622,440.53 | 2,622,440.53 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 27 |
6/10/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,634,464.25 | 2,634,464.25 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 28 |
5/12/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,646,038.98 | 2,646,038.98 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 29 |
4/12/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,657,956.98 | 2,657,956.98 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 30 |
3/11/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,669,422.97 | 2,669,422.97 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 31 |
2/11/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,682,037.22 | 2,682,037.22 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 32 |
1/12/22 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,693,391.76 | 2,693,391.76 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 33 |
12/10/21 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,704,693.74 | 2,704,693.74 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 34 |
11/15/21 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,716,348.98 | 2,716,348.98 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 35 |
10/13/21 | 300571218 | 089 | 6/15/20 | 8 | 9/24/20 | 2,727,544.71 | 2,727,544.71 | 19 | CO | 5.400 | % | 555,788.00 | 1.94 | % | 10/6/24 | 36 |
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 |
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 | |
9/12/22 | 303190003 | 003 | 6/1/20 | 8 | 4/19/22 | 49,610,414.38 | 49,610,414.38 | 0 | 4.635 | % | 6,846,490.02 | 1.93 | % | 12/6/24 | 27 | |
Reports Available at sf.citidirect.com | Page 31 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||||||||
Determination Date: | 09/06/2022 | |||||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
Series 2015-GC27 | ||||||||||||||||
8/12/22 | 303190003 | 003 | 6/1/20 | 8 | 4/19/22 | 49,708,210.37 | 49,708,210.37 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 28 | |
7/12/22 | 303190003 | 003 | 6/1/20 | 8 | 4/19/22 | 49,805,617.55 | 49,805,617.55 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 29 | |
6/10/22 | 303190003 | 003 | 6/1/20 | 8 | 4/19/22 | 49,909,038.25 | 49,909,038.25 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 30 | |
5/12/22 | 303190003 | 003 | 6/1/20 | 8 | 4/19/22 | 50,005,646.99 | 50,108,297.98 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 31 | |
4/12/22 | 303190003 | 003 | 6/1/20 | 9 | 50,108,297.98 | 50,204,114.52 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 32 | ||
3/11/22 | 303190003 | 003 | 6/1/20 | 9 | 50,204,114.52 | 50,318,910.16 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 33 | ||
2/11/22 | 303190003 | 003 | 6/1/20 | 1 | 50,318,910.16 | 50,413,889.37 | 0 | 4.635 | % | 3,253,940.00 | 1.22 | % | 12/6/24 | 34 | ||
1/12/22 | 303190003 | 003 | 6/1/20 | 1 | 50,413,889.37 | 50,413,889.37 | 0 | 4.635 | % | 46,871.52 | 0.02 | % | 12/6/24 | 35 | ||
12/10/21 | 303190003 | 003 | 6/1/20 | 1 | 50,508,490.97 | 50,609,207.03 | 0 | 4.635 | % | 46,871.52 | 0.02 | % | 12/6/24 | 36 | ||
11/15/21 | 303190003 | 003 | 6/1/20 | 1 | 50,609,207.03 | 50,703,032.10 | 0 | 4.635 | % | 46,871.52 | 0.02 | % | 12/6/24 | 37 | ||
10/13/21 | 303190003 | 003 | 6/1/20 | 1 | 50,703,032.10 | 50,802,999.58 | 0 | 4.635 | % | 46,871.52 | 0.02 | % | 12/6/24 | 38 | ||
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 | ||
5/12/22 | 303190005 | 005 | 11/8/18 | 8 | 0.00 | 0.00 | 3 | MS | 4.431 | % | 279,808.28 | 0.16 | % | 11/6/24 | 30 | |
4/12/22 | 303190005 | 005 | 11/8/18 | 7 | 36,721,523.88 | 38,075,935.50 | 3 | MS | 4.431 | % | 279,808.28 | 0.16 | % | 11/6/24 | 31 | |
3/11/22 | 303190005 | 005 | 11/8/18 | 7 | 36,773,308.11 | 38,075,935.50 | 3 | MS | 4.431 | % | 279,808.28 | 0.16 | % | 11/6/24 | 32 | |
2/11/22 | 303190005 | 005 | 11/8/18 | 7 | 36,838,444.90 | 38,075,935.50 | 3 | MS | 4.431 | % | 423,163.00 | 0.37 | % | 11/6/24 | 33 | |
Reports Available at sf.citidirect.com | Page 32 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||||
Determination Date: | 09/06/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2015-GC27 | |||||||||||||||
1/12/22 | 303190005 | 005 | 11/8/18 | 7 | 36,889,784.76 | 38,075,935.50 | 3 | MS | 4.431 | % | 423,163.00 | 0.37 | % | 11/6/24 | 34 |
12/10/21 | 303190005 | 005 | 11/8/18 | 7 | 36,940,929.49 | 38,075,935.50 | 3 | MS | 4.431 | % | 423,163.00 | 0.37 | % | 11/6/24 | 35 |
11/15/21 | 303190005 | 005 | 11/8/18 | 7 | 36,996,415.66 | 38,075,935.50 | 3 | MS | 4.431 | % | 423,163.00 | 0.37 | % | 11/6/24 | 36 |
10/13/21 | 303190005 | 005 | 11/8/18 | 7 | 37,047,155.12 | 38,122,572.08 | 3 | MS | 4.431 | % | 884,989.00 | 0.51 | % | 11/6/24 | 37 |
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 |
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 |
Reports Available at sf.citidirect.com | Page 33 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||||||||
Determination Date: | 09/06/2022 | |||||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
Series 2015-GC27 | ||||||||||||||||
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 | |
9/12/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,317,718.39 | 27,317,718.39 | 12 | PA | 4.240 | % | 1,508,131.06 | 1.60 | % | 12/6/24 | 27 |
8/12/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,375,002.69 | 27,375,002.69 | 12 | PA | 4.240 | % | 1,508,131.06 | 1.60 | % | 12/6/24 | 28 |
7/12/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,432,078.60 | 27,432,078.60 | 12 | PA | 4.240 | % | 714,412.97 | 1.51 | % | 12/6/24 | 29 |
6/10/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,492,173.07 | 27,492,173.07 | 12 | PA | 4.240 | % | 714,412.97 | 1.51 | % | 12/6/24 | 30 |
5/12/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,548,822.74 | 27,548,822.74 | 12 | PA | 4.240 | % | 714,412.97 | 1.51 | % | 12/6/24 | 31 |
4/12/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,608,506.16 | 27,608,506.16 | 12 | PA | 4.240 | % | 2,128,857.13 | 1.50 | % | 12/6/24 | 32 |
3/11/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,664,732.63 | 27,664,732.63 | 12 | PA | 4.240 | % | 2,128,857.13 | 1.50 | % | 12/6/24 | 33 |
2/11/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,730,517.03 | 27,730,517.03 | 12 | PA | 4.240 | % | 2,128,857.13 | 1.50 | % | 12/6/24 | 34 |
1/12/22 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,786,299.64 | 27,786,299.64 | 12 | PA | 4.240 | % | 2,128,857.13 | 1.50 | % | 12/6/24 | 35 |
12/10/21 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,841,879.33 | 27,841,879.33 | 12 | PA | 4.240 | % | 2,128,857.13 | 1.50 | % | 12/6/24 | 36 |
11/15/21 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,900,530.93 | 27,900,530.93 | 12 | PA | 4.240 | % | 2,128,857.13 | 1.50 | % | 12/6/24 | 37 |
10/13/21 | 303190007 | 007 | 6/1/20 | 8 | 6/29/20 | 27,955,695.06 | 27,955,695.06 | 12 | PA | 4.240 | % | 1,436,608.50 | 1.52 | % | 12/6/24 | 38 |
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 |
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 |
Reports Available at sf.citidirect.com | Page 34 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||||||||
Determination Date: | 09/06/2022 | |||||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
Series 2015-GC27 | ||||||||||||||||
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 | |
9/12/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,370,935.91 | 5,370,935.91 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 24 | |
8/12/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,379,493.06 | 5,379,493.06 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 25 | |
7/12/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,388,015.65 | 5,388,015.65 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 26 | |
6/10/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,397,207.09 | 5,397,207.09 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 27 | |
5/12/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,405,658.12 | 5,405,658.12 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 28 | |
4/12/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,414,780.59 | 5,414,780.59 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 29 | |
3/11/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,423,160.63 | 5,423,160.63 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 30 | |
2/11/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,433,630.91 | 5,433,630.91 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 31 | |
1/12/22 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,441,934.81 | 5,441,934.81 | 0 | 4.710 | % | 435,304.17 | 1.59 | % | 9/6/24 | 32 | |
12/10/21 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,450,205.17 | 5,450,205.17 | 0 | 4.710 | % | 107,537.75 | 1.18 | % | 9/6/24 | 33 | |
11/15/21 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,459,153.47 | 5,459,153.47 | 0 | 4.710 | % | 107,537.75 | 1.18 | % | 9/6/24 | 34 | |
10/13/21 | 303190062 | 062 | 11/2/16 | 8 | 8/29/18 | 5,467,354.27 | 5,467,354.27 | 0 | 4.710 | % | 107,537.75 | 1.18 | % | 9/6/24 | 35 | |
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 | |
Reports Available at sf.citidirect.com | Page 35 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||||||
Determination Date: | 09/06/2022 | |||||||||||||
Commercial Mortgage Pass-Through Certificates | ||||||||||||||
Series 2015-GC27 | ||||||||||||||
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 |
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 |
Reports Available at sf.citidirect.com | Page 36 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||||
Determination Date: | 09/06/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2015-GC27 | |||||||||||||||
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 | |
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 | |
9/12/22 | 304101264 | 008 | 7/8/20 | 13 | 28,401,704.05 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 26 |
8/12/22 | 304101264 | 008 | 7/8/20 | 13 | 28,449,396.65 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 27 |
7/12/22 | 304101264 | 008 | 7/8/20 | 13 | 28,496,910.86 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 28 |
6/10/22 | 304101264 | 008 | 7/8/20 | 13 | 28,547,691.86 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 29 |
5/12/22 | 304101264 | 008 | 7/8/20 | 13 | 28,594,838.41 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 30 |
4/12/22 | 304101264 | 008 | 7/8/20 | 13 | 28,645,264.89 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 31 |
3/11/22 | 304101264 | 008 | 7/8/20 | 13 | 28,692,046.48 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 32 |
2/11/22 | 304101264 | 008 | 7/8/20 | 13 | 28,749,059.50 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 33 |
1/12/22 | 304101264 | 008 | 7/8/20 | 13 | 28,795,452.85 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 34 |
12/10/21 | 304101264 | 008 | 7/8/20 | 13 | 28,841,672.67 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 35 |
11/15/21 | 304101264 | 008 | 7/8/20 | 13 | 28,891,205.57 | 29,263,738.52 | 12 | WA | 4.360 | % | 564,365.57 | 1.22 | % | 11/6/24 | 36 |
10/13/21 | 304101264 | 008 | 7/8/20 | 13 | 28,937,067.24 | 29,263,738.52 | 12 | WA | 4.360 | % | 1,252,585.62 | 0.90 | % | 11/6/24 | 37 |
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 |
Reports Available at sf.citidirect.com | Page 37 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||||
Determination Date: | 09/06/2022 | ||||||||||||||
Commercial Mortgage Pass-Through Certificates | |||||||||||||||
Series 2015-GC27 | |||||||||||||||
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 |
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 38 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||
Determination Date: | 09/06/2022 | |||||||||
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 39 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||
Determination Date: | 09/06/2022 | |||||||||
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 |
5/12/22 | 303190005 | 005 | 4/20/22 | 3 | 22,218,197.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
1/10/20 | 303190013 | 013 | 1/6/20 | 5 | 20,242,269.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
12/10/21 | 304101308 | 015 | 11/18/21 | 5 | 17,250,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
8/12/22 | 304101250 | 020 | 7/28/22 | 9 | 14,814,443.86 | 0.00 | 0.00 | 0.00 | 0.00 | 501,610.53 |
3/12/21 | 300571216 | 027 | 2/11/21 | 9 | 10,180,176.56 | 0.00 | 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 | 0.00 |
12/11/20 | 300571213 | 040 | 12/4/20 | 3 | 8,700,000.00 | 0.00 | 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 | 0.00 |
3/12/18 | 303190055 | 055 | 2/28/18 | 9 | 6,391,808.98 | 0.00 | 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 | 0.00 | 31,947.23 |
Reports Available at sf.citidirect.com | Page 40 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | ||||||||||
Determination Date: | 09/06/2022 | |||||||||||
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) | |
There is no liquidated loan activity for the current distribution period. | ||||||||||||
Totals | ||||||||||||
Reports Available at sf.citidirect.com | Page 41 of 44 | © Copyright | 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||
Determination Date: | 09/06/2022 | ||||||||||||
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) | |
5/12/22 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
5/12/22 | 303190005 | 005 | 10/27/21 | 21,100,000.00 | 0.00 | 36,721,523.88 | 0.00 | 5,237,465.99 | 27,512,164.78 | 0.00 | 14,446,825.09 | ||
5/12/22 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
5/12/22 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
4/12/22 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
4/12/22 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
4/12/22 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
3/11/22 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
3/11/22 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
3/11/22 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
2/11/22 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 605.38 | |||
2/11/22 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
2/11/22 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
1/12/22 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
1/12/22 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
1/12/22 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
12/10/21 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
12/10/21 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
12/10/21 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
11/15/21 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
11/15/21 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
11/15/21 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
10/13/21 | 300571213 | 040 | 0.00 | 0.00 | 0.00 | 0.00 | 571,818.46 | 9,732,703.28 | 0.00 | 0.00 | |||
10/13/21 | 304101282 | 068 | 0.00 | 0.00 | 0.00 | 0.00 | 659,131.57 | 5,226,085.74 | 0.00 | 0.00 | |||
10/13/21 | 304101285 | 029 | 0.00 | 0.00 | 0.00 | 0.00 | 187,127.66 | 9,155,242.34 | 0.00 | 0.00 | |||
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 | |||
Reports Available at sf.citidirect.com | Page 42 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||||||
Determination Date: | 09/06/2022 | ||||||||||||
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) |
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 43 of 44 | © Copyright 2022 Citigroup |
Distribution Date: | 09/12/2022 | Citigroup Commercial Mortgage Trust 2015-GC27 | |||||||
Determination Date: | 09/06/2022 | ||||||||
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 44 of 44 | © Copyright 2022 Citigroup |