EX-99.1 2 ex99_1.htm certstmt_10dccmt15p12001.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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
Certificate Administrator Citibank, N.A.
Operating Advisor Park Bridge Lender Services LLC
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: Anthony Bausa Citibank, N.A.
  anthony.bausa@citi.com Agency and Trust
  Tel: (714) 845-4113 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Distribution Summary - Active Certificates
DISTRIBUTION IN DOLLARS  

 

      Prior   Pass-   Accrual                                   Current
  Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
Class A-1 35,065,000.00   2,561,777.37   1.648000 % 30/360   12/01 - 12/31   3,518.17   2,561,777.37   0.00     2,565,295.54   0.00   0.00     0.00
Class A-2 55,289,000.00   55,289,000.00   3.039000 % 30/360   12/01 - 12/31   140,019.39   41,940,877.24   0.00     42,080,896.63   0.00   0.00     13,348,122.76
Class A-3 2,198,000.00   2,198,000.00   3.098000 % 30/360   12/01 - 12/31   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   12/01 - 12/31   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   12/01 - 12/31   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   12/01 - 12/31   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   12/01 - 12/31   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   4.432368 % 30/360   12/01 - 12/31   217,548.01   0.00   0.00     217,548.01   0.00   0.00     58,898,000.00
Class C 52,049,000.00   52,049,000.00   4.485368 % 30/360   12/01 - 12/31   194,549.10   0.00   0.00     194,549.10   0.00   0.00     52,049,000.00
Class D 56,159,000.00   56,159,000.00   3.225000 % 30/360   12/01 - 12/31   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   4.485368 % 30/360   12/01 - 12/31   87,034.83   0.00   0.00     87,034.83   0.00   0.00     23,285,000.00
Class F 10,958,000.00   10,958,000.00   4.485368 % 30/360   12/01 - 12/31   40,958.89   0.00   0.00     40,958.89   0.00   0.00     10,958,000.00
Class G 56,158,641.00   56,158,641.00   4.485368 % 30/360   12/01 - 12/31   209,910.11   0.00   0.00     209,910.11   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   1,063,273,418.37               3,320,702.96   44,502,654.61   0.00     47,823,357.57   0.00   0.00     1,018,770,763.76
Notional Classes                                                
Class X-A 838,269,000.00   805,765,777.37   0.881679 % 30/360   12/01 - 12/31   592,021.97   0.00   0.00     592,021.97   0.00   0.00     761,263,122.76
Class X-B 58,898,000.00   58,898,000.00   0.053000 % 30/360   12/01 - 12/31   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   1.260368 % 30/360   12/01 - 12/31   58,984.17   0.00   0.00     58,984.17   0.00   0.00     56,159,000.00
Totals 953,326,000.00   920,822,777.37               653,607.47   0.00   0.00     653,607.47   0.00   0.00     876,320,122.76
Non-Active Exchangeable Certificates                                            
Class PEZ 182,173,000.00   182,173,000.00   0.000000 % 30/360   12/01 - 12/31   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 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
Class A-1 17324 DAQ7 12/31/2019   73.057960   0.100333   73.057960   0.000000   73.158293   0.000000   0.000000   0.000000
Class A-2 17324 DAR5 12/31/2019   1,000.000000   2.532500   758.575435   0.000000   761.107935   0.000000   0.000000   241.424565
Class A-3 17324 DAS3 12/31/2019   1,000.000000   2.581665   0.000000   0.000000   2.581665   0.000000   0.000000   1,000.000000
Class A-4 17324 DAT1 12/31/2019   1,000.000000   2.885000   0.000000   0.000000   2.885000   0.000000   0.000000   1,000.000000
Class A-5 17324 DAU8 12/31/2019   1,000.000000   3.097500   0.000000   0.000000   3.097500   0.000000   0.000000   1,000.000000
Class A-AB 17324 DAV6 12/31/2019   1,000.000000   2.891667   0.000000   0.000000   2.891667   0.000000   0.000000   1,000.000000
Class A-S 17324 DAW4 12/31/2019   1,000.000000   3.360833   0.000000   0.000000   3.360833   0.000000   0.000000   1,000.000000
Class B 17324 DAX2 12/31/2019   1,000.000000   3.693640   0.000000   0.000000   3.693640   0.000000   0.000000   1,000.000000
Class C 17324 DAY0 12/31/2019   1,000.000000   3.737807   0.000000   0.000000   3.737807   0.000000   0.000000   1,000.000000
Class D 17324 DAA2 12/31/2019   1,000.000000   2.687500   0.000000   0.000000   2.687500   0.000000   0.000000   1,000.000000
Class E U1744 BAC5 12/31/2019   1,000.000000   3.737807   0.000000   0.000000   3.737807   0.000000   0.000000   1,000.000000
Class F U1744 BAD3 12/31/2019   1,000.000000   3.737807   0.000000   0.000000   3.737807   0.000000   0.000000   1,000.000000
Class G U1744 BAE1 12/31/2019   1,000.000000   3.737806   0.000000   0.000000   3.737806   0.000000   0.000000   1,000.000000
CLass R 17324 DAN4 12/31/2019   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17324 DBA1 12/31/2019   961.225785   0.706243   0.000000   0.000000   0.706243   0.000000   0.000000   908.137033
Class X-B 17324 DBB9 12/31/2019   1,000.000000   0.044167   0.000000   0.000000   0.044167   0.000000   0.000000   1,000.000000
Class X-D 17324 DAL8 12/31/2019   1,000.000000   1.050307   0.000000   0.000000   1.050307   0.000000   0.000000   1,000.000000

 

Reports Available at sf.citidirect.com Page 3 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

  Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
  Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
Class A-1 2,561,777.37   1.648000 % 30/360 3,518.17   0.00   0.00   0.00     3,518.17 0.00   3,518.17     0.00
Class A-2 55,289,000.00   3.039000 % 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   3.098000 % 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   3.462000 % 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   3.717000 % 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   3.470000 % 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   4.033000 % 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   4.432368 % 30/360 217,548.01   0.00   0.00   0.00     217,548.01 0.00   217,548.01     0.00
Class C 52,049,000.00   4.485368 % 30/360 194,549.10   0.00   0.00   0.00     194,549.10 0.00   194,549.10     0.00
Class D 56,159,000.00   3.225000 % 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   4.485368 % 30/360 87,034.83   0.00   0.00   0.00     87,034.83 0.00   87,034.83     0.00
Class F 10,958,000.00   4.485368 % 30/360 40,958.89   0.00   0.00   0.00     40,958.89 0.00   40,958.89     0.00
Class G 56,158,641.00   4.485368 % 30/360 209,910.14   0.29   0.00   0.00     209,910.43 0.00   209,910.11     0.32
CLass R 0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals 1,063,273,418.37         3,320,702.99   0.29   0.00   0.00     3,320,703.28 0.00   3,320,702.96     0.32
Notional Classes                                          
Class X-A 805,765,777.37   0.881679 % 30/360 592,021.97   0.00   0.00   0.00     592,021.97 0.00   592,021.97     0.00
Class X-B 58,898,000.00   0.053000 % 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   1.260368 % 30/360 58,984.17   0.00   0.00   0.00     58,984.17 0.00   58,984.17     0.00
Totals 920,822,777.37         653,607.47   0.00   0.00   0.00     653,607.47 0.00   653,607.47     0.00

 

Reports Available at sf.citidirect.com Page 4 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS  

 

      Prior   Scheduled   Unscheduled       Current   Current     Current Cumulative Original   Current   Original   Current  
  Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal Realized   Class   Class   Credit   Credit  
Class Balance   Balance   Distribution   Distribution   Change   Loss   Recoveries     Balance Loss   (%)   (%)   Support Support  
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-(7)+(8) (10 ) (11 ) (12 ) (13 ) (14 )
 
Class A-1 35,065,000.00   2,561,777.37   808,154.61   1,753,622.76   0.00   0.00   0.00     0.00 0.00   3.20 % 0.00 % 30.00 % N/A  
Class A-2 55,289,000.00   55,289,000.00   0.00   41,940,877.24   0.00   0.00   0.00     13,348,122.76 0.00   5.05 % 1.31 % 30.00 % 32.27 %
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 % 0.22 % 30.00 % 32.27 %
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 % 19.63 % 30.00 % 32.27 %
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 % 39.16 % 30.00 % 32.27 %
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 % 7.42 % 30.00 % 32.27 %
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 % 6.99 % 23.50 % 25.28 %
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 % 5.78 % 18.13 % 19.49 %
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 % 5.11 % 13.38 % 14.39 %
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 % 5.51 % 8.25 % 8.87 %
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 % 2.29 % 6.13 % 6.59 %
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 % 1.08 % 5.13 % 5.51 %
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 % 5.51 % 0.00 % 0.00 %
Totals 1,095,776,641.00   1,063,273,418.37   808,154.61   43,694,500.00   0.00   0.00   0.00     1,018,770,763.76 0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 3,993,039.33  
Prepayment Interest Shortfall 0.00  
Interest Adjustments 0.00  
ASER Amount 0.00  
Realized Loss in Excess of Principal Balance 0.00  
Total Interest Funds Available:   3,993,039.33
Principal Funds Available    
Scheduled Principal 808,154.61  
Unscheduled Principal Collections 43,694,500.00  
Net Liquidation Proceeds 0.00  
Repurchased Principal 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   44,502,654.61
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   48,495,693.94

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 13,848.78  
Trustee/Certificate Administrator Fee 2,472.10  
Operating Advisor Fee 1,217.74  
Custodian Fee 732.48  
CREFC® Intellectual Property Royalty License Fee 457.80  
Total Scheduled Fees:   18,728.90
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 3,974,310.43  
Principal Distribution 44,502,654.61  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   48,476,965.04
Total Funds Allocated   48,495,693.94

 

Reports Available at sf.citidirect.com Page 6 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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  
 
Collateral Information    
% of Cut-Off Principal Balance Outstanding 92.972484 %
 
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 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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
 
0 or Less 1 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 11 29,405,834.26 2.89 4.6833 64 2.553799
5,000,001 to 10,000,000 10 85,937,625.71 8.44 4.3710 59 2.431098
10,000,001 to 15,000,000 3 34,540,591.03 3.39 4.2918 65 1.383455
15,000,001 to 20,000,000 4 69,984,558.36 6.87 4.3144 66 1.882987
20,000,001 to 25,000,000 3 66,326,611.85 6.51 4.1730 66 1.726983
25,000,001 to 30,000,000 1 27,784,587.56 2.73 4.5000 65 1.784200
30,000,001 to 35,000,000 3 95,654,806.15 9.39 4.4284 66 2.074119
35,000,001 to 40,000,000 1 35,250,000.00 3.46 4.5500 68 2.093200
40,000,001 to 45,000,000 1 41,565,970.03 4.08 4.4250 66 2.108000
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 53,741,927.60 5.28 4.6000 66 1.279700
55,000,001 to 60,000,000 1 60,000,000.00 5.89 4.4600 66 1.878000
60,000,001 to 65,000,000 1 64,000,000.00 6.28 4.3700 67 1.845200
65,000,001 to 70,000,000 1 69,578,252.06 6.83 4.6200 68 2.337900
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,001 to 90,000,000 1 90,000,000.00 8.83 4.3900 65 2.780400
90,000,001 or Greater 2 195,000,000.00 19.14 4.2221 71 2.482033
Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715
 
 
 
 
(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 2,087,695.71 0.20 4.8600 65 2.317700
Arizona   1 2,112,930.01 0.21 4.8100 67 1.979300
California   10 257,413,248.97 25.27 4.4097 64 2.371518
Colorado   3 13,124,830.59 1.29 4.5304 66 1.672109
Florida   7 223,668,133.96 21.95 4.4020 66 1.969268
Illinois   1 12,201,007.58 1.20 4.3700 66 1.190300
Indiana   1 17,876,377.93 1.75 4.4700 67 1.435800
Michigan   2 3,185,540.42 0.31 4.9754 67 1.565651
New Jersey   2 28,322,239.67 2.78 4.3085 67 1.917694
Nevada   2 20,877,918.64 2.05 4.2893 65 1.574518
New York   1 100,000,000.00 9.82 4.1100 76 2.770200
Oregon   2 47,458,918.46 4.66 4.4703 67 1.991174
Tennessee   2 79,448,252.06 7.80 4.6088 68 2.230800
Texas   4 51,903,394.78 5.09 4.5008 66 2.454600
Virginia   1 32,938,042.36 3.23 4.3400 66 1.437300
Washington   2 30,844,335.84 3.03 3.5813 64 2.911759
West Virginia   1 53,741,927.60 5.28 4.6000 66 1.279700
Various   2 41,565,970.03 4.08 4.4250 66 2.108000
  Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715

 

Reports Available at sf.citidirect.com Page 8 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 45 1,018,770,764.61 100.00 4.3853 66 2.143715
Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Other 3 87,784,587.56 8.62 4.4727 66 1.848311
Multifamily 5 103,977,158.98 10.21 4.4872 67 1.808762
Retail 15 253,860,354.58 24.92 4.3328 64 1.629094
Industrial 2 17,512,930.01 1.72 4.4758 67 2.344758
Mobile Home Park 1 41,565,970.03 4.08 4.4250 66 2.108000
Office 7 239,744,747.22 23.53 4.2814 70 2.527189
Mixed Use 1 24,125,000.00 2.37 4.5600 67 1.719800
Lodging 5 225,906,468.74 22.17 4.4290 66 2.473907
Self Storage 6 24,293,547.49 2.38 4.4948 66 3.504725
Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715

 

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 3 25,221,316.66 2.48 4.3946 66 1.199498
1.251 to 1.500 5 115,547,629.18 11.34 4.5064 66 1.366409
1.501 to 1.750 12 126,103,033.07 12.38 4.3027 66 1.631970
1.751 to 2.000 10 221,098,935.08 21.70 4.4431 66 1.864125
2.001 to 2.250 5 192,857,402.01 18.93 4.3873 66 2.142135
2.251 to 2.500 3 87,065,947.77 8.55 4.5921 68 2.347498
2.501 to 2.750 1 9,153,972.70 0.90 3.9500 5 2.576300
2.751 to 3.000 3 220,274,115.61 21.62 4.2753 70 2.805195
3.001 to 3.250 0 0.00 0.00 0.0000 0 0.000000
3.251 to 3.500 0 0.00 0.00 0.0000 0 0.000000
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 1 9,000,000.00 0.88 4.3000 66 3.763400
4.001 or Greater 2 12,448,412.53 1.22 3.9023 64 6.826930
Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   4 39,998,308.54 3.93 3.6657 51 2.834986
4.01 to 4.25   4 148,917,098.89 14.62 4.1404 72 2.464225
4.26 to 4.50   19 580,807,092.74 57.01 4.3996 66 2.148233
4.51 to 4.75   12 230,402,352.22 22.62 4.5937 67 1.845970
4.76 to 5.00   5 17,524,630.93 1.72 4.8376 67 1.656699
5.01 to 5.25   0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50   1 1,121,281.29 0.11 5.2800 68 1.370600
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 1,018,770,764.61 100.00 4.3853 66 2.143715

 

Reports Available at sf.citidirect.com Page 9 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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 3 11,475,498.80 1.13 4.0997 10 2.508549
61 to 90 Months 42 1,007,295,265.81 98.87 4.3885 67 2.139559
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715
 
 
(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 5 170,600,000.00 16.75 4.3484 66 2.264126
241 to 270 Months 2 3,185,540.42 0.31 4.9754 67 1.565651
271 to 300 Months 1 3,299,981.93 0.32 4.6700 67 1.601600
301 Months or Greater 37 841,685,242.26 82.62 4.3894 67 2.123623
Totals 45 1,018,770,764.61 100.00 4.3853 66 2.143715

 

Reports Available at sf.citidirect.com Page 10 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
304101429 001 OF New York NY 353,916.67 0.00 4.11000 % 5/6/26 N 100,000,000.00 100,000,000.00 1/6/20 N/A 0.00 0   0   0  
304360002 002 LO Miami Beach FL 355,036.11 0.00 4.34000 % 7/6/25 N 95,000,000.00 95,000,000.00 1/6/20 N/A 0.00 0   0   0  
304360003 003 OF Oakland CA 340,225.00 0.00 4.39000 % 6/6/25 N 90,000,000.00 90,000,000.00 1/6/20 N/A 0.00 0   0   0  
610930148 004 LO Nashville TN 277,235.71 108,144.53 4.62000 % 8/11/25 N 69,686,396.59 69,578,252.06 1/11/20 N/A 0.00 0   0   0  
304360005 005 RT San Diego CA 240,835.56 0.00 4.37000 % 8/1/25 N 64,000,000.00 64,000,000.00 1/1/20 N/A 0.00 0   0   0  
304360006 006 N/A Weston FL 230,433.33 0.00 4.46000 % 7/6/25 N 60,000,000.00 60,000,000.00 1/6/20 N/A 0.00 0   0   0  
304360007 007 RT Morgantown WV 213,150.29 68,804.11 4.60000 % 7/1/25 N 53,810,731.71 53,741,927.60 1/1/20 N/A 0.00 0   0   0  
304360008 008 MH Various XX 158,640.36 67,367.08 4.42500 % 7/6/25 N 41,633,337.11 41,565,970.03 1/6/20 N/A 0.00 0   0   0  
304360009 009 N/A Various XX 142,898.35 43,694,500.00 3.79788 % 4/6/20 N 43,694,500.00 0.00 1/6/20 N/A 0.00 B   0   0  
310930142 010 MF Medford OR 138,111.46 0.00 4.55000 % 8/11/25 N 35,250,000.00 35,250,000.00 1/11/20 N/A 0.00 0   0   0  
304360011 011 MF Davis CA 125,077.87 52,143.55 4.47000 % 7/6/25 N 32,494,791.73 32,442,648.18 1/6/20 N/A 0.00 0   0   0  
304360012 012 RT Manassas VA 123,263.28 44,549.49 4.34000 % 7/1/25 N 32,982,591.85 32,938,042.36 1/1/20 N/A 0.00 0   0   0  
304360013 013 LO Dallas TX 116,944.20 39,760.07 4.48000 % 7/1/25 N 30,313,875.68 30,274,115.61 1/1/20 N/A 0.00 0   0   0  
304360014 014 N/A Various FL 107,838.39 44,673.89 4.50000 % 6/5/25 N 27,829,261.45 27,784,587.56 1/5/20 N/A 0.00 0   0   0  
304360015 015 RT Lynnwood WA 63,096.09 67,067.08 3.47875 % 6/1/25 N 21,062,990.39 20,995,923.31 1/1/20 N/A 0.00 0   0   0  
304360016 016 MU Brea CA 94,730.83 0.00 4.56000 % 8/5/25 N 24,125,000.00 24,125,000.00 1/5/20 N/A 0.00 0   0   0  
304360017 017 LO Dania Beach FL 80,842.91 34,603.98 4.42000 % 6/1/25 N 21,240,292.52 21,205,688.54 1/1/20 N/A 0.00 0   0   0  
304360018 018 RT Milltown NJ 67,817.41 31,453.08 4.20000 % 8/1/25 N 18,751,358.96 18,719,905.88 1/1/20 N/A 0.00 0   0   0  
304360019 019 MF Columbus IN 68,919.16 28,577.87 4.47000 % 8/5/25 N 17,904,955.80 17,876,377.93 1/5/20 N/A 0.00 0   0   0  
304360020 020 RT Henderson NV 64,839.27 25,413.08 4.18000 % 5/1/25 N 18,013,687.63 17,988,274.55 1/1/20 N/A 0.00 0   0   0  
310928527 021 IN Sacramento CA 58,746.72 0.00 4.43000 % 7/11/25 N 15,400,000.00 15,400,000.00 1/11/20 N/A 0.00 0   0   0  
304360022 022 OF Portland OR 44,651.69 20,698.48 4.24000 % 5/1/25 N 12,229,616.94 12,208,918.46 1/1/20 N/A 0.00 0   0   0  
304360023 023 OF Chicago IL 45,974.78 16,399.02 4.37000 % 7/1/25 N 12,217,406.60 12,201,007.58 1/1/20 N/A 0.00 0   0   0  
304360024 024 LO Seattle WA 32,285.60 18,154.28 3.80000 % 4/1/25 N 9,866,566.81 9,848,412.53 1/1/20 N/A 0.00 0   0   0  
304360025 025 RT Weston FL 37,214.04 14,008.61 4.26000 % 6/1/25 N 10,144,673.60 10,130,664.99 1/1/20 N/A 0.00 0   0   0  
304360026 026 OF Austin TX 38,366.42 14,628.76 4.69000 % 7/1/25 N 9,499,905.21 9,485,276.45 1/1/20 N/A 0.00 0   0   0  
304360027 027 OF Eatontown NJ 37,426.42 13,361.02 4.52000 % 7/5/25 N 9,615,694.81 9,602,333.79 1/5/20 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
304360028 028 RT Torrance CA 31,191.54 16,262.18 3.95000 % 6/1/20 N 9,170,234.88 9,153,972.70 1/1/20 N/A 0.00 0   0   0  
310929658 029 MF Nashville TN 38,501.22 0.00 4.53000 % 8/11/25 N 9,870,000.00 9,870,000.00 1/11/20 N/A 0.00 0   0   0  
610929595 030 MF El Paso TX 31,520.45 14,294.70 4.28000 % 6/11/25 N 8,552,427.57 8,538,132.87 1/11/20 N/A 0.00 0   0   0  
304101412 031 SS Alameda CA 33,325.00 0.00 4.30000 % 7/6/25 N 9,000,000.00 9,000,000.00 1/6/20 N/A 0.00 0   0   0  
304360032 032 RT Fairfield CA 34,648.38 12,571.50 4.80000 % 8/1/25 N 8,382,673.49 8,370,101.99 1/1/20 N/A 0.00 0   0   0  
304101409 033 OF Fort Myers FL 23,594.00 8,379.13 4.38000 % 7/6/25 N 6,255,590.07 6,247,210.94 1/6/20 N/A 0.00 0   0   0  
304360034 034 RT Colorado Springs CO 22,998.42 9,222.92 4.58000 % 6/1/25 N 5,831,407.36 5,822,184.44 1/1/20 N/A 0.00 0   0   0  
410928722 035 RT Longmont CO 13,765.35 5,833.50 4.43000 % 7/11/25 N 3,608,479.65 3,602,646.15 1/11/20 N/A 0.00 0   0   0  
304101417 036 SS Various TX 14,613.33 4,835.59 4.70000 % 7/6/25 N 3,610,705.44 3,605,869.85 1/6/20 N/A 0.00 0   0   0  
310929478 037 SS Highlands Ranch CO 14,496.81 0.00 4.55000 % 7/11/25 N 3,700,000.00 3,700,000.00 1/11/20 N/A 0.00 0   0   0  
410929362 038 SS Orlando FL 13,294.35 5,927.86 4.67000 % 7/11/25 N 3,305,909.79 3,299,981.93 1/11/20 N/A 0.00 0   0   0  
410929829 039 RT Henderson NV 12,384.85 4,199.83 4.97000 % 8/11/25 N 2,893,843.92 2,889,644.09 1/11/20 N/A 0.00 0   0   0  
410928483 040 SS Pasadena CA 9,604.83 0.00 4.29000 % 7/11/25 N 2,600,000.00 2,600,000.00 1/11/20 N/A 0.00 0   0   0  
410929917 041 RT Pacific Palisades CA 9,390.12 3,560.80 4.69000 % 8/11/22 N 2,325,086.90 2,321,526.10 1/11/20 N/A 0.00 0   0   0  
410929419 042 RT Lake Orion MI 8,569.19 4,623.01 4.81000 % 6/11/25 N 2,068,882.14 2,064,259.13 1/11/20 N/A 0.00 0   0   0  
610929887 043 IN Scottsdale AZ 8,764.83 3,185.06 4.81000 % 7/11/25 N 2,116,115.07 2,112,930.01 1/11/20 N/A 0.00 0   0   0  
304360044 044 SS Saraland AL 8,750.13 3,136.58 4.86000 % 6/6/25 N 2,090,832.29 2,087,695.71 1/6/20 N/A 0.00 0   0   0  
410929522 045 RT Livonia MI 5,108.61 2,313.97 5.28000 % 8/11/25 N 1,123,595.26 1,121,281.29 1/11/20 N/A 0.00 0   0   0  
Totals Count: 45   3,993,039.33 44,502,654.61         1,063,273,419.22 1,018,770,764.61     0.00            

 

Reports Available at sf.citidirect.com Page 12 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Delinquency Loan Detail

 

      Actual Paid Current P&I Total P&I Cumulative Other Expense Payment   Workout   Most Recent      
Loan   # of Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Number OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
 
 
There is no delinquency loan activity for the current distribution period.
 
Totals Count:                              

 

Reports Available at sf.citidirect.com Page 13 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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   #  
 
01/17/2020 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 %
12/17/2019 85,327,837.11   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  8.025 % 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 %
11/18/2019 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 %
10/18/2019 41,772,392.53   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  3.922 % 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 %
09/17/2019 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 %
08/16/2019 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 %
07/17/2019 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 %
06/17/2019 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 %
05/17/2019 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 %
04/17/2019 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 %
03/15/2019 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 %
02/15/2019 86,023,273.02   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  8.027 % 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 %

 

Reports Available at sf.citidirect.com Page 14 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
 
There is no historical appraisal reduction activity.

 

Reports Available at sf.citidirect.com Page 16 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
    There is no loan modification activity for the current distribution period.  
Totals          

 

Reports Available at sf.citidirect.com Page 17 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
 
        There is no historical loan modification activity.    

 

Reports Available at sf.citidirect.com Page 18 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Specially Serviced Loan Detail

 

    Workout   Most Recent Most Recent        
Loan   Strategy   Inspection Specially Serviced Most Recent Most Recent Other REO  
Number OMCR (3 ) Date Transfer Date Valuation Date Value Property Value Comment from Special Servicer
 
        There is no specially serviced loan activity for the current distribution period.  
 
Totals                  

 

Reports Available at sf.citidirect.com Page 19 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Specially Serviced Loan Detail

 

      Special Workout   Special     Property     Net      
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest Note Operating   Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate Date Income (NOI) DSCR Date WART
 
There is no historical specially serviced loan activity.

 

Reports Available at sf.citidirect.com Page 20 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Unscheduled Principal Detail

 

    Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
304360009 009 1/6/20 2 43,694,500.00 0.00   0.00 0.00 0.00
Totals 1     43,694,500.00 0.00   0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 21 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Historical Unscheduled Principal Detail

 

Distribution Loan   Liquidation / Liquid / Prepay Unscheduled   Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections   Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
1/17/20 304360009 009 1/6/20 2 43,694,500.00   0.00   0.00 0.00 0.00
10/19/15 304360015 015   0 (1.94 ) 0.00   0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 22 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Liquidated Loan Detail

 

Loan   Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.
Totals                        

 

Reports Available at sf.citidirect.com Page 23 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Historical Liquidated Loan Detail

 

Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
 
There is no historical liquidated loan activity.

 

Reports Available at sf.citidirect.com Page 24 of 25 © Copyright 2020 Citigroup

 

 

Distribution Date: 01/17/2020 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 01/13/2020  
    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 . Liquidation prior to 7/1/2006
MU = Mixed Use 8 . Resolved 8 . Payoff With Penalty
LO = Lodging 9 . Pending Return to Master Servicer 9 . Payoff With Yield Maintenance
SS = Self Storage 10. Deed In Lieu of Foreclosure 10. Curtailment With Penalty
OT = Other 11. Full Payoff 11. Curtailment With Yield Maintenance
SE = Securities 12. Reps and Warranties      
CH = Cooperative Housing 13. Other or TBD      
N/A = Not Available 98. Not Provided By Servicer      
 
 
(2) Payment Status (4) Modification Type      
 
A.   In Grace Period 1 . Maturity Date Extension      
B.   Late, but less than 30 Days 2 . Amortization Change      
0 . Current 3 . Principal Write-Off      
1 . 30-59 Days Delinquent 4 . Blank (formerly Combination)      
2 . 60-89 Days Delinquent 5 . Temporary Rate Reduction      
3 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      

 

Reports Available at sf.citidirect.com Page 25 of 25 © Copyright 2020 Citigroup