UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-D
ASSET-BACKED ISSUER DISTRIBUTION REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from:
November 19, 2016 to December 16, 2016
Commission File Number of issuing entity: 333-189017-10
Central Index Key Number of issuing entity: 0001648439
Citigroup Commercial Mortgage Trust 2015-P1
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-189017
Central Index Key Number of depositor: 0001258361
Citigroup Commercial Mortgage Securities Inc.
(Exact name of depositor as specified in its charter)
Citigroup Global Markets Realty Corp.
(Central Index Key Number: 0001541001)
Principal Commercial Capital
(Central Index Key Number: 0001634437)
Wells Fargo Bank, National Association
(Central Index Key Number: 0000740906)
(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)
47-4829566
47-4840768
47-7237579
(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) |
Name of exchange | |||||||
| Title of class |
Section 12(b) | Section 12(g) | Section 15(d) | (If Section 12(b)) | ||||
| A-1 |
☐ | ☐ | ☒ | Not Applicable | ||||
| A-2 |
☐ | ☐ | ☒ | Not Applicable | ||||
| A-3 |
☐ | ☐ | ☒ | Not Applicable | ||||
| A-4 |
☐ | ☐ | ☒ | Not Applicable | ||||
| A-5 |
☐ | ☐ | ☒ | Not Applicable | ||||
| A-AB |
☐ | ☐ | ☒ | Not Applicable | ||||
| X-A |
☐ | ☐ | ☒ | Not Applicable | ||||
| X-B |
☐ | ☐ | ☒ | Not Applicable | ||||
| A-S |
☐ | ☐ | ☒ | Not Applicable | ||||
| B |
☐ | ☐ | ☒ | Not Applicable | ||||
| PEZ |
☐ | ☐ | ☒ | Not Applicable | ||||
| C |
☐ | ☐ | ☒ | Not Applicable | ||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
PART I DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On December 16, 2016, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-P1.
The distribution report is attached as Exhibit 99.1 to this Form 10-D.
No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the Depositor) and held by Citigroup Commercial Mortgage Trust 2015-P1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.
The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (Rule 15Ga-1) on February 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 on February 16, 2016. The CIK number of CGMRC is 0001541001.
Macquarie US Trading LLC d/b/a Principal Commercial Capital (PCC), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 16, 2016. The CIK number of PCC is 0001634437.
Wells Fargo Bank, National Association (Wells Fargo), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on November 14, 2016. The CIK number of Wells Fargo is 0000740906.
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 Citibank, N.A., as Certificate Administrator:
Citibank, N.A. (Citibank) is acting as the Certificate Administrator of this commercial mortgage-backed securities (CMBS) transaction. In the ordinary course of business, Citibank is involved in a number of legal proceedings, including in connection with its role as trustee of certain residential mortgage-backed securities (RMBS) transactions. Certain of these Citibank as trustee-related matters are disclosed herein.
On June 18, 2014, a civil action was filed against Citibank in the Supreme Court of the State of New York by a group of investors in 48 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee, asserting claims for purported violations of the Trust Indenture Act of 1939 (the Trust Indenture Act), breach of contract, breach of fiduciary duty and negligence based on Citibanks alleged failure to perform its duties as trustee for the 48 RMBS trusts. On November 24, 2014, plaintiffs sought leave to withdraw this action. On the same day, a smaller subset of similar plaintiff investors in 27 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee, filed a new civil action against Citibank in the United States District Court for the Southern District of New York asserting similar claims as the prior action filed in state court. In January 2015, the court closed plaintiffs original state court action. Citibanks motion to dismiss the federal complaint was fully briefed as of May 13, 2015. On September 8, 2015, the federal court dismissed all claims as to 24 of the 27 trusts and allowed certain of the claims to proceed as to the other three trusts. Subsequently, plaintiffs voluntarily dismissed all claims with respect to two of the three trusts. This case is still pending as to the one remaining trust at issue.
On November 24, 2015, the same investors that brought the federal case brought a new civil action in the Supreme Court of the State of New York related to 25 private-label RMBS trusts for which Citibank allegedly serves or did serve as trustee. This case includes the 24 trusts previously dismissed in the federal action, and one additional trust. The investors assert claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of New Yorks Streit Act (the Streit Act). Citibanks motion to dismiss was fully briefed as of April 15, 2016. Following argument on Citibanks motion to dismiss, plaintiffs filed an amended complaint on August 5, 2016. Citibanks motion to dismiss the amended complaint was fully briefed as of October 21, 2016. Citibank awaits a decision.
On August 19, 2015, the Federal Deposit Insurance Corporation (FDIC) as Receiver for a financial institution filed a civil action against Citibank in the Southern District of New York. This action relates to one private-label RMBS trust for which Citibank formerly served as trustee. FDIC asserts claims for breach of contract, violation of the Streit Act, and violation of the Trust Indenture Act. Citibank jointly briefed a motion to dismiss with The Bank of New York Mellon and U.S. Bank, entities that have also been sued by FDIC in their capacity as trustee, and whose cases are also in front of Judge Carter. Defendants joint motion to dismiss was fully briefed as of March 22, 2016. On September 30, 2016, the court granted Citibanks motion to dismiss the complaint without prejudice for lack of subject matter jurisdiction. On October 14, 2016, FDIC filed a motion for reargument or relief from judgment from the courts dismissal order. On October 25, 2016, the court granted leave for defendants to file an opposition brief. Defendants filed their opposition on November 15, 2016, and plaintiff filed its reply brief on November 22, 2016. Citibank awaits a decision from the court on the plaintiffs motion.
There can be no assurances as to the outcome of litigation or the possible impact of litigation on the trustee or the RMBS trusts. However, Citibank denies liability and continues to vigorously defend against these litigations. Furthermore, neither the above-disclosed litigations nor any other pending legal proceeding involving Citibank will materially affect Citibanks ability to perform its duties as Certificate Administrator under the Pooling and Servicing Agreement for this CMBS transaction.
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 by investors 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, filed a derivative action against DBNTC and DBTCA in New York State Supreme Court
purportedly on behalf of and for the benefit of 544 private-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 DBTCAs alleged failure to perform their duties as trustees for the trusts. Plaintiffs subsequently dismissed their state court complaint and filed a derivative and class action complaint in the U.S. District Court for the Southern District of New York on behalf of and for the benefit of 564 private-label RMBS trusts, which substantially overlapped with the trusts at issue in the state court action. The complaint alleges that the trusts at issue have suffered total realized 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 not rule on substantive defenses asserted in the motion to dismiss. On March 22, 2016, plaintiffs filed an amended complaint in federal court. In the amended complaint, plaintiffs assert claims in connection with 62 trusts governed by indenture agreements. The amended complaint alleges that the trusts at issue have suffered total realized collateral losses of U.S. $9.8 billion, but the complaint does not include a demand for money damages in a sum certain. DBNTC and DBTCA filed a motion to dismiss the amended complaint on July 15, 2016. On August 15, 2016, plaintiffs filed their opposition to the motion to dismiss. On September 2, 2016, DBNTC and DBTCA filed a reply in support of their motion to dismiss. Discovery is ongoing.
On March 25, 2016, the BlackRock plaintiffs filed a state court action against DBTCA in the Superior Court of California, Orange County with respect to 513 trusts. On May 18, 2016, plaintiffs filed an amended complaint with respect to 465 trusts, and included DBNTC 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 current owners of certificates in the 465 trusts. The amended complaint alleges that the trusts at issue have suffered total realized collateral losses of U.S. $75.7 billion, but does not include a demand for money damages in a sum certain. On August 22, 2016, DBNTC and DBTCA filed a demurrer as to plaintiffs breach of fiduciary duty cause of action and breach of the duty to avoid conflicts of interest cause of action and motion to strike as to plaintiffs breach of contract cause of action. On September 12, 2016, plaintiffs filed oppositions to the demurrer and motion to strike of DBNTC and DBTCA. On October 3, 2016, DBNTC and DBTCA filed replies in further support of their demurrer and motion to strike. On October 18, 2016, the court granted DBNTC and DBTCAs demurrer, providing plaintiffs with thirty days leave to amend, and denied DBNTC and DBTCAs motion to strike. Discovery is ongoing.
On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, IKB), as an investor in 37 RMBS trusts, filed a summons with notice in the Supreme Court of the State of New York, New York County, against DBNTC 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 Yorks Streit Act, violation of the Trust Indenture Act, violation of Regulation AB, and violation of Section 9 of the Uniform Commercial Code. IKB alleges that DBNTC and DBTCA are liable for over U.S. $268 million in damages. On October 5, 2016, DBNTC and DBTCA, together with several other trustees defending lawsuits by IKB, filed a joint motion to dismiss. On December 5, 2016, IKB filed its opposition to the joint motion to dismiss. Certain limited discovery is permitted to go forward while the motion to dismiss is pending.
It is DBTCAs belief that it has no pending legal proceedings (including, based on DBTCAs present evaluation, the litigation disclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties as Trustee under the Pooling and Servicing 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.
With respect to the pool assets for Citigroup Commercial Mortgage Trust 2015-P1, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.
Item 7. Change in Sponsor Interest in Securities.
None
Item 8. Significant Enhancement Provider Information.
None
Item 9. Other Information.
None
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Form 10-D:
(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-P1, relating to the December 16, 2016 distribution.
(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately 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 behalf by the undersigned thereunto duly authorized.
| Citigroup Commercial Mortgage Securities Inc. |
| (Depositor) |
| /s/ Paul Vanderslice |
| Paul Vanderslice, President |
| Date: December 29, 2016 |
EXHIBIT INDEX
| Exhibit Number |
Description | |
| Exhibit 99.1 | Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-P1, relating to the December 16, 2016 distribution. | |
Exhibit 99.1
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
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 | LNR Partners, LLC | |
| Custodian | Wells Fargo Bank, National Association | |
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 |
13 | |||
| Appraisal Reduction Detail |
15 | |||
| Loan Modification Detail |
17 | |||
| Specially Serviced Loan Detail |
19 | |||
| Unscheduled Principal Detail |
21 | |||
| Liquidated Loan Detail |
23 | |||
| CREFC Legends |
25 | |||
| Deal Contact: | John Hannon | Citibank, N.A. | ||||||
| john.hannon@citi.com | Agency and Trust | |||||||
| Tel: (212) 816-5693 | 388 Greenwich Street, 14th Floor | |||||||
| Fax: (212) 816-5527 | New York, NY 10013 |
| Reports Available at sf.citidirect.com |
Page 1 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Distribution Summary - Active Certificates
DISTRIBUTION IN DOLLARS
| Class (1) |
Original Balance (2) |
Prior Principal Balance (3) |
Pass- Through Rate (4) |
Accrual Day Count Fraction (5) |
Accrual Dates (6) |
Interest Distributed (7) |
Principal Distributed (8) |
PPP and YM Distributed (9) |
Total Distributed (10)=(7+8+9) |
Deferred Interest (11) |
Realized Loss (12) |
Current Principal Balance (13)=(3-8+11-12) |
||||||||||||||||||||||||||||||||||||
| Class A-1 |
35,065,000.00 | 27,544,261.84 | 1.648000 | % | 30/360 | 11/01 - 11/30 | 37,827.45 | 540,048.80 | 0.00 | 577,876.25 | 0.00 | 0.00 | 27,004,213.04 | |||||||||||||||||||||||||||||||||||
| Class A-2 |
55,289,000.00 | 55,289,000.00 | 3.039000 | % | 30/360 | 11/01 - 11/30 | 140,019.39 | 0.00 | 0.00 | 140,019.39 | 0.00 | 0.00 | 55,289,000.00 | |||||||||||||||||||||||||||||||||||
| Class A-3 |
2,198,000.00 | 2,198,000.00 | 3.098000 | % | 30/360 | 11/01 - 11/30 | 5,674.50 | 0.00 | 0.00 | 5,674.50 | 0.00 | 0.00 | 2,198,000.00 | |||||||||||||||||||||||||||||||||||
| Class A-4 |
200,000,000.00 | 200,000,000.00 | 3.462000 | % | 30/360 | 11/01 - 11/30 | 577,000.00 | 0.00 | 0.00 | 577,000.00 | 0.00 | 0.00 | 200,000,000.00 | |||||||||||||||||||||||||||||||||||
| Class A-5 |
398,935,000.00 | 398,935,000.00 | 3.717000 | % | 30/360 | 11/01 - 11/30 | 1,235,701.16 | 0.00 | 0.00 | 1,235,701.16 | 0.00 | 0.00 | 398,935,000.00 | |||||||||||||||||||||||||||||||||||
| Class A-AB |
75,556,000.00 | 75,556,000.00 | 3.470000 | % | 30/360 | 11/01 - 11/30 | 218,482.77 | 0.00 | 0.00 | 218,482.77 | 0.00 | 0.00 | 75,556,000.00 | |||||||||||||||||||||||||||||||||||
| Class A-S |
71,226,000.00 | 71,226,000.00 | 4.033000 | % | 30/360 | 11/01 - 11/30 | 239,378.72 | 0.00 | 0.00 | 239,378.72 | 0.00 | 0.00 | 71,226,000.00 | |||||||||||||||||||||||||||||||||||
| Class B |
58,898,000.00 | 58,898,000.00 | 4.287573 | % | 30/360 | 11/01 - 11/30 | 210,441.21 | 0.00 | 0.00 | 210,441.21 | 0.00 | 0.00 | 58,898,000.00 | |||||||||||||||||||||||||||||||||||
| Class C |
52,049,000.00 | 52,049,000.00 | 4.340573 | % | 30/360 | 11/01 - 11/30 | 188,268.72 | 0.00 | 0.00 | 188,268.72 | 0.00 | 0.00 | 52,049,000.00 | |||||||||||||||||||||||||||||||||||
| Class D |
56,159,000.00 | 56,159,000.00 | 3.225000 | % | 30/360 | 11/01 - 11/30 | 150,927.31 | 0.00 | 0.00 | 150,927.31 | 0.00 | 0.00 | 56,159,000.00 | |||||||||||||||||||||||||||||||||||
| Class E |
23,285,000.00 | 23,285,000.00 | 4.340573 | % | 30/360 | 11/01 - 11/30 | 84,225.20 | 0.00 | 0.00 | 84,225.20 | 0.00 | 0.00 | 23,285,000.00 | |||||||||||||||||||||||||||||||||||
| Class F |
10,958,000.00 | 10,958,000.00 | 4.340573 | % | 30/360 | 11/01 - 11/30 | 39,636.66 | 0.00 | 0.00 | 39,636.66 | 0.00 | 0.00 | 10,958,000.00 | |||||||||||||||||||||||||||||||||||
| Class G |
56,158,641.00 | 56,158,641.00 | 4.340573 | % | 30/360 | 11/01 - 11/30 | 203,133.91 | 0.00 | 0.00 | 203,133.91 | 0.00 | 0.00 | 56,158,641.00 | |||||||||||||||||||||||||||||||||||
| CLass R |
0.00 | 0.00 | 0.000000 | % | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Totals |
1,095,776,641.00 | 1,088,255,902.84 | 3,330,717.00 | 540,048.80 | 0.00 | 3,870,765.80 | 0.00 | 0.00 | 1,087,715,854.04 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Notional Classes |
|
|||||||||||||||||||||||||||||||||||||||||||||||
| Class X-A |
838,269,000.00 | 830,748,261.84 | 0.795695 | % | 30/360 | 11/01 - 11/30 | 550,851.99 | 0.00 | 0.00 | 550,851.99 | 0.00 | 0.00 | 830,208,213.04 | |||||||||||||||||||||||||||||||||||
| Class X-B |
58,898,000.00 | 58,898,000.00 | 0.053000 | % | 30/360 | 11/01 - 11/30 | 2,601.33 | 0.00 | 0.00 | 2,601.33 | 0.00 | 0.00 | 58,898,000.00 | |||||||||||||||||||||||||||||||||||
| Class X-D |
56,159,000.00 | 56,159,000.00 | 1.115573 | % | 30/360 | 11/01 - 11/30 | 52,207.87 | 0.00 | 0.00 | 52,207.87 | 0.00 | 0.00 | 56,159,000.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Totals |
953,326,000.00 | 945,805,261.84 | 605,661.19 | 0.00 | 0.00 | 605,661.19 | 0.00 | 0.00 | 945,265,213.04 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Non-Active Exchangeable Certificates |
|
|||||||||||||||||||||||||||||||||||||||||||||||
| Class PEZ |
182,173,000.00 | 182,173,000.00 | 0.000000 | % | 30/360 | 11/01 - 11/30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 182,173,000.00 | |||||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 2 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE
| Class |
CUSIP | Record Date |
Prior Principal Balance (3)/(2) x 1000 |
Interest Distributed (7)/(2) x 1000 |
Principal Distributed (8)/(2) x 1000 |
PPP and YM Distributed (9)/(2) x 1000 |
Total Distributed (10)/(2) x 1000 |
Deferred Interest (11)/(2) x 1000 |
Realized Loss (12)/(2) x 1000 |
Current Principal Balance (14)/(2) x 1000 |
||||||||||||||||||||||||||||||
| Class A-1 |
17324DAQ7 | 11/30/2016 | 785.520087 | 1.078781 | 15.401363 | 0.000000 | 16.480144 | 0.000000 | 0.000000 | 770.118724 | ||||||||||||||||||||||||||||||
| Class A-2 |
17324DAR5 | 11/30/2016 | 1,000.000000 | 2.532500 | 0.000000 | 0.000000 | 2.532500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class A-3 |
17324DAS3 | 11/30/2016 | 1,000.000000 | 2.581665 | 0.000000 | 0.000000 | 2.581665 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class A-4 |
17324DAT1 | 11/30/2016 | 1,000.000000 | 2.885000 | 0.000000 | 0.000000 | 2.885000 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class A-5 |
17324DAU8 | 11/30/2016 | 1,000.000000 | 3.097500 | 0.000000 | 0.000000 | 3.097500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class A-AB |
17324DAV6 | 11/30/2016 | 1,000.000000 | 2.891667 | 0.000000 | 0.000000 | 2.891667 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class A-S |
17324DAW4 | 11/30/2016 | 1,000.000000 | 3.360833 | 0.000000 | 0.000000 | 3.360833 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class B |
17324DAX2 | 11/30/2016 | 1,000.000000 | 3.572977 | 0.000000 | 0.000000 | 3.572977 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class C |
17324DAY0 | 11/30/2016 | 1,000.000000 | 3.617144 | 0.000000 | 0.000000 | 3.617144 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class D |
17324DAA2 | 11/30/2016 | 1,000.000000 | 2.687500 | 0.000000 | 0.000000 | 2.687500 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class E |
U1744BAC5 | 11/30/2016 | 1,000.000000 | 3.617144 | 0.000000 | 0.000000 | 3.617144 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class F |
U1744BAD3 | 11/30/2016 | 1,000.000000 | 3.617144 | 0.000000 | 0.000000 | 3.617144 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class G |
U1744BAE1 | 11/30/2016 | 1,000.000000 | 3.617144 | 0.000000 | 0.000000 | 3.617144 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| CLass R |
17324DAN4 | 11/30/2016 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | 0.000000 | ||||||||||||||||||||||||||||||
| Class X-A |
17324DBA1 | 11/30/2016 | 991.028252 | 0.657130 | 0.000000 | 0.000000 | 0.657130 | 0.000000 | 0.000000 | 990.384009 | ||||||||||||||||||||||||||||||
| Class X-B |
17324DBB9 | 11/30/2016 | 1,000.000000 | 0.044167 | 0.000000 | 0.000000 | 0.044167 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Class X-D |
17324DAL8 | 11/30/2016 | 1,000.000000 | 0.929644 | 0.000000 | 0.000000 | 0.929644 | 0.000000 | 0.000000 | 1,000.000000 | ||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 3 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Interest Distribution Detail
DISTRIBUTION IN DOLLARS
| Class (1) |
Prior Principal Balance (2) |
Pass- Through Rate (3) |
Accrual Day Count Fraction |
Optimal Accrued Interest (6) |
Prior Unpaid Interest (7) |
Interest on Prior Unpaid Interest (8) |
Non-Recov. Interest Shortfall (9) |
Interest Due (10)=(6)+(7)+(8)-(9) |
Deferred Interest (11) |
Interest Distributed (12) |
Current Unpaid Interest (13)=(10)-(11)-(12) |
|||||||||||||||||||||||||||||||||
| Class A-1 |
27,544,261.84 | 1.64800 | % | 30/360 | 37,827.45 | 0.00 | 0.00 | 0.00 | 37,827.45 | 0.00 | 37,827.45 | 0.00 | ||||||||||||||||||||||||||||||||
| Class A-2 |
55,289,000.00 | 3.03900 | % | 30/360 | 140,019.39 | 0.00 | 0.00 | 0.00 | 140,019.39 | 0.00 | 140,019.39 | 0.00 | ||||||||||||||||||||||||||||||||
| Class A-3 |
2,198,000.00 | 3.09800 | % | 30/360 | 5,674.50 | 0.00 | 0.00 | 0.00 | 5,674.50 | 0.00 | 5,674.50 | 0.00 | ||||||||||||||||||||||||||||||||
| Class A-4 |
200,000,000.00 | 3.46200 | % | 30/360 | 577,000.00 | 0.00 | 0.00 | 0.00 | 577,000.00 | 0.00 | 577,000.00 | 0.00 | ||||||||||||||||||||||||||||||||
| Class A-5 |
398,935,000.00 | 3.71700 | % | 30/360 | 1,235,701.16 | 0.00 | 0.00 | 0.00 | 1,235,701.16 | 0.00 | 1,235,701.16 | 0.00 | ||||||||||||||||||||||||||||||||
| Class A-AB |
75,556,000.00 | 3.47000 | % | 30/360 | 218,482.77 | 0.00 | 0.00 | 0.00 | 218,482.77 | 0.00 | 218,482.77 | 0.00 | ||||||||||||||||||||||||||||||||
| Class A-S |
71,226,000.00 | 4.03300 | % | 30/360 | 239,378.72 | 0.00 | 0.00 | 0.00 | 239,378.72 | 0.00 | 239,378.72 | 0.00 | ||||||||||||||||||||||||||||||||
| Class B |
58,898,000.00 | 4.28757 | % | 30/360 | 210,441.21 | 0.00 | 0.00 | 0.00 | 210,441.21 | 0.00 | 210,441.21 | 0.00 | ||||||||||||||||||||||||||||||||
| Class C |
52,049,000.00 | 4.34057 | % | 30/360 | 188,268.72 | 0.00 | 0.00 | 0.00 | 188,268.72 | 0.00 | 188,268.72 | 0.00 | ||||||||||||||||||||||||||||||||
| Class D |
56,159,000.00 | 3.22500 | % | 30/360 | 150,927.31 | 0.00 | 0.00 | 0.00 | 150,927.31 | 0.00 | 150,927.31 | 0.00 | ||||||||||||||||||||||||||||||||
| Class E |
23,285,000.00 | 4.34057 | % | 30/360 | 84,225.20 | 0.00 | 0.00 | 0.00 | 84,225.20 | 0.00 | 84,225.20 | 0.00 | ||||||||||||||||||||||||||||||||
| Class F |
10,958,000.00 | 4.34057 | % | 30/360 | 39,636.66 | 0.00 | 0.00 | 0.00 | 39,636.66 | 0.00 | 39,636.66 | 0.00 | ||||||||||||||||||||||||||||||||
| Class G |
56,158,641.00 | 4.34057 | % | 30/360 | 203,133.88 | 0.21 | 0.00 | 0.00 | 203,134.09 | 0.00 | 203,133.91 | 0.18 | ||||||||||||||||||||||||||||||||
| CLass R |
0.00 | 0.00000 | % | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Totals |
1,088,255,902.84 | 3,330,716.97 | 0.21 | 0.00 | 0.00 | 3,330,717.18 | 0.00 | 3,330,717.00 | 0.18 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Notional Classes |
|
|||||||||||||||||||||||||||||||||||||||||||
| Class X-A |
830,748,261.84 | 0.79570 | % | 30/360 | 550,851.99 | 0.00 | 0.00 | 0.00 | 550,851.99 | 0.00 | 550,851.99 | 0.00 | ||||||||||||||||||||||||||||||||
| Class X-B |
58,898,000.00 | 0.05300 | % | 30/360 | 2,601.33 | 0.00 | 0.00 | 0.00 | 2,601.33 | 0.00 | 2,601.33 | 0.00 | ||||||||||||||||||||||||||||||||
| Class X-D |
56,159,000.00 | 1.11557 | % | 30/360 | 52,207.87 | 0.00 | 0.00 | 0.00 | 52,207.87 | 0.00 | 52,207.87 | 0.00 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Totals |
945,805,261.84 | 605,661.19 | 0.00 | 0.00 | 0.00 | 605,661.19 | 0.00 | 605,661.19 | 0.00 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 4 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Principal Distribution Detail
DISTRIBUTION IN DOLLARS
| Class (1) |
Original Balance (2) |
Prior Principal Balance (3) |
Scheduled Principal Distribution (4) |
Unscheduled Principal Distribution (5) |
Accreted Principal (6) |
Current Realized Loss (7) |
Current Principal Recoveries (8) |
Current Principal Balance (9)=(3)-(4)-(5)+(6)-(7)+(8) |
Cumulative Realized Loss (10) |
Original Class (%) (11) |
Current Class (%) (12) |
Original Credit Support (13) |
Current Credit Support (14) |
|||||||||||||||||||||||||||||||||||||||
| Class A-1 |
35,065,000.00 | 27,544,261.84 | 540,048.80 | 0.00 | 0.00 | 0.00 | 0.00 | 27,004,213.04 | 0.00 | 3.20 | % | 2.48 | % | 30.00 | % | 30.22 | % | |||||||||||||||||||||||||||||||||||
| Class A-2 |
55,289,000.00 | 55,289,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 55,289,000.00 | 0.00 | 5.05 | % | 5.08 | % | 30.00 | % | 30.22 | % | |||||||||||||||||||||||||||||||||||
| Class A-3 |
2,198,000.00 | 2,198,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,198,000.00 | 0.00 | 0.20 | % | 0.20 | % | 30.00 | % | 30.22 | % | |||||||||||||||||||||||||||||||||||
| Class A-4 |
200,000,000.00 | 200,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 200,000,000.00 | 0.00 | 18.25 | % | 18.39 | % | 30.00 | % | 30.22 | % | |||||||||||||||||||||||||||||||||||
| Class A-5 |
398,935,000.00 | 398,935,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 398,935,000.00 | 0.00 | 36.41 | % | 36.68 | % | 30.00 | % | 30.22 | % | |||||||||||||||||||||||||||||||||||
| Class A-AB |
75,556,000.00 | 75,556,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 75,556,000.00 | 0.00 | 6.90 | % | 6.95 | % | 30.00 | % | 30.22 | % | |||||||||||||||||||||||||||||||||||
| Class A-S |
71,226,000.00 | 71,226,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 71,226,000.00 | 0.00 | 6.50 | % | 6.55 | % | 23.50 | % | 23.67 | % | |||||||||||||||||||||||||||||||||||
| Class B |
58,898,000.00 | 58,898,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 58,898,000.00 | 0.00 | 5.38 | % | 5.41 | % | 18.13 | % | 18.26 | % | |||||||||||||||||||||||||||||||||||
| Class C |
52,049,000.00 | 52,049,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 52,049,000.00 | 0.00 | 4.75 | % | 4.79 | % | 13.38 | % | 13.47 | % | |||||||||||||||||||||||||||||||||||
| Class D |
56,159,000.00 | 56,159,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 56,159,000.00 | 0.00 | 5.13 | % | 5.16 | % | 8.25 | % | 8.31 | % | |||||||||||||||||||||||||||||||||||
| Class E |
23,285,000.00 | 23,285,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 23,285,000.00 | 0.00 | 2.13 | % | 2.14 | % | 6.13 | % | 6.17 | % | |||||||||||||||||||||||||||||||||||
| Class F |
10,958,000.00 | 10,958,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,958,000.00 | 0.00 | 1.00 | % | 1.01 | % | 5.13 | % | 5.16 | % | |||||||||||||||||||||||||||||||||||
| Class G |
56,158,641.00 | 56,158,641.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 56,158,641.00 | 0.00 | 5.13 | % | 5.16 | % | 0.00 | % | 0.00 | % | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Totals |
1,095,776,641.00 | 1,088,255,902.84 | 540,048.80 | 0.00 | 0.00 | 0.00 | 0.00 | 1,087,715,854.04 | 0.00 | 100.00 | % | 100.00 | % | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 5 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Reconciliation Detail
SOURCE OF FUNDS
| Interest Funds Available |
||||||||
| Scheduled Interest |
3,955,016.12 | |||||||
| Prepayment Interest Shortfall |
0.00 | |||||||
| Interest Adjustments |
0.00 | |||||||
| Realized Loss in Excess of Principal Balance |
0.00 | |||||||
|
|
|
|||||||
| Total Interest Funds Available: |
3,955,016.12 | |||||||
| Principal Funds Available |
||||||||
| Scheduled Principal |
540,048.80 | |||||||
| Curtailments |
0.00 | |||||||
| Principal Prepayments |
0.00 | |||||||
| Net Liquidation Proceeds |
0.00 | |||||||
| Repurchased Principal |
0.00 | |||||||
| Substitution Principal |
0.00 | |||||||
| Other Principal |
0.00 | |||||||
|
|
|
|||||||
| Total Principal Funds Available: |
540,048.80 | |||||||
| 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 |
4,495,064.92 | |||||||
|
|
|
ALLOCATION OF FUNDS
| Scheduled Fees |
||||||||
| Servicing Fee |
13,804.30 | |||||||
| Trustee/Certificate Administrator Fee |
2,448.54 | |||||||
| Operating Advisor Fee |
1,206.15 | |||||||
| Custodian Fee |
725.50 | |||||||
| CREFC® Intellectual Property Royalty License Fee |
453.44 | |||||||
|
|
|
|||||||
| Total Scheduled Fees: |
18,637.93 | |||||||
| Additional Fees, Expenses, etc. |
||||||||
| Additional Servicing Fee |
0.00 | |||||||
| Special Servicing Fee |
0.00 | |||||||
| Work-out Fee |
0.00 | |||||||
| Liquidation Fee |
0.00 | |||||||
| Trust Fund Expenses |
0.00 | |||||||
| Trust Advisor Expenses |
0.00 | |||||||
| Reimbursement of Interest on Advances to the Servicer |
0.00 | |||||||
| Borrower Reimbursable Trust Fund Expenses |
0.00 | |||||||
| Other Expenses |
0.00 | |||||||
|
|
|
|||||||
| Total Additional Fees, Expenses, etc.: |
0.00 | |||||||
| Distributions |
||||||||
| Interest Distribution |
3,936,378.19 | |||||||
| Principal Distribution |
540,048.80 | |||||||
| Yield Maintenance Charge Distribution |
0.00 | |||||||
|
|
|
|||||||
| Total Distributions: |
4,476,426.99 | |||||||
|
|
|
|||||||
| Total Funds Allocated |
4,495,064.92 | |||||||
|
|
|
| Reports Available at sf.citidirect.com | Page 6 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
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 | |||
| Controlling Class Information |
||||
| The Controlling Class is Class G. |
||||
| The Controlling Class Representative is Raith Capital Partners, LLC. |
||||
| There Are No Disclosable Special Servicer Fees. |
||||
| Reports Available at sf.citidirect.com | Page 7 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Stratification Detail
Ending Scheduled Balance
| Ending Sched | # of | Ending Sched | % of Agg | Wtd Avg | ||||||||||||||||||||
| Balance |
Loans | Balance | Balance | WAC | WAM | DSCR | ||||||||||||||||||
| 1 to 5,000,000 |
11 | 30,729,792.99 | 2.83 | 4.6864 | 101 | 2.558660 | ||||||||||||||||||
| 5,000,001 to 10,000,000 |
8 | 69,045,227.94 | 6.35 | 4.4090 | 95 | 2.098609 | ||||||||||||||||||
| 10,000,001 to 15,000,000 |
5 | 56,373,450.39 | 5.18 | 4.2705 | 102 | 2.921602 | ||||||||||||||||||
| 15,000,001 to 20,000,000 |
4 | 72,664,560.09 | 6.68 | 4.3139 | 103 | 1.759022 | ||||||||||||||||||
| 20,000,001 to 25,000,000 |
3 | 69,998,149.28 | 6.44 | 4.1534 | 103 | 1.818258 | ||||||||||||||||||
| 25,000,001 to 30,000,000 |
1 | 29,397,941.47 | 2.70 | 4.5000 | 102 | 1.528700 | ||||||||||||||||||
| 30,000,001 to 35,000,000 |
3 | 99,076,095.94 | 9.11 | 4.4288 | 103 | 2.193049 | ||||||||||||||||||
| 35,000,001 to 40,000,000 |
1 | 35,250,000.00 | 3.24 | 4.5500 | 105 | 1.862900 | ||||||||||||||||||
| 40,000,001 to 45,000,000 |
2 | 87,693,546.40 | 8.06 | 4.1125 | 72 | 3.468766 | ||||||||||||||||||
| 45,000,001 to 50,000,000 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 50,000,001 to 55,000,000 |
1 | 55,000,000.00 | 5.06 | 4.6000 | 103 | 1.330000 | ||||||||||||||||||
| 55,000,001 to 60,000,000 |
1 | 60,000,000.00 | 5.52 | 4.4600 | 103 | 1.780800 | ||||||||||||||||||
| 60,000,001 to 65,000,000 |
1 | 64,000,000.00 | 5.88 | 4.3700 | 104 | 1.667600 | ||||||||||||||||||
| 65,000,001 to 70,000,000 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 70,000,001 to 75,000,000 |
1 | 73,487,090.39 | 6.76 | 4.6200 | 105 | 2.055300 | ||||||||||||||||||
| 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 |
1 | 90,000,000.00 | 8.27 | 4.3900 | 102 | 1.681900 | ||||||||||||||||||
| 90,000,001 or Greater |
2 | 195,000,000.00 | 17.93 | 4.2221 | 108 | 2.089467 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(When current DSCR is not available, the most currently provided DSCR will be used.)
State
| # of | Ending Sched | % of Agg | Wtd Avg | |||||||||||||||||||||
| State |
Loans | Balance | Balance | WAC | WAM | DSCR | ||||||||||||||||||
| Alabama |
1 | 2,201,111.46 | 0.20 | 4.8600 | 102 | 1.544900 | ||||||||||||||||||
| Arizona |
1 | 2,228,107.87 | 0.20 | 4.8100 | 104 | 1.332700 | ||||||||||||||||||
| California |
10 | 260,467,093.99 | 23.95 | 4.4099 | 100 | 1.850449 | ||||||||||||||||||
| Colorado |
3 | 13,668,667.52 | 1.26 | 4.5300 | 103 | 1.638813 | ||||||||||||||||||
| Florida |
7 | 227,165,978.16 | 20.88 | 4.4029 | 103 | 1.290496 | ||||||||||||||||||
| Illinois |
1 | 12,500,000.00 | 1.15 | 4.3700 | 103 | 1.868600 | ||||||||||||||||||
| Indiana |
1 | 18,908,856.59 | 1.74 | 4.4700 | 104 | 1.273400 | ||||||||||||||||||
| Michigan |
2 | 3,432,413.38 | 0.32 | 4.9748 | 104 | 1.811093 | ||||||||||||||||||
| New Jersey |
2 | 29,855,703.50 | 2.74 | 4.3072 | 104 | 1.722407 | ||||||||||||||||||
| Nevada |
2 | 21,541,680.18 | 1.98 | 4.2915 | 102 | 1.951916 | ||||||||||||||||||
| New York |
1 | 100,000,000.00 | 9.19 | 4.1100 | 113 | 3.498000 | ||||||||||||||||||
| Oregon |
2 | 48,205,930.13 | 4.43 | 4.4667 | 104 | 1.785416 | ||||||||||||||||||
| Tennessee |
2 | 83,357,090.39 | 7.66 | 4.6093 | 105 | 2.038321 | ||||||||||||||||||
| Texas |
4 | 53,818,185.44 | 4.95 | 4.5008 | 103 | 2.839808 | ||||||||||||||||||
| Virginia |
1 | 33,750,000.00 | 3.10 | 4.3400 | 103 | 1.805100 | ||||||||||||||||||
| Washington |
2 | 33,921,489.88 | 3.12 | 3.5782 | 101 | 3.657642 | ||||||||||||||||||
| West Virginia |
1 | 55,000,000.00 | 5.06 | 4.6000 | 103 | 1.330000 | ||||||||||||||||||
| Various |
2 | 87,693,546.40 | 8.06 | 4.1125 | 72 | 3.468766 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Reports Available at sf.citidirect.com | Page 8 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Stratification Detail
Seasoning
| Seasoning |
# of Loans |
Ending Sched Balance |
% of Agg Balance |
WAC | WAM | Wtd Avg DSCR |
||||||||||||||||||
| 12 Months or Less |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 13 to 24 Months |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
| 25 to 36 Months |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 37 to 48 Months |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 49 Months or Greater |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
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 |
1 | 95,000,000.00 | 8.73 | 4.3400 | 103 | 0.606800 | ||||||||||||||||||
| 1.251 to 1.500 |
9 | 133,163,966.79 | 12.24 | 4.5775 | 103 | 1.345159 | ||||||||||||||||||
| 1.501 to 1.750 |
13 | 337,292,972.64 | 31.01 | 4.3515 | 103 | 1.668903 | ||||||||||||||||||
| 1.751 to 2.000 |
8 | 177,224,159.54 | 16.29 | 4.4288 | 103 | 1.836791 | ||||||||||||||||||
| 2.001 to 2.250 |
5 | 133,542,244.15 | 12.28 | 4.5016 | 104 | 2.051518 | ||||||||||||||||||
| 2.251 to 2.500 |
1 | 3,750,000.00 | 0.34 | 4.7000 | 103 | 2.323300 | ||||||||||||||||||
| 2.501 to 2.750 |
1 | 1,203,593.55 | 0.11 | 5.2800 | 105 | 2.518100 | ||||||||||||||||||
| 2.751 to 3.000 |
1 | 9,740,923.86 | 0.90 | 3.9500 | 42 | 2.897200 | ||||||||||||||||||
| 3.001 to 3.250 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 3.251 to 3.500 |
2 | 109,000,000.00 | 10.02 | 4.1257 | 112 | 3.484219 | ||||||||||||||||||
| 3.501 to 3.750 |
1 | 31,000,000.00 | 2.85 | 4.4800 | 103 | 3.537400 | ||||||||||||||||||
| 3.751 to 4.000 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 4.001 or Greater |
3 | 56,797,994.36 | 5.22 | 3.8208 | 54 | 6.046001 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(When current DSCR is not available, the most currently provided DSCR will be used.)
Property Type
| Property | # of | Ending Sched | % of Agg | Wtd Avg | ||||||||||||||||||||
| Type |
Loans | Balance | Balance | WAC | WAM | DSCR | ||||||||||||||||||
| Other |
3 | 133,092,441.47 | 12.24 | 4.2515 | 82 | 2.870626 | ||||||||||||||||||
| Multifamily |
5 | 107,409,112.07 | 9.87 | 4.4858 | 104 | 1.613158 | ||||||||||||||||||
| Retail |
15 | 262,382,458.15 | 24.12 | 4.3267 | 101 | 1.687282 | ||||||||||||||||||
| Industrial |
2 | 17,628,107.87 | 1.62 | 4.4780 | 104 | 1.971567 | ||||||||||||||||||
| Mobile Home Park |
1 | 43,999,046.40 | 4.05 | 4.4250 | 103 | 1.680000 | ||||||||||||||||||
| Office |
7 | 241,869,956.03 | 22.24 | 4.2827 | 107 | 2.440224 | ||||||||||||||||||
| Mixed Use |
1 | 24,125,000.00 | 2.22 | 4.5600 | 104 | 1.731900 | ||||||||||||||||||
| Lodging |
5 | 232,445,738.51 | 21.37 | 4.4305 | 103 | 1.929193 | ||||||||||||||||||
| Self Storage |
6 | 24,763,994.39 | 2.28 | 4.4991 | 103 | 3.425526 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loan Rate
| Loan | # of | Ending Sched | % of Agg | Wtd Avg | ||||||||||||||||||||
| Rate (%) |
Loans | Balance | Balance | WAC | WAM | DSCR | ||||||||||||||||||
| 4.00 or Less |
4 | 87,356,913.74 | 8.03 | 3.7295 | 64 | 4.379322 | ||||||||||||||||||
| 4.01 to 4.25 |
4 | 151,311,633.63 | 13.91 | 4.1415 | 109 | 2.922147 | ||||||||||||||||||
| 4.26 to 4.50 |
19 | 592,004,589.03 | 54.43 | 4.4002 | 103 | 1.687449 | ||||||||||||||||||
| 4.51 to 4.75 |
12 | 237,314,593.25 | 21.82 | 4.5945 | 104 | 1.761151 | ||||||||||||||||||
| 4.76 to 5.00 |
5 | 18,524,531.69 | 1.70 | 4.8374 | 104 | 1.473758 | ||||||||||||||||||
| 5.01 to 5.25 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 5.26 to 5.50 |
1 | 1,203,593.55 | 0.11 | 5.2800 | 105 | 2.518100 | ||||||||||||||||||
| 5.51 to 5.75 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 5.76 to 6.00 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 6.01 to 6.25 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 6.26 to 6.50 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 6.51 to 6.75 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 6.76 to 7.00 |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 7.01 or Greater |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Reports Available at sf.citidirect.com | Page 9 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
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 |
2 | 53,435,423.86 | 4.91 | 3.8256 | 40 | 4.837454 | ||||||||||||||||||
| 61 to 90 Months |
1 | 2,450,261.84 | 0.23 | 4.6900 | 69 | 1.393800 | ||||||||||||||||||
| 91 Months or Greater |
42 | 1,031,830,169.19 | 94.86 | 4.3881 | 104 | 1.948061 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(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 |
5 | 214,294,500.00 | 19.70 | 4.2361 | 90 | 2.115866 | ||||||||||||||||||
| 241 to 270 Months |
0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 | ||||||||||||||||||
| 271 to 300 Months |
2 | 3,432,413.38 | 0.32 | 4.9748 | 104 | 1.811093 | ||||||||||||||||||
| 301 Months or Greater |
38 | 869,988,941.51 | 79.98 | 4.3895 | 103 | 2.083176 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Totals |
45 | 1,087,715,854.89 | 100.00 | 4.3611 | 101 | 2.088757 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Reports Available at sf.citidirect.com | Page 10 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Mortgage Loan Detail
| Loan |
OMCR | Prop Type (1) |
City | State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) |
|||||||||||||||||||||||||||||||||||||||||
| 304101429 |
001 | OF | New York | NY | 342,500.00 | 0.00 | 4.11000 | % | 5/6/26 | N | 100,000,000.00 | 100,000,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360002 |
002 | LO | Miami Beach | FL | 343,583.33 | 0.00 | 4.34000 | % | 7/6/25 | N | 95,000,000.00 | 95,000,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360003 |
003 | OF | Oakland | CA | 329,250.00 | 0.00 | 4.39000 | % | 6/6/25 | N | 90,000,000.00 | 90,000,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 610930148 |
004 | LO | Nashville | TN | 283,318.24 | 102,062.00 | 4.62000 | % | 8/11/25 | N | 73,589,152.39 | 73,487,090.39 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360005 |
005 | RT | San Diego | CA | 233,066.67 | 0.00 | 4.37000 | % | 8/1/25 | N | 64,000,000.00 | 64,000,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360006 |
006 | N/A | Weston | FL | 223,000.00 | 0.00 | 4.46000 | % | 7/6/25 | N | 60,000,000.00 | 60,000,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360007 |
007 | RT | Morgantown | WV | 210,833.33 | 0.00 | 4.60000 | % | 7/1/25 | N | 55,000,000.00 | 55,000,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360008 |
008 | MH | Various | XX | 162,480.74 | 63,526.70 | 4.42500 | % | 7/6/25 | N | 44,062,573.10 | 43,999,046.40 | 11/6/16 | N/A | 0.00 | B | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360009 |
009 | N/A | Various | XX | 138,288.72 | 0.00 | 3.79788 | % | 4/6/20 | N | 43,694,500.00 | 43,694,500.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 310930142 |
010 | MF | Medford | OR | 133,656.25 | 0.00 | 4.55000 | % | 8/11/25 | N | 35,250,000.00 | 35,250,000.00 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360011 |
011 | MF | Davis | CA | 128,047.88 | 49,173.54 | 4.47000 | % | 7/6/25 | N | 34,375,269.48 | 34,326,095.94 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360012 |
012 | RT | Manassas | VA | 122,062.50 | 0.00 | 4.34000 | % | 7/1/25 | N | 33,750,000.00 | 33,750,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360013 |
013 | LO | Dallas | TX | 115,733.33 | 0.00 | 4.48000 | % | 7/1/25 | N | 31,000,000.00 | 31,000,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360014 |
014 | N/A | Various | FL | 110,400.20 | 42,112.08 | 4.50000 | % | 6/5/25 | N | 29,440,053.55 | 29,397,941.47 | 12/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360015 |
015 | RT | Lynnwood | WA | 68,071.65 | 63,423.23 | 3.47875 | % | 6/1/25 | N | 23,481,418.75 | 23,417,995.52 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360016 |
016 | MU | Brea | CA | 91,675.00 | 0.00 | 4.56000 | % | 8/5/25 | N | 24,125,000.00 | 24,125,000.00 | 12/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360017 |
017 | LO | Dania Beach | FL | 82,829.96 | 32,616.93 | 4.42000 | % | 6/1/25 | N | 22,487,770.69 | 22,455,153.76 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360018 |
018 | RT | Milltown | NJ | 69,598.81 | 29,671.68 | 4.20000 | % | 8/1/25 | N | 19,885,375.18 | 19,855,703.50 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360019 |
019 | MF | Columbus | IN | 70,535.92 | 26,961.11 | 4.47000 | % | 8/5/25 | N | 18,935,817.70 | 18,908,856.59 | 12/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360020 |
020 | RT | Henderson | NV | 64,441.67 | 0.00 | 4.18000 | % | 5/1/25 | N | 18,500,000.00 | 18,500,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 310928527 |
021 | IN | Sacramento | CA | 56,851.67 | 0.00 | 4.43000 | % | 7/11/25 | N | 15,400,000.00 | 15,400,000.00 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360022 |
022 | OF | Portland | OR | 45,846.53 | 19,503.64 | 4.24000 | % | 5/1/25 | N | 12,975,433.77 | 12,955,930.13 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360023 |
023 | OF | Chicago | IL | 45,520.83 | 0.00 | 4.37000 | % | 7/1/25 | N | 12,500,000.00 | 12,500,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360024 |
024 | LO | Seattle | WA | 33,315.29 | 17,124.59 | 3.80000 | % | 4/1/25 | N | 10,520,618.95 | 10,503,494.36 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360025 |
025 | RT | Weston | FL | 36,920.00 | 0.00 | 4.26000 | % | 6/1/25 | N | 10,400,000.00 | 10,400,000.00 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360026 |
026 | OF | Austin | TX | 39,192.10 | 13,803.08 | 4.69000 | % | 7/1/25 | N | 10,027,828.98 | 10,014,025.90 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360027 |
027 | OF | Eatontown | NJ | 37,666.67 | 0.00 | 4.52000 | % | 7/5/25 | N | 10,000,000.00 | 10,000,000.00 | 12/5/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 11 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Mortgage Loan Detail
| Loan |
OMCR | Prop Type (1) |
City | State | Interest Payment |
Principal Payment |
Gross Coupon |
Maturity Date |
Neg Am Flag |
Beginning Scheduled Balance |
Ending Scheduled Balance |
Paid Through Date |
Appraisal Reduction Date |
Appraisal Reduction Amount |
Payment Status (2) |
Workout Strategy (3) |
Mod Type (4) |
|||||||||||||||||||||||||||||||||||||||||
| 304360028 |
028 | RT | Torrance | CA | 32,114.37 | 15,339.35 | 3.95000 | % | 6/1/20 | N | 9,756,263.21 | 9,740,923.86 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 310929658 |
029 | MF | Nashville | TN | 37,259.25 | 0.00 | 4.53000 | % | 8/11/25 | N | 9,870,000.00 | 9,870,000.00 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 610929595 |
030 | MF | El Paso | TX | 32,341.23 | 13,473.92 | 4.28000 | % | 6/11/25 | N | 9,067,633.46 | 9,054,159.54 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304101412 |
031 | SS | Alameda | CA | 32,250.00 | 0.00 | 4.30000 | % | 7/6/25 | N | 9,000,000.00 | 9,000,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360032 |
032 | RT | Fairfield | CA | 35,346.74 | 11,873.14 | 4.80000 | % | 8/1/25 | N | 8,836,685.49 | 8,824,812.35 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304101409 |
033 | OF | Fort Myers |
FL | 23,360.00 | 0.00 | 4.38000 | % | 7/6/25 | N | 6,400,000.00 | 6,400,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360034 |
034 | RT | Colorado Springs |
CO | 23,526.04 | 8,695.30 | 4.58000 | % | 6/1/25 | N | 6,164,027.49 | 6,155,332.19 | 12/1/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410928722 |
035 | RT | Longmont | CO | 14,097.87 | 5,500.98 | 4.43000 | % | 7/11/25 | N | 3,818,836.31 | 3,813,335.33 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304101417 |
036 | SS | Various | TX | 14,687.50 | 0.00 | 4.70000 | % | 7/6/25 | N | 3,750,000.00 | 3,750,000.00 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 310929478 |
037 | SS | Highlands Ranch |
CO | 14,029.17 | 0.00 | 4.55000 | % | 7/11/25 | N | 3,700,000.00 | 3,700,000.00 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410929362 |
038 | SS | Orlando | FL | 13,692.49 | 5,529.72 | 4.67000 | % | 7/11/25 | N | 3,518,412.65 | 3,512,882.93 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410929829 |
039 | RT | Henderson | NV | 12,614.07 | 3,970.61 | 4.97000 | % | 8/11/25 | N | 3,045,650.79 | 3,041,680.18 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410928483 |
040 | SS | Pasadena | CA | 9,295.00 | 0.00 | 4.29000 | % | 7/11/25 | N | 2,600,000.00 | 2,600,000.00 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410929917 |
041 | RT | Pacific Palisades |
CA | 9,589.58 | 3,361.34 | 4.69000 | % | 8/11/22 | N | 2,453,623.18 | 2,450,261.84 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410929419 |
042 | RT | Lake Orion |
MI | 8,950.85 | 4,241.35 | 4.81000 | % | 6/11/25 | N | 2,233,061.18 | 2,228,819.83 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 610929887 |
043 | IN | Scottsdale | AZ | 8,943.05 | 3,006.84 | 4.81000 | % | 7/11/25 | N | 2,231,114.71 | 2,228,107.87 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 304360044 |
044 | SS | Saraland | AL | 8,926.49 | 2,960.22 | 4.86000 | % | 6/6/25 | N | 2,204,071.68 | 2,201,111.46 | 12/6/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
| 410929522 |
045 | RT | Livonia | MI | 5,305.13 | 2,117.45 | 5.28000 | % | 8/11/25 | N | 1,205,711.00 | 1,203,593.55 | 12/11/16 | N/A | 0.00 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
| Totals |
45 | 3,955,016.12 | 540,048.80 | 1,088,255,903.69 | 1,087,715,854.89 | 0.00 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 12 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Delinquency Loan Detail
| Loan |
OMCR | # of Months Delinq |
Actual Principal Balance |
Paid Through Date |
Current P&I Advances (Net of ASER) |
Total P&I Advances Outstanding |
Cumulative Accrued Unpaid Interest Advances |
Other Expense Advances Outstanding |
Payment Status (2) |
Workout Strategy (3) |
Most Recent Special Serv Transfer Date |
Foreclosure Date |
Bankruptcy Date |
REO Date |
||||||||||||||||||||||||||||||||||||||||||
| 304360008 |
008 | <1 | 44,062,573.10 | 11/6/16 | 226,007.44 | 225,823.84 | 0.00 | 0.00 | B | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 13 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
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 | # | ||||||||||||||||||||||||||||||||||||||||||||||||
| 12/16/2016 |
43,999,046.40 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.045 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 11/18/2016 |
44,062,573.10 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.049 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 10/17/2016 |
67,661,525.73 | 2 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 6.215 | % | 4.4 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 09/16/2016 |
44,183,543.81 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.056 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 08/17/2016 |
44,240,974.70 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.060 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 07/15/2016 |
44,298,187.59 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.063 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 06/17/2016 |
44,360,615.26 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.067 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 05/17/2016 |
44,417,374.00 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.070 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 04/15/2016 |
44,479,363.79 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.074 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 03/17/2016 |
44,535,671.76 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.077 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 02/18/2016 |
44,602,689.20 | 1 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 4.081 | % | 2.2 | % | 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 | % | |||||||||||||||||||||||||||||||||
| 01/15/2016 |
0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 0.00 | 0 | 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 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | 0.000 | % | 0.0 | % | |||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 14 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Appraisal Reduction Detail
| Appraisal | Appraisal | Most Recent | Cumulative | |||||||||||||||||||
| Loan Number |
OMCR | Property Name | Reduction Amount | Reduction Date | ASER Amount | ASER Amount | ||||||||||||||||
| There is no appraisal reduction activity for the current distribution period. | ||||||||||||||||||||||
| Totals |
||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 15 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Historical Appraisal Reduction Detail
| Distribution Date |
Loan Number |
OMCR | Property Name | Appraisal Reduction Amount |
Appraisal Reduction Date |
Most Recent ASER Amount |
Cumulative ASER Amount | |||||||
| There is no historical appraisal reduction activity. | ||||||||||||||
| Reports Available at sf.citidirect.com | Page 16 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Loan Modification Detail
| Loan Number |
OMCR | Property Name | Modification Date |
Modification Type (4) |
Modification | |||||||||||||
| There is no loan modification activity for the current distribution period. | ||||||||||||||||||
| Totals |
||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 17 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Historical Loan Modification Detail
| Distribution Date |
Loan Number | OMCR | Property Name | Modification Date |
Modification Type (4) |
Modification Description | ||||||
| There is no historical loan modification activity. | ||||||||||||
| Reports Available at sf.citidirect.com | Page 18 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Specially Serviced Loan Detail
| Loan Number |
OMCR | Workout Strategy (3) |
Most Recent Inspection Date |
Most Recent Specially Serviced Transfer Date |
Most Recent Valuation Date |
Most Recent Value |
Other REO Property Value |
Comment from Special Servicer | ||||||||||||||||||||||
| There is no specially serviced loan activity for the current distribution period. | ||||||||||||||||||||||||||||||
| Totals |
||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 19 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Historical Specially Serviced Loan Detail
| Distribution Date |
Loan Number |
OMCR | Special Serviced Trans Date |
Workout Strategy (3) |
Special Serviced Loan to MS |
Scheduled Balance |
Actual Balance |
Property Type (1) |
State | Interest Rate |
Note Date |
Net Operating Income (NOI) |
DSCR | Maturity Date |
WART | |||||||||||||||
| There is no historical specially serviced loan activity. | ||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 20 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Unscheduled Principal Detail
| Loan |
OMCR | Liquidation / Prepayment Date |
Liquid / Prepay Type (5) |
Unscheduled Principal Collections |
Unscheduled Principal Adjustments |
Other Interest Adjustments |
Prepayment Interest Excess / (Shortfall) |
Prepayment Penalties |
Yield Maintenance Penalties |
|||||||||||||||||||||||||||
| There is no unscheduled principal activity for the current distribution period. | ||||||||||||||||||||||||||||||||||||
| Totals |
||||||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 21 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Historical Unscheduled Principal Detail
| Distribution |
Loan Number |
OMCR | Liquidation / Prepayment Date |
Liquid / Prepay Type (5) |
Unscheduled Principal Collections |
Unscheduled Principal Adjustments |
Other Interest Adjustments |
Prepayment Interest Excess / (Shortfall) |
Prepayment Penalties |
Yield Maintenance Penalties |
||||||||||||||||||||||||||||||
| 10/19/15 |
304360015 | 015 | 0 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 22 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Liquidated Loan Detail
| Loan |
OMCR | Final Recovery Determ Date |
Most Recent Appraisal Date |
Most Recent Appraisal Value |
Actual Balance |
Gross Proceeds |
Proceeds as % of Act Bal |
Liquidation Expenses |
Net Liquidation Proceeds |
Net Proceeds as a % of Act Bal |
Realized Losses |
Repurchased by Seller (Y/N) |
||||||||||||||||||||||||||||||||||||
| There is no liquidated loan activity for the current distribution period. | ||||||||||||||||||||||||||||||||||||||||||||||||
| Totals |
||||||||||||||||||||||||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 23 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
Historical Liquidated Loan Detail
| Distribution |
Loan |
OMCR |
Final Recovery |
Most Recent |
Most Recent |
Actual |
Gross |
Gross Proceeds |
Liquidation |
Net Liquidation |
Net
Proceeds |
Realized |
Repurchased by | |||||||||||||
| There is no historical liquidated loan activity. | ||||||||||||||||||||||||||
| Reports Available at sf.citidirect.com | Page 24 of 25 | © Copyright 2016 Citigroup |
| Distribution Date: 12/16/2016 Determination Date: 12/12/2016 |
Citigroup Commercial Mortgage Trust 2015-P1 Commercial Mortgage Pass-Through Certificates Series 2015-P1 |
|
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. Not Used | ||
| 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+ Days Delinquent | 6. Capitalization of Interest | |||
| 4. Performing Matured Balloon | 7. Capitalization of Taxes | |||
| 5. Non Performing Matured Balloon | 8. Other | |||
| 98. Not Provided By Servicer | 9. Combination | |||
| Reports Available at sf.citidirect.com | Page 25 of 25 | © Copyright 2016 Citigroup |