SECURITIES AND EXCHANGE COMMISSIONpdf.secdatabase.com/2272/0001193125-17-020899.pdf · 2017-01-27 · Asset Representations Reviewer and Investor Communication. ... investors in civil

Business Address388 GREENWICH STREETNEW YORK NY 100132128166000

Mailing Address388 GREENWICH STREETNEW YORK NY 10013

SECURITIES AND EXCHANGE COMMISSION

FORM 10-DPeriodic distribution reports by Asset-Backed issuers pursuant to Rule 13a-17 or 15d-17

Filing Date: 2017-01-27 | Period of Report: 2017-01-12SEC Accession No. 0001193125-17-020899

(HTML Version on secdatabase.com)

FILERCitigroup Commercial Mortgage Trust 2015-GC33CIK:1651588| State of Incorp.:DEType: 10-D | Act: 34 | File No.: 333-189017-11 | Film No.: 17552212SIC: 6189 Asset-backed securities

Copyright © 2017 www.secdatabase.com. All Rights Reserved.Please Consider the Environment Before Printing This Document

http://www.sec.gov/Archives/edgar/data/0001651588/000119312517020899/0001193125-17-020899-index.htm

http://edgar.secdatabase.com/2272/119312517020899/filing-main.htm

http://www.secdatabase.com/CIK/1651588

http://www.secdatabase.com/CIK/1651588

http://www.secdatabase.com/FileNumber/33318901711

http://www.secdatabase.com/SIC/6189

http://www.secdatabase.com

UNITED STATESSECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-DASSET-BACKED ISSUER DISTRIBUTION REPORT

PURSUANT TO SECTION 13 OR 15(d) OFTHE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:December 13, 2016 to January 12, 2017

Commission File Number of issuing entity: 333-189017-11Central Index Key Number of issuing entity: 0001651588

Citigroup Commercial Mortgage Trust 2015-GC33(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-189017Central Index Key Number of depositor: 0001258361

Citigroup Commercial Mortgage Securities Inc.(Exact name of depositor as specified in its charter)

Citigroup Global Markets Realty Corp.(Central Index Key Number: 0001541001)

Goldman Sachs Mortgage Company(Central Index Key Number: 0001541502)

Rialto Mortgage Finance, LLC(Central Index Key Number: 0001592182)

KGS-Alpha Real Estate Capital Markets, LLC(Central Index Key Number: 0001499542)

RAIT Funding, LLC(Central Index Key Number: 0001587045)

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

Richard Simpson (212) 816-5343(Name and telephone number, including area code, of the person to contact in connection with this filing)



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

47-517681547-521664947-7328772

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

c/o Citibank, N.A.388 Greenwich Street, 14th Floor

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

(212) 816-5693(Telephone number, including area code)

Registered/reporting pursuant to(check one)

Title of class Section 12(b) Section 12(g) Section 15(d)

Name ofexchange

(If Section 12(b))A-1 ☐ ☐ ☒ Not ApplicableA-2 ☐ ☐ ☒ Not ApplicableA-3 ☐ ☐ ☒ Not ApplicableA-4 ☐ ☐ ☒ Not ApplicableA-AB ☐ ☐ ☒ Not ApplicableX-A ☐ ☐ ☒ Not ApplicableA-S ☐ ☐ ☒ Not ApplicableB ☐ ☐ ☒ Not ApplicablePEZ ☐ ☐ ☒ Not ApplicableC ☐ ☐ ☒ Not ApplicableD ☐ ☐ ☒ Not ApplicableX-D ☐ ☐ ☒ Not Applicable

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



PART I �� DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On January 12, 2017, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust2015-GC33.

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

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the �Depositor�) and held by Citigroup Commercial MortgageTrust 2015-GC33 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained inthe underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (�Rule 15Ga-1�) onFebruary 16, 2016. The CIK number of the Depositor is 0001258361.

Citigroup Global Markets Realty Corp. (�CGMRC�), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 onFebruary 16, 2016. The CIK number of CGMRC is 0001541001.

Goldman Sachs Mortgage Company (�GSMC�), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 onNovember 14, 2016. The CIK number of GSMC is 0001541502.

Rialto Mortgage Finance, LLC (�Rialto�), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 3,2016. The CIK number of Rialto is 0001592182.

KGS Holdings, L.P. (�KGS�), the parent of KGS-Alpha Real Estate Capital Markets, LLC, one of the sponsors, most recently filed aForm ABS-15G under Rule 15Ga-1 on August 4, 2016. The CIK number of KGS is 0001499542.



RAIT Funding, LLC (�RAIT�), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016.The CIK number of RAIT is 0001587045.

Item 1A. Asset-Level Information.

Not applicable

Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II �� OTHER INFORMATION

Item 2. Legal Proceedings.

Disclosure from Deutsche Bank Trust Company Americas, as Trustee:

Deutsche Bank Trust Company Americas (�DBTCA�) and Deutsche Bank National Trust Company (�DBNTC�) have been sued byinvestors in civil litigation concerning their role as trustees of certain residential mortgage-backed securities (�RMBS�) trusts.

On June 18, 2014, a group of investors, including funds managed by Blackrock Advisors, LLC, PIMCO-Advisors, L.P., and others, fileda derivative action against DBNTC and DBTCA in New York State Supreme Court purportedly on behalf of and for the benefit of 544private-label RMBS trusts asserting claims for alleged violations of the U.S. Trust Indenture Act of 1939 (the �Trust Indenture Act�),breach of contract, breach of fiduciary duty and negligence based on DBNTC and DBTCA�s alleged failure to perform their duties astrustees for the trusts. Plaintiffs subsequently dismissed their state court complaint and filed a derivative and class action complaint inthe U.S. District Court for the Southern District of New York on behalf of and for the benefit of 564 private-label RMBS trusts, whichsubstantially overlapped with the trusts at issue in the state court action. The complaint alleges that the trusts at issue have suffered totalrealized collateral losses of U.S. $89.4 billion, but the complaint does not include a demand for money damages in a sum certain.DBNTC and DBTCA filed a motion to dismiss, and on January 19, 2016, the court partially granted the motion on procedural grounds:as to the 500 trusts that are governed by pooling and servicing agreements, the court declined to exercise jurisdiction. The court did notrule on substantive defenses asserted in the motion to dismiss. On March 22, 2016, plaintiffs filed an amended complaint in federalcourt. In the amended complaint, plaintiffs assert claims in connection with 62 trusts governed by indenture agreements. The amendedcomplaint alleges that the trusts at issue have suffered total realized collateral losses of U.S. $9.8 billion, but the complaint does notinclude a demand for money damages in a sum certain. On July 15, 2016, DBNTC and DBTCA filed a motion to dismiss the amendedcomplaint. As of September 2, 2016, DBNTC and DBTCA�s motion to dismiss has been briefed and is awaiting decision by the court.Discovery is ongoing.

On March 25, 2016, the BlackRock plaintiffs filed a state court action against DBTCA in the Superior Court of California, OrangeCounty with respect to 513 trusts. On May 18, 2016, plaintiffs filed an amended complaint with respect to 465 trusts, and includedDBNTC as an additional defendant. The amended complaint asserts three causes of action: breach of contract; breach of fiduciary duty;and breach of the duty to avoid conflicts of interest. Plaintiffs purport to bring the action on behalf of themselves and all other currentowners of certificates in the 465 trusts. The amended complaint alleges that the trusts at issue have suffered total realized collaterallosses of U.S. $75.7 billion, but does not include a demand for money damages in a sum certain. On August 22, 2016, DBNTC andDBTCA filed a demurrer as to plaintiffs� breach of fiduciary duty cause of action and breach of the duty to avoid conflicts of interestcause of action and motion to strike as to plaintiffs� breach of contract cause of action. On October 18, 2016, the court granted DBNTCand DBTCA�s demurrer, providing plaintiffs with thirty days� leave to amend, and denied DBNTC and DBTCA�s motion to strike.Plaintiffs did not further amend their complaint, and on December 19, 2016, DBNTC and DBTCA filed an answer to the amendedcomplaint. Discovery is ongoing.

On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, �IKB�), as aninvestor in 37 RMBS trusts, filed a summons with notice in the Supreme Court of the State of New York, New York County, againstDBNTC and DBTCA as trustees of the trusts. On May 27, 2016, IKB served its complaint asserting claims for breach of contract,breach of fiduciary duty, breach of duty to avoid conflicts of interest, violation of New York�s Streit Act, violation of the TrustIndenture Act, violation of Regulation AB, and violation of Section 9 of the Uniform Commercial Code. IKB alleges that DBNTC andDBTCA are liable for over U.S. $268 million in damages. On October 5, 2016, DBNTC and DBTCA, together with several othertrustees defending lawsuits by IKB, filed a joint motion to dismiss. On January 6, 2017, IKB filed a notice of



discontinuance, voluntarily dismissing with prejudice all claims as to three trusts. As of January 17, 2017, DBNTC and DBTCA�smotion to dismiss has been briefed and is awaiting decision by the court. Certain limited discovery is permitted to go forward while themotion to dismiss is pending.

It is DBTCA�s belief that it has no pending legal proceedings (including, based on DBTCA�s present evaluation, the litigationdisclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties as Trustee under the Pooling andServicing Agreement for this transaction.

Item 3. Sales of Securities and Use of Proceeds.

None

Item 4. Defaults Upon Senior Securities.

None

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

None

Item 6. Significant Obligors of Pool Assets.

Each of (i) the portfolio of properties securing the Illinois Center mortgage loan and (ii) the portfolio of properties securing theHammons Hotel Portfolio mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB andas disclosed in the Prospectus Supplement for Citigroup Commercial Mortgage Trust 2015-GC33 filed on September 29, 2015.

With respect to the portfolio of properties securing the Illinois Center mortgage loan, the most recent unaudited net operating incomewas $17,453,187 from January 1, 2016 through September 30, 2016. There is no material update at this time.

With respect to the portfolio of properties securing the Hammons Hotel Portfolio mortgage loan, the most recent unaudited net operatingincome was $28,047,277 from January 1, 2016 through September 30, 2016. There is no material update at this time.

Item 7. Change in Sponsor Interest in Securities.

None

Item 8. Significant Enhancement Provider Information.

None

Item 9. Other Information.

None

Item 10. Exhibits.

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

(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC33,relating to the January 12, 2017 distribution.

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



SIGNATURES

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

Citigroup Commercial Mortgage Securities Inc.(Depositor)

/s/ Paul VanderslicePaul Vanderslice, President

Date: January 27, 2017

EXHIBIT INDEX

ExhibitNumber Description

Exhibit 99.1 Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-GC33,relating to the January 12, 2017 distribution.



Exhibit 99.1

Distribution Date:Determination Date:

01/12/201701/06/2017

Citigroup Commercial Mortgage Trust 2015-GC33Commercial Mortgage Pass-Through Certificates

Series 2015-GC33

Deal Contact: John Hannon Citibank, [email protected] Agency and TrustTel: (212) 816-5693 388 Greenwich Street, 14th FloorFax: (212) 816-5527 New York, NY 10013

Reports Available at sf.citidirect.com Page 1 of 26 © Copyright 2017 Citigroup

CONTACT INFORMATION

Depositor Citigroup Commercial MortgageSecurities Inc.

Master Servicer Wells Fargo Bank, NationalAssociation

Trustee Deutsche Bank Trust CompanyAmericas

Certificate Administrator Citibank, N.A.

Operating Advisor Situs Holdings, LLC

Special Servicer LNR Partners, LLC

CONTENTS

Distribution Summary - Active Certificates 2

Distribution Summary (Factors) 3

Interest Distribution Detail 4

Principal Distribution Detail 5

Reconciliation Detail 6

Other Information 7

Stratification Detail 8

Mortgage Loan Detail 11

Delinquency Loan Detail 14

Appraisal Reduction Detail 16

Loan Modification Detail 18

Specially Serviced Loan Detail 20

Unscheduled Principal Detail 22

Liquidated Loan Detail 24

CREFC Legends 26




01/12/201701/06/2017


Series 2015-GC33

Distribution Summary - Active Certificates

DISTRIBUTION IN DOLLARS

Class (1)

OriginalBalance

(2)

PriorPrincipalBalance

(3)

Pass-Through

Rate(4)

AccrualDay Count

Fraction(5)

AccrualDates

(6)

InterestDistributed

(7)

PrincipalDistributed

(8)

PPP and YMDistributed

(9)

TotalDistributed

(10)=(7+8+9)

DeferredInterest

(11)

RealizedLoss(12)

CurrentPrincipalBalance

(13)=(3-8+11-12)Class A-1 31,785,000.00 26,590,548.73 1.643000% 30/360 12/01 - 12/31 36,406.89 356,918.27 0.00 393,325.16 0.00 0.00 26,233,630.46Class A-2 15,217,000.00 15,217,000.00 2.946000% 30/360 12/01 - 12/31 37,357.74 0.00 0.00 37,357.74 0.00 0.00 15,217,000.00Class A-3 220,000,000.00 220,000,000.00 3.515000% 30/360 12/01 - 12/31 644,416.67 0.00 0.00 644,416.67 0.00 0.00 220,000,000.00Class A-4 331,456,000.00 331,456,000.00 3.778000% 30/360 12/01 - 12/31 1,043,533.97 0.00 0.00 1,043,533.97 0.00 0.00 331,456,000.00Class A-AB 72,484,000.00 72,484,000.00 3.522000% 30/360 12/01 - 12/31 212,740.54 0.00 0.00 212,740.54 0.00 0.00 72,484,000.00Class A-S 47,924,000.00 47,924,000.00 4.114000% 30/360 12/01 - 12/31 164,299.45 0.00 0.00 164,299.45 0.00 0.00 47,924,000.00Class B 62,302,000.00 62,302,000.00 4.570946% 30/360 12/01 - 12/31 237,315.89 0.00 0.00 237,315.89 0.00 0.00 62,302,000.00Class C 41,934,000.00 41,934,000.00 4.570946% 30/360 12/01 - 12/31 159,731.70 0.00 0.00 159,731.70 0.00 0.00 41,934,000.00Class D 56,311,000.00 56,311,000.00 3.172000% 30/360 12/01 - 12/31 148,848.74 0.00 0.00 148,848.74 0.00 0.00 56,311,000.00Class E 23,963,000.00 23,963,000.00 4.570946% 30/360 12/01 - 12/31 91,277.98 0.00 0.00 91,277.98 0.00 0.00 23,963,000.00Class F 9,584,000.00 9,584,000.00 4.570946% 30/360 12/01 - 12/31 36,506.62 0.00 0.00 36,506.62 0.00 0.00 9,584,000.00Class G 11,129,000.00 11,129,000.00 4.570946% 30/360 12/01 - 12/31 42,391.71 0.00 0.00 42,391.71 0.00 0.00 11,129,000.00Class H 34,400,233.00 34,400,233.00 4.570946% 30/360 12/01 - 12/31 109,888.59 0.00 0.00 109,888.59 0.00 0.00 34,400,233.00Class R 0.00 0.00 0.000000% � � 0.00 0.00 0.00 0.00 0.00 0.00 0.00Totals 958,489,233.00 953,294,781.73 2,964,716.49 356,918.27 0.00 3,321,634.76 0.00 0.00 952,937,863.46

Notional Classes

Class X-A 718,866,000.00 713,671,548.73 0.974745% 30/360 12/01 - 12/31 579,706.37 0.00 0.00 579,706.37 0.00 0.00 713,314,630.46Class X-D 56,311,000.00 56,311,000.00 1.398946% 30/360 12/01 - 12/31 65,646.70 0.00 0.00 65,646.70 0.00 0.00 56,311,000.00Totals 775,177,000.00 769,982,548.73 645,353.07 0.00 0.00 645,353.07 0.00 0.00 769,625,630.46

Non-Active Exchangeable Certificates

Class PEZ 152,160,000.00 152,160,000.00 0.000000% 30/360 12/01 - 12/31 0.00 0.00 0.00 0.00 0.00 0.00 152,160,000.00





01/12/201701/06/2017


Series 2015-GC33

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

Class CUSIPRecordDate


(3)/(2) x 1000

InterestDistributed

(7)/(2) x 1000

PrincipalDistributed

(8)/(2) x 1000

PPP and YMDistributed

(9)/(2) x 1000

TotalDistributed

(10)/(2) x 1000

DeferredInterest

(11)/(2) x 1000Realized Loss(12)/(2) x 1000


(14)/(2) x 1000Class A-1

29425AAA1

12/30/2016 836.575389 1.145411 11.229142 0.000000 12.374553 0.000000 0.000000 825.346247

Class A-2

29425AAB9

12/30/2016 1,000.000000 2.455000 0.000000 0.000000 2.455000 0.000000 0.000000 1,000.000000

Class A-3

29425AAC7

12/30/2016 1,000.000000 2.929167 0.000000 0.000000 2.929167 0.000000 0.000000 1,000.000000

Class A-4

29425AAD5

12/30/2016 1,000.000000 3.148333 0.000000 0.000000 3.148333 0.000000 0.000000 1,000.000000

Class A-AB

29425AAE3

12/30/2016 1,000.000000 2.935000 0.000000 0.000000 2.935000 0.000000 0.000000 1,000.000000

Class A-S

29425AAF0

12/30/2016 1,000.000000 3.428333 0.000000 0.000000 3.428333 0.000000 0.000000 1,000.000000

Class B

29425AAG8

12/30/2016 1,000.000000 3.809122 0.000000 0.000000 3.809122 0.000000 0.000000 1,000.000000

Class C

29425AAH6

12/30/2016 1,000.000000 3.809121 0.000000 0.000000 3.809121 0.000000 0.000000 1,000.000000

Class D

29425AAJ2

12/30/2016 1,000.000000 2.643333 0.000000 0.000000 2.643333 0.000000 0.000000 1,000.000000

Class E29425AAP829425AAQ6

12/30/2016 1,000.000000 3.809122 0.000000 0.000000 3.809122 0.000000 0.000000 1,000.000000

Class F29425AAR429425AAS2

12/30/2016 1,000.000000 3.809121 0.000000 0.000000 3.809121 0.000000 0.000000 1,000.000000

Class G29425AAT029425AAU7

12/30/2016 1,000.000000 3.809121 0.000000 0.000000 3.809121 0.000000 0.000000 1,000.000000

Class H29425AAV529425AAW3

12/30/2016 1,000.000000 3.194414 0.000000 0.000000 3.194414 0.000000 0.000000 1,000.000000

Class R

29425AAX1

12/30/2016 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000

Class X-A

29425AAK9

12/30/2016 992.774104 0.806418 0.000000 0.000000 0.806418 0.000000 0.000000 992.277602



Class X-D

29425AAM5

12/30/2016 1,000.000000 1.165788 0.000000 0.000000 1.165788 0.000000 0.000000 1,000.000000





01/12/201701/06/2017


Series 2015-GC33

Interest Distribution Detail


Class (1)


(2)

Pass-Through

Rate(3)

AccrualDay

CountFraction

OptimalAccruedInterest

(6)

PriorUnpaidInterest

(7)

Interest onPrior Unpaid

Interest(8)

Non-Recov.Interest

Shortfall(9)

InterestDue

(10)=(6)+(7)+(8)-(9)

DeferredInterest

(11)

InterestDistributed

(12)

CurrentUnpaidInterest

(13)=(10)-(11)-(12)Class A-1

26,590,548.73 1.64300%30/360 36,406.89 0.00 0.00 0.00 36,406.89 0.00 36,406.89 0.00

Class A-215,217,000.00 2.94600%

30/360 37,357.74 0.00 0.00 0.00 37,357.74 0.00 37,357.74 0.00

Class A-3220,000,000.00 3.51500%

30/360 644,416.67 0.00 0.00 0.00 644,416.67 0.00 644,416.67 0.00

Class A-4331,456,000.00 3.77800%

30/360 1,043,533.97 0.00 0.00 0.00 1,043,533.97 0.00 1,043,533.97 0.00

Class A-AB72,484,000.00 3.52200%

30/360 212,740.54 0.00 0.00 0.00 212,740.54 0.00 212,740.54 0.00

Class A-S47,924,000.00 4.11400%

30/360 164,299.45 0.00 0.00 0.00 164,299.45 0.00 164,299.45 0.00

Class B62,302,000.00 4.57095%

30/360 237,315.89 0.00 0.00 0.00 237,315.89 0.00 237,315.89 0.00

Class C41,934,000.00 4.57095%

30/360 159,731.70 0.00 0.00 0.00 159,731.70 0.00 159,731.70 0.00

Class D56,311,000.00 3.17200%

30/360 148,848.74 0.00 0.00 0.00 148,848.74 0.00 148,848.74 0.00

Class E23,963,000.00 4.57095%

30/360 91,277.98 0.00 0.00 0.00 91,277.98 0.00 91,277.98 0.00

Class F9,584,000.00 4.57095%

30/360 36,506.62 0.00 0.00 0.00 36,506.62 0.00 36,506.62 0.00

Class G11,129,000.00 4.57095%

30/360 42,391.71 0.00 0.00 0.00 42,391.71 0.00 42,391.71 0.00

Class H34,400,233.00 4.57095%

30/360 131,034.67 107,374.79 0.00 0.00 238,409.46 0.00 109,888.59 128,520.87

Class R 0.00 0.00000% � 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00Totals 953,294,781.73 2,985,862.57 107,374.79 0.00 0.00 3,093,237.36 0.00 2,964,716.49 128,520.87

Notional Classes

Class X-A713,671,548.73 0.97475%

30/360 579,706.37 0.00 0.00 0.00 579,706.37 0.00 579,706.37 0.00

Class X-D56,311,000.00 1.39895%

30/360 65,646.70 0.00 0.00 0.00 65,646.70 0.00 65,646.70 0.00

Totals 769,982,548.73 645,353.07 0.00 0.00 0.00 645,353.07 0.00 645,353.07 0.00





01/12/201701/06/2017


Series 2015-GC33

Principal Distribution Detail


Class (1)

OriginalBalance

(2)


(3)

ScheduledPrincipal

Distribution(4)

UnscheduledPrincipal

Distribution(5)

AccretedPrincipal

(6)

CurrentRealized

Loss(7)

CurrentPrincipal

Recoveries(8)


(9)=(3)-(4)-(5)+(6)-(7)+(8)

CumulativeRealized

Loss(10)

OriginalClass(%)(11)

CurrentClass(%)(12)

OriginalCredit

Support(13)

CurrentCredit

Support(14)

Class A-1 31,785,000.00 26,590,548.73 356,918.27 0.00 0.00 0.00 0.00 26,233,630.46 0.00 3.32 % 2.75 % 30.00 % 30.17 %Class A-2 15,217,000.00 15,217,000.00 0.00 0.00 0.00 0.00 0.00 15,217,000.00 0.00 1.59 % 1.60 % 30.00 % 30.17 %Class A-3 220,000,000.00 220,000,000.00 0.00 0.00 0.00 0.00 0.00 220,000,000.00 0.00 22.95 % 23.09 % 30.00 % 30.17 %Class A-4 331,456,000.00 331,456,000.00 0.00 0.00 0.00 0.00 0.00 331,456,000.00 0.00 34.58 % 34.78 % 30.00 % 30.17 %Class A-AB 72,484,000.00 72,484,000.00 0.00 0.00 0.00 0.00 0.00 72,484,000.00 0.00 7.56 % 7.61 % 30.00 % 30.17 %Class A-S 47,924,000.00 47,924,000.00 0.00 0.00 0.00 0.00 0.00 47,924,000.00 0.00 5.00 % 5.03 % 25.00 % 25.15 %Class B 62,302,000.00 62,302,000.00 0.00 0.00 0.00 0.00 0.00 62,302,000.00 0.00 6.50 % 6.54 % 18.50 % 18.61 %Class C 41,934,000.00 41,934,000.00 0.00 0.00 0.00 0.00 0.00 41,934,000.00 0.00 4.38 % 4.40 % 14.13 % 14.21 %Class D 56,311,000.00 56,311,000.00 0.00 0.00 0.00 0.00 0.00 56,311,000.00 0.00 5.88 % 5.91 % 8.25 % 8.30 %Class E 23,963,000.00 23,963,000.00 0.00 0.00 0.00 0.00 0.00 23,963,000.00 0.00 2.50 % 2.51 % 5.75 % 5.78 %Class F 9,584,000.00 9,584,000.00 0.00 0.00 0.00 0.00 0.00 9,584,000.00 0.00 1.00 % 1.01 % 4.75 % 4.78 %Class G 11,129,000.00 11,129,000.00 0.00 0.00 0.00 0.00 0.00 11,129,000.00 0.00 1.16 % 1.17 % 3.59 % 3.61 %Class H 34,400,233.00 34,400,233.00 0.00 0.00 0.00 0.00 0.00 34,400,233.00 0.00 3.59 % 3.61 % 0.00 % 0.00 %Totals 958,489,233.00 953,294,781.73 356,918.27 0.00 0.00 0.00 0.00 952,937,863.46 0.00 100.00 % 100.00%





01/12/201701/06/2017


Series 2015-GC33

Reconciliation Detail

SOURCE OF FUNDS

Interest Funds AvailableScheduled Interest 3,767,170.88Prepayment Interest

Shortfall 0.00Interest Adjustments 0.00Realized Loss in Excess

of Principal Balance 0.00Total Interest Funds

Available: 3,767,170.88Principal Funds Available

Scheduled Principal 356,918.27Curtailments 0.00Principal Prepayments 0.00Net Liquidation Proceeds 0.00Repurchased Principal 0.00Substitution Principal 0.00Other Principal 0.00

Total PrincipalFunds Available: 356,918.27

Other Funds AvailableYield Maintenance

Charges 0.00Withdrawal of

WithheldAmounts from theInterest ReserveAccount 0.00

Deposit of WithheldAmounts to theInterest ReserveAccount (121,040.52 )

Total OtherFundsAvailable: (121,040.52 )

Total Funds Available 4,003,048.63

ALLOCATION OF FUNDS

Scheduled FeesServicing Fee 9,373.72Trustee/Certificate

Administrator Fee 3,776.10Operating Advisor Fee 1,354.47CREFC® Intellectual

Property RoyaltyLicense Fee 410.45

Total Scheduled Fees: 14,914.74Additional Fees, Expenses, etc.




Additional Servicing Fee 0.00Special Servicing Fee 21,146.06Work-out Fee 0.00Liquidation Fee 0.00Trust Fund Expenses 0.00Trust Advisor Expenses 0.00Reimbursement of Interest

on Advances to theServicer 0.00

Borrower ReimbursableTrust Fund Expenses 0.00

Other Expenses 0.00Total Additional

Fees, Expenses,etc.: 21,146.06

DistributionsInterest Distribution 3,610,069.56Principal Distribution 356,918.27Yield Maintenance Charge

Distribution 0.00Total Distributions: 3,966,987.83

Total Funds Allocated 4,003,048.63




01/12/201701/06/2017


Series 2015-GC33

Other Information

Interest Reserve Account InformationBeginning Interest Reserve Account Balance 0.00Deposit of Withheld Amounts to the Interest Reserve Account 121,040.52Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00Ending Interest Reserve Account Balance 121,040.52

Excess Liquidation Proceeds Reserve Account InformationBeginning Excess Liquidation Proceeds Reserve Account Balance 0.00Deposit to the Excess Liquidation Proceeds Reserve Account 0.00Withdrawal from the Excess Liquidation Proceeds Reserve Account 0.00Ending Excess Liquidation Proceeds Reserve Account Balance 0.00

Controlling Class InformationThe Controlling Class is Class H.The Controlling Class Representative is LNR Securities Holdings, LLC

There Are No Disclosable Special Servicer Fees.





01/12/201701/06/2017


Series 2015-GC33

Stratification Detail


Ending Scheduled Balance

Ending Sched Balance# of

LoansEnding Sched

Balance% of AggBalance WAC WAM

Wtd AvgDSCR

1 to 5,000,000 13 43,905,371.55 4.61 4.7216 0 1.6139045,000,001 to 10,000,000 28 208,079,236.67 21.84 4.6297 0 2.12199410,000,001 to 15,000,000 10 115,334,411.54 12.10 4.6690 0 1.76767215,000,001 to 20,000,000 3 50,265,752.06 5.27 4.5561 0 1.90578320,000,001 to 25,000,000 1 21,000,000.00 2.20 4.5100 0 2.10220025,000,001 to 30,000,000 2 54,046,472.00 5.67 4.5164 0 1.43387630,000,001 to 35,000,000 2 60,969,778.95 6.40 4.4099 0 1.80283735,000,001 to 40,000,000 1 35,625,000.00 3.74 4.8410 0 2.10600040,000,001 to 45,000,000 1 40,600,000.00 4.26 4.7230 0 2.70710045,000,001 to 50,000,000 0 0.00 0.00 0.0000 0 0.00000050,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.00000055,000,001 to 60,000,000 1 60,000,000.00 6.30 4.3400 0 2.10710060,000,001 to 65,000,000 1 65,000,000.00 6.82 4.1100 0 3.42780065,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.00000070,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.00000075,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.00000080,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.00000085,000,001 to 90,000,000 0 0.00 0.00 0.0000 0 0.00000090,000,001 or Greater 2 198,111,841.03 20.79 4.7221 0 1.917536

Totals 65 952,937,863.80 100.00 4.5891 0 2.054369

(When current DSCR is not available, the most currentlyprovided DSCR will be used.)

State

State# of

LoansEnding Sched


Wtd AvgDSCR

Arkansas 1 6,759,814.22 0.71 4.9500 0 0.900500California 7 133,739,955.22 14.03 4.5419 0 2.329182Colorado 1 4,000,000.00 0.42 4.5800 0 2.057500Florida 7 59,321,324.88 6.23 4.7363 0 1.902262Georgia 3 23,341,525.36 2.45 4.9948 0 1.492367Illinois 4 144,900,000.00 15.21 4.5202 0 1.641428Indiana 1 9,000,000.00 0.94 4.5500 0 4.589400Kentucky 1 8,245,807.86 0.87 4.2900 0 3.651600Michigan 3 57,500,000.00 6.03 4.5354 0 1.795526Missouri 1 15,182,980.13 1.59 4.8500 0 1.529700North Carolina 3 48,314,801.43 5.07 4.7661 0 2.095670New Jersey 2 13,600,000.00 1.43 4.5069 0 1.887897Nevada 2 16,725,000.00 1.76 4.3565 0 2.384037New York 4 77,145,818.06 8.10 4.1891 0 3.096734Ohio 5 25,633,850.77 2.69 4.4478 0 2.191963Oklahoma 1 5,400,000.00 0.57 4.4700 0 1.890200Oregon 2 22,800,000.00 2.39 4.5524 0 2.228409Pennsylvania 2 41,803,111.95 4.39 4.3450 0 1.775138South Carolina 1 5,600,000.00 0.59 4.4290 0 1.861300Texas 6 58,354,379.37 6.12 4.5782 0 1.623712Virginia 3 37,163,469.50 3.90 4.6052 0 1.434545Wisconsin 1 6,166,033.13 0.65 4.6550 0 1.825400Various 4 132,239,991.92 13.88 4.8972 0 2.129514

Totals 65 952,937,863.80 100.00 4.5891 0 2.054369




01/12/201701/06/2017


Series 2015-GC33

Stratification DetailSeasoning

Seasoning# of

LoansEnding Sched


Wtd AvgDSCR

12 Months orLess 0 0.00 0.00 0.0000 0 0.000000

13 to 24Months 0 0.00 0.00 0.0000 0 0.000000

25 to 36Months 0 0.00 0.00 0.0000 0 0.000000

37 to 48Months 0 0.00 0.00 0.0000 0 0.000000

49 Months orGreater 65 952,937,863.80 100.00 4.5891 0 2.054369

Totals 65 952,937,863.80 100.00 4.5891 0 2.054369

Property Type

Property Type# of

LoansEnding Sched


Wtd AvgDSCR

Other 2 22,046,000.00 2.31 4.9094 0 1.563458Multifamily 14 116,878,531.61 12.27 4.5700 0 1.906889Retail 20 205,509,398.76 21.57 4.6013 0 1.644972Industrial 2 38,755,991.17 4.07 4.8202 0 2.062932Office 7 254,412,500.00 26.70 4.3756 0 2.288339Mixed Use 3 40,469,145.08 4.25 4.3615 0 1.669245Lodging 11 215,344,758.67 22.60 4.8065 0 2.364744Self Storage 6 59,521,538.51 6.25 4.5957 0 2.072615

Totals 65 952,937,863.80 100.00 4.5891 0 2.054369

Debt Service Coverage Ratio

Debt ServiceCoverage Ratio

# ofLoans

Ending SchedBalance

% of AggBalance WAC WAM

Wtd AvgDSCR

1.250 or Less 4 26,721,817.01 2.80 4.7860 0 0.8422841.251 to 1.500 12 99,436,936.45 10.43 4.7677 0 1.3391071.501 to 1.750 16 266,184,761.30 27.93 4.5523 0 1.6404131.751 to 2.000 8 86,732,700.13 9.10 4.5867 0 1.9028692.001 to 2.250 9 249,276,642.46 26.16 4.6942 0 2.1239472.251 to 2.500 5 37,031,250.00 3.89 4.4401 0 2.3483862.501 to 2.750 5 82,700,000.00 8.68 4.6113 0 2.6616162.751 to 3.000 2 13,357,948.59 1.40 4.5765 0 2.8354913.001 to 3.250 0 0.00 0.00 0.0000 0 0.0000003.251 to 3.500 2 74,250,000.00 7.79 4.1504 0 3.4277003.501 to 3.750 1 8,245,807.86 0.87 4.2900 0 3.6516003.751 to 4.000 0 0.00 0.00 0.0000 0 0.0000004.001 or

Greater 1 9,000,000.00 0.94 4.5500 0 4.589400Totals 65 952,937,863.80 100.00 4.5891 0 2.054369


Loan Rate

Loan Rate (%)# of

LoansEnding Sched


Wtd AvgDSCR

4.00 or Less 0 0.00 0.00 0.0000 0 0.0000004.01 to 4.25 3 80,416,997.50 8.44 4.1348 0 3.202892




4.26 to 4.50 16 316,690,242.63 33.23 4.4010 0 1.9326274.51 to 4.75 28 303,262,692.02 31.82 4.6271 0 2.0734734.76 to 5.00 14 227,742,735.02 23.90 4.9076 0 1.8559715.01 to 5.25 3 20,525,196.63 2.15 5.0127 0 1.4634645.26 to 5.50 1 4,300,000.00 0.45 5.3600 0 1.5223005.51 to 5.75 0 0.00 0.00 0.0000 0 0.0000005.76 to 6.00 0 0.00 0.00 0.0000 0 0.0000006.01 to 6.25 0 0.00 0.00 0.0000 0 0.0000006.26 to 6.50 0 0.00 0.00 0.0000 0 0.0000006.51 to 6.75 0 0.00 0.00 0.0000 0 0.0000006.76 to 7.00 0 0.00 0.00 0.0000 0 0.0000007.01 or

Greater 0 0.00 0.00 0.0000 0 0.000000Totals 65 952,937,863.80 100.00 4.5891 0 2.054369




01/12/201701/06/2017


Series 2015-GC33

Stratification Detail


Anticipated Remaining Term

AnticipatedRemaining Term

# ofLoans

Ending SchedBalance


Wtd AvgDSCR

60 Months orLess 65 952,937,863.80 100.00 4.5891 0 2.054369

61 to 90 Months 0 0.00 0.00 0.0000 0 0.00000091 Months or

Greater 0 0.00 0.00 0.0000 0 0.000000Totals 65 952,937,863.80 100.00 4.5891 0 2.054369


Remaining Amortization Term

RemainingAmortization Term

# ofLoans

Ending SchedBalance


Wtd AvgDSCR

240 Months orLess 63 937,502,254.51 98.38 4.5921 0 2.040215

241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000271 to 300 Months 2 15,435,609.29 1.62 4.4018 0 2.914017301 Months or

Greater 0 0.00 0.00 0.0000 0 0.000000Totals 65 952,937,863.80 100.00 4.5891 0 2.054369




01/12/201701/06/2017


Series 2015-GC33

Mortgage Loan Detail

Loan NumberOMCR

PropType(1) City State

InterestPayment

PrincipalPayment

GrossCoupon

MaturityDate

NegAmFlag

BeginningScheduledBalance

EndingScheduledBalance

PaidThrough

Date

AppraisalReduction

Date

AppraisalReductionAmount

PaymentStatus

(2)

WorkoutStrategy

(3)

ModType(4)

304101444 001 OF Chicago IL 387,069.44 0.00 4.49500% 8/6/25 N 100,000,000.00 100,000,000.00 1/6/17 N/A 0.00 0 0 0304591002 002 LO Various XX 418,987.94 114,995.40 4.95350% 9/6/25 N 98,226,836.43 98,111,841.03 12/6/16 N/A 0.00 B 13 0304101447 003 OF New York NY 230,045.83 0.00 4.11000% 5/6/26 N 65,000,000.00 65,000,000.00 1/6/17 N/A 0.00 0 0 0304591004 004 OF Novato CA 224,233.33 0.00 4.34000% 8/6/25 N 60,000,000.00 60,000,000.00 1/6/17 N/A 0.00 0 0 0304591005 005 LO Sunnyvale CA 165,121.33 0.00 4.72300% 9/6/25 N 40,600,000.00 40,600,000.00 1/6/17 N/A 0.00 0 0 0300571374 006 MF Troy MI 119,174.19 0.00 4.55000% 7/6/25 N 30,416,667.00 30,416,667.00 1/6/17 N/A 0.00 0 0 0300571353 007 IN Charlotte NC 148,507.76 0.00 4.84100% 7/6/25 N 35,625,000.00 35,625,000.00 1/6/17 N/A 0.00 0 0 0304591008 008 MU Jenkintown PA 112,508.58 41,696.54 4.27050% 8/6/25 N 30,594,808.49 30,553,111.95 1/6/17 N/A 0.00 0 0 0304101448 009 RT Carbondale IL 106,571.11 0.00 4.42000% 9/6/25 N 28,000,000.00 28,000,000.00 1/6/17 N/A 0.00 0 0 0304101428 010 RT Roanoke VA 103,621.55 0.00 4.62000% 8/6/25 N 26,046,472.00 26,046,472.00 1/6/17 N/A 0.00 0 0 0304101440 011 SS Various MI 81,555.83 0.00 4.51000% 8/6/25 N 21,000,000.00 21,000,000.00 1/6/17 N/A 0.00 0 0 0304591012 012 RT Houston TX 71,066.88 25,650.73 4.31900% 9/6/25 N 19,108,422.66 19,082,771.93 1/6/17 N/A 0.00 0 0 0304101438 013 SS Various XX 62,826.67 0.00 4.56000% 8/6/25 N 16,000,000.00 16,000,000.00 1/6/17 N/A 0.00 0 0 0304591014 014 RT Columbia MO 63,486.48 18,305.75 4.85000% 8/6/25 N 15,201,285.88 15,182,980.13 1/6/17 N/A 0.00 0 0 0304101450 015 LO Various TX 55,724.95 16,968.51 4.71000% 9/6/25 N 13,739,457.23 13,722,488.72 1/6/17 N/A 0.00 0 0 0300571367 016 MF Beaverton OR 51,830.28 0.00 4.63000% 8/6/25 N 13,000,000.00 13,000,000.00 1/6/17 N/A 0.00 0 0 0304591017 017 RT Reno NV 45,440.25 0.00 4.23850% 8/6/25 N 12,450,000.00 12,450,000.00 1/6/17 N/A 0.00 0 0 0304591018 018 N/A DeKalb IL 49,367.50 0.00 4.90000% 8/6/25 N 11,700,000.00 11,700,000.00 1/6/17 N/A 0.00 0 0 0304591019 019 RT Dover PA 44,053.91 0.00 4.54750% 8/6/25 N 11,250,000.00 11,250,000.00 1/6/17 N/A 0.00 0 0 0304591020 020 RT Cumming GA 47,471.55 12,720.94 5.01000% 9/1/25 N 11,003,643.76 10,990,922.82 1/1/17 N/A 0.00 0 0 0300571342 021 RT Weston FL 44,235.28 0.00 4.67000% 7/6/25 N 11,000,000.00 11,000,000.00 1/6/17 N/A 0.00 0 0 0304591022 022 MF Cleveland OH 39,222.06 0.00 4.29700% 9/6/25 N 10,600,000.00 10,600,000.00 1/6/17 N/A 0.00 0 0 0304591023 023 N/A Various XX 43,832.55 0.00 4.92000% 9/1/25 N 10,346,000.00 10,346,000.00 1/1/17 N/A 0.00 0 0 0300571360 024 RT Tampa FL 42,646.96 0.00 4.82000% 8/6/25 N 10,275,000.00 10,275,000.00 1/6/17 N/A 0.00 0 0 0301461021 025 RT Lake Forest CA 40,644.44 0.00 4.72000% 8/6/25 N 10,000,000.00 10,000,000.00 1/6/17 N/A 0.00 0 0 0304591026 026 MF Oregon City OR 37,548.84 0.00 4.44950% 8/6/25 N 9,800,000.00 9,800,000.00 1/6/17 N/A 0.00 0 0 0300571389 027 LO Plantation FL 39,691.49 10,909.91 4.95000% 9/6/25 N 9,311,786.20 9,300,876.29 1/6/17 N/A 0.00 0 0 0





01/12/201701/06/2017


Series 2015-GC33


Loan Number OMCR


InterestPayment

PrincipalPayment

GrossCoupon

MaturityDate

NegAmFlag



PaidThrough

Date

AppraisalReduction

Date


PaymentStatus

(2)

WorkoutStrategy

(3)

ModType(4)

304591028 028 LO San Diego CA 35,318.04 0.00 4.43400% 9/6/25 N 9,250,000.00 9,250,000.00 1/6/17 N/A 0.00 0 0 0300571382 029 OF Jupiter FL 37,064.81 0.00 4.73000% 8/6/25 N 9,100,000.00 9,100,000.00 1/6/17 N/A 0.00 0 0 0304101437 030 OF Hallandale Beach FL 33,092.50 0.00 4.27000% 8/6/25 N 9,000,000.00 9,000,000.00 1/6/17 N/A 0.00 0 0 0304101435 031 LO Indianapolis IN 35,262.50 0.00 4.55000% 8/6/25 N 9,000,000.00 9,000,000.00 1/6/17 N/A 0.00 0 0 0304101442 032 LO Newport KY 30,500.27 10,525.34 4.29000% 8/6/20 N 8,256,333.20 8,245,807.86 1/6/17 N/A 0.00 0 0 0304591033 033 MF Austin TX 31,503.15 0.00 4.46150% 9/6/25 N 8,200,000.00 8,200,000.00 1/6/17 N/A 0.00 0 0 0304101453 034 SS Various TX 33,838.19 9,581.77 4.88000% 9/6/25 N 8,052,450.49 8,042,868.72 1/6/17 N/A 0.00 0 0 0304591035 035 MF Richmond VA 32,914.68 0.00 4.69000% 9/6/25 N 8,150,000.00 8,150,000.00 1/6/17 N/A 0.00 0 0 0304101451 036 RT Various XX 32,557.72 13,513.00 4.85000% 9/6/25 N 7,795,663.89 7,782,150.89 1/6/17 N/A 0.00 0 0 0301461022 037 RT Riverside CA 31,296.22 0.00 4.72000% 8/6/25 N 7,700,000.00 7,700,000.00 1/6/17 N/A 0.00 0 0 0304101430 038 LO Southern Pines NC 28,082.46 9,290.04 4.53000% 8/6/20 N 7,199,091.47 7,189,801.43 1/6/17 N/A 0.00 0 0 0304591039 039 MF Houston TX 29,796.17 0.00 4.74000% 9/6/25 N 7,300,000.00 7,300,000.00 1/6/17 N/A 0.00 0 0 0304101436 040 OF Beachwood OH 27,233.82 0.00 4.51000% 8/6/25 N 7,012,500.00 7,012,500.00 1/6/17 N/A 0.00 0 0 0300571365 041 RT Brick NJ 27,546.94 0.00 4.57000% 8/6/25 N 7,000,000.00 7,000,000.00 1/6/17 N/A 0.00 0 0 0300571387 042 LO Johns Creek GA 29,098.72 7,998.29 4.95000% 9/6/25 N 6,826,678.82 6,818,680.53 1/6/17 N/A 0.00 0 0 0300571388 043 LO Rogers AR 28,847.51 7,929.24 4.95000% 9/6/25 N 6,767,743.46 6,759,814.22 1/6/17 N/A 0.00 0 0 0304101406 044 SS Trenton NJ 25,234.00 0.00 4.44000% 7/6/25 N 6,600,000.00 6,600,000.00 1/6/17 N/A 0.00 0 0 0300571377 045 LO Lady Lake FL 25,450.96 10,669.41 4.65000% 8/6/25 N 6,356,118.00 6,345,448.59 1/6/17 N/A 0.00 0 0 0304591046 046 MU West Allis WI 24,747.46 7,756.54 4.65500% 8/1/25 N 6,173,789.67 6,166,033.13 1/1/17 N/A 0.00 0 0 0304591047 047 MF Newnan GA 23,941.19 6,458.33 5.02000% 7/6/25 N 5,538,380.34 5,531,922.01 1/6/17 N/A 0.00 0 0 0304591048 048 RT Lexington SC 21,357.62 0.00 4.42900% 7/6/25 N 5,600,000.00 5,600,000.00 1/6/17 N/A 0.00 0 0 0300571379 049 MF Raleigh NC 21,738.75 0.00 4.59000% 8/6/25 N 5,500,000.00 5,500,000.00 1/6/17 N/A 0.00 0 0 0304591050 050 MF Lawton OK 20,785.50 0.00 4.47000% 8/6/25 N 5,400,000.00 5,400,000.00 1/6/17 N/A 0.00 0 0 0300571378 051 RT Homewood IL 21,000.78 0.00 4.69000% 8/6/25 N 5,200,000.00 5,200,000.00 1/6/17 N/A 0.00 0 0 0304101439 052 RT Glenville NY 18,511.19 6,258.19 4.48000% 8/6/25 N 4,798,406.46 4,792,148.27 1/6/17 N/A 0.00 0 0 0300571364 053 OF Boca Raton FL 19,846.89 0.00 5.36000% 8/6/25 N 4,300,000.00 4,300,000.00 1/6/17 N/A 0.00 0 0 0300571392 054 SS Las Vegas NV 17,301.88 0.00 4.70000% 9/6/25 N 4,275,000.00 4,275,000.00 1/6/17 N/A 0.00 0 0 0





01/12/201701/06/2017


Series 2015-GC33


Loan NumberOMCR


InterestPayment

PrincipalPayment

GrossCoupon

MaturityDate

NegAmFlag



PaidThrough

Date

AppraisalReduction

Date


PaymentStatus

(2)

WorkoutStrategy

(3)

ModType(4)

301461023 055 RT Sonora CA 17,285.56 4,346.12 5.01000% 8/6/25 N 4,006,697.92 4,002,351.80 1/6/17 N/A 0.00 0 0 0300571355 056 RT Pueblo CO 15,775.56 0.00 4.58000% 7/6/25 N 4,000,000.00 4,000,000.00 1/6/17 N/A 0.00 0 0 0304101445 057 MU Brooklyn NY 14,918.75 0.00 4.62000% 8/6/25 N 3,750,000.00 3,750,000.00 1/6/17 N/A 0.00 0 0 0300571372 058 SS Clifton Park NY 14,851.27 4,411.95 4.78000% 8/6/25 N 3,608,081.74 3,603,669.79 1/6/17 N/A 0.00 0 0 0304591059 059 MF Medina OH 13,423.84 4,177.16 4.68400% 7/6/25 N 3,328,134.14 3,323,956.98 1/6/17 N/A 0.00 0 0 0304591060 060 IN Strongsville OH 12,374.85 3,999.19 4.58400% 8/6/25 N 3,134,990.36 3,130,991.17 1/6/17 N/A 0.00 0 0 0304591061 061 RT Chester VA 10,854.10 4,072.78 4.24250% 8/6/25 N 2,971,070.28 2,966,997.50 1/6/17 N/A 0.00 0 0 0301461020 062 RT Woodland Hills CA 9,203.81 2,620.19 4.88000% 8/6/25 N 2,190,223.61 2,187,603.42 1/6/17 N/A 0.00 0 0 0304101449 063 MF Victoria TX 8,327.05 0.00 4.82000% 9/6/25 N 2,006,250.00 2,006,250.00 1/6/17 N/A 0.00 0 0 0304591064 064 MF Streetsboro OH 5,964.35 2,062.95 4.41600% 9/6/25 N 1,568,465.57 1,566,402.62 1/6/17 N/A 0.00 0 0 0300571375 06A MF Troy MI 23,834.84 0.00 4.55000% 7/6/25 N 6,083,333.00 6,083,333.00 1/6/17 N/A 0.00 0 0 0Totals 65 3,767,170.88 356,918.27 953,294,782.07 952,937,863.80 0.00





01/12/201701/06/2017


Series 2015-GC33

Delinquency Loan Detail

Loan NumberOMCR# of Months

Delinq

ActualPrincipalBalance

PaidThrough

Date

Current P&IAdvances

(Net of ASER)

Total P&IAdvances

Outstanding

CumulativeAccrued Unpaid

Interest Advances

Other ExpenseAdvances

Outstanding

PaymentStatus

(2)

WorkoutStrategy

(3)

Most RecentSpecial ServTransfer Date

ForeclosureDate

BankruptcyDate

REODate

304591002 002 <1 98,226,836.43 12/6/16 533,983.34 533,560.42 507.10 77,143.18 B 13 7/4/16 12/26/15





01/12/201701/06/2017


Series 2015-GC33

Historical Delinquency Information

Less Than 1 Month 1 Month 2 Months 3 Months 4+ Months Bankruptcy Foreclosure REODistributionDate

End SchedBal #

End SchedBal #

End SchedBal #

End SchedBal #

End SchedBal #

End SchedBal #

End SchedBal #

End SchedBal #

01/12/2017 98,111,841.03 1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 010.296 % 1.5% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

12/12/2016 138,826,836.43 2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 014.563 % 3.1% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

11/14/2016 102,654,819.27 2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 010.764 % 3.1% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

10/13/2016 106,668,782.65 2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 011.181 % 3.1% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

09/12/2016 106,795,770.86 2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 011.189 % 3.1% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

08/12/2016 98,708,710.82 1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 010.338 % 1.5% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

07/12/2016 109,167,171.08 2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 011.430 % 3.1% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

06/10/2016 8,150,000.00 1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 00.853 % 1.5% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

05/12/2016 26,046,472.00 1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 02.725 % 1.5% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

04/12/2016 56,950,000.00 3 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 05.956 % 4.6% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

03/11/2016 9,100,000.00 1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 00.951 % 1.5% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%

02/12/2016 22,991,023.88 3 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 02.403 % 4.6% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0% 0.000 % 0.0%





01/12/201701/06/2017


Series 2015-GC33

Appraisal Reduction Detail

Loan Number OMCR Property NameAppraisal

Reduction AmountAppraisal

Reduction DateMost Recent

ASER AmountCumulative

ASER AmountThere is no appraisal reduction activity for the current distribution period.

Totals





01/12/201701/06/2017


Series 2015-GC33

Historical Appraisal Reduction Detail

Distribution DateLoan

Number OMCR Property NameAppraisal

Reduction AmountAppraisal

Reduction DateMost Recent

ASER AmountCumulative

ASER AmountThere is no historical appraisal reduction activity.





01/12/201701/06/2017


Series 2015-GC33

Loan Modification Detail

Loan Number OMCR Property NameModification

DateModification

Type (4)ModificationDescription

There is no loan modification activity for the current distribution period.Totals





01/12/201701/06/2017


Series 2015-GC33

Historical Loan Modification Detail

Distribution DateLoan

Number OMCR Property NameModification

DateModification

Type (4)ModificationDescription

There is no historical loan modification activity.





01/12/201701/06/2017


Series 2015-GC33

Specially Serviced Loan Detail

Loan Number OMCR

WorkoutStrategy

(3)

Most RecentInspection

Date

Most RecentSpecially Serviced

Transfer DateMost Recent

Valuation DateMost Recent

ValueOther REO

Property Value Comment from Special Servicer304591002 002 13 7/4/16 367,320,502.00 0.00 See the loan supplemental file for comments.

Totals 1 367,320,502.00 0.00





01/12/201701/06/2017


Series 2015-GC33

Historical Specially Serviced Loan Detail

DistributionDate

LoanNumber OMCR

SpecialServiced

Trans Date

WorkoutStrategy

(3)

SpecialServiced

Loan to MSScheduledBalance

ActualBalance

PropertyType(1) State

InterestRate

NoteDate

NetOperating

Income (NOI) DSCRMaturity

Date WART1/12/17

304591002 002 7/4/16 13 98,111,841.03 98,226,836.43 19 XX 4.954% 19,509,735.00 2.43%9/6/25 0

12/12/16304591002 002 7/4/16 13 98,226,836.43 98,354,819.27 19 XX 4.954% 19,509,735.00 2.43%

9/6/25 0

11/14/16304591002 002 7/4/16 13 98,354,819.27 98,468,782.65 19 XX 4.954% 19,509,735.00 2.43%

9/6/25 0

10/13/16304591002 002 7/4/16 13 98,468,782.65 98,595,770.86 19 XX 4.954% 19,509,735.00 2.43%

9/6/25 0

9/12/16304591002 002 7/4/16 13 98,595,770.86 98,708,710.82 19 XX 4.954% 19,509,735.00 2.43%

9/6/25 0

8/12/16304591002 002 7/4/16 13 98,708,710.82 98,821,171.08 19 XX 4.954% 9,393,077.47 2.34%

9/6/25 0

7/12/16304591002 002 7/4/16 0 98,821,171.08 98,946,710.64 19 XX 4.954% 9,393,077.47 2.34%

9/6/25 0





01/12/201701/06/2017


Series 2015-GC33

Unscheduled Principal Detail

LoanNumber OMCR

Liquidation /Prepayment Date

Liquid /Prepay

Type (5)Unscheduled

Principal CollectionsUnscheduled

Principal AdjustmentsOther

Interest AdjustmentsPrepayment InterestExcess / (Shortfall)

PrepaymentPenalties

Yield MaintenancePenalties

There is no unscheduled principal activity for the current distribution period.Totals





01/12/201701/06/2017


Series 2015-GC33

Historical Unscheduled Principal Detail

DistributionDate

LoanNumber OMCR

Liquidation /Prepayment Date

Liquid /Prepay

Type (5)Unscheduled

Principal CollectionsUnscheduled

Principal AdjustmentsOther

Interest AdjustmentsPrepayment InterestExcess / (Shortfall)

PrepaymentPenalties

Yield MaintenancePenalties

There is no historical unscheduled principal activity.





01/12/201701/06/2017


Series 2015-GC33

Liquidated Loan Detail

LoanNumber OMCR

Final RecoveryDeterm Date

Most RecentAppraisal Date

Most RecentAppraisal Value

ActualBalance

GrossProceeds

Proceedsas % of Act Bal

LiquidationExpenses

Net LiquidationProceeds

Net Proceedsas a % of Act Bal

RealizedLosses

Repurchased bySeller (Y/N)

There is no liquidated loan activity for the current distribution period.Totals





01/12/201701/06/2017


Series 2015-GC33

Historical Liquidated Loan Detail

DistributionDate

LoanNumber OMCR

Final RecoveryDeterm Date

Most RecentAppraisal Date

Most RecentAppraisal Value

ActualBalance

GrossProceeds

Gross Proceedsas % of Act Bal

LiquidationExpenses

Net LiquidationProceeds

Net Proceedsas a % of Act Bal

RealizedLoss

Repurchased bySeller (Y/N)

There is no historical liquidated loan activity.





01/12/201701/06/2017


Series 2015-GC33

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 MaturityHC = HealthCare 3. Bankruptcy 3. Disposition / LiquidationIN = Industrial 4. Extension 4. Repurchase / SubstitutionWH = Warehouse 5. Note Sale 5. Full Payoff At MaturityMH = Mobile Home Park 6. DPO 6. DPOOF = Office 7. REO 7. Not UsedMU = Mixed Use 8. Resolved 8. Payoff With PenaltyLO = Lodging 9. Pending Return to Master Servicer 9. Payoff With Yield MaintenanceSS = Self Storage 10. Deed In Lieu of Foreclosure 10. Curtailment With PenaltyOT = Other 11. Full Payoff 11. Curtailment With Yield MaintenanceSE = Securities 12. Reps and WarrantiesCH = Cooperative Housing 13. Other or TBDN/A = Not Available 98. Not Provided By Servicer

(2) Payment Status (4) Modification Type

A. In Grace Period 1. Maturity Date ExtensionB. Late, but less than 30 Days 2. Amortization Change0. Current 3. Principal Write-Off1. 30-59 Days Delinquent 4. Blank (formerly Combination)2. 60-89 Days Delinquent 5. Temporary Rate Reduction3. 90+ Days Delinquent 6. Capitalization of Interest4. Performing Matured Balloon 7. Capitalization of Taxes5. Non Performing Matured Balloon 8. Other98. Not Provided By Servicer 9. Combination




Documents

SECURITIES AND EXCHANGE COMMISSIONpdf.secdatabase.com/2272/0001193125-17-020899.pdf · 2017-01-27 · Asset Representations Reviewer and Investor Communication. ... investors in civil