EX-99.1 2 ex99_1.htm certstmt_10dccmt15p12307.htm - Generated by SEC Publisher for SEC Filing
Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
STATEMENT TO NOTEHOLDERS

 

July 17, 2023

 

TRANSACTION PARTIES
 
Depositor: Citigroup Commercial Mortgage Securities Inc.
Master Servicer: Wells Fargo Bank, National Association
Certificate Administrator: Citibank, N.A.  
Trustee: Deutsche Bank Trust Company Americas
Special Servicer: LNR Partners, LLC
Operating Advisor: Park Bridge Lender Services LLC
Custodian: Wells Fargo Bank, National Association
 
 
 
 
Christopher Olsen Citibank, Agency and Trust
  (212) 609-0146 388 Greenwich Street Trading, 4th Floor
christopher.olsen@citi.com New York, NY 10013

 

TABLE OF CONTENTS
 
1 . Distribution Summary 2
1.1 . Summary 2
1.2 . Factors 3
1.3 . Interest Detail 4
1.4 . Interest Shortfall Detail 5
1.5 . Principal Detail 6
2 . Reconciliation Detail 7
3 . Other Information 8
4 . Stratification Detail 9
5 . Mortgage Loan Detail 14
6 . NOI Detail 16
7 . Delinquency Loan Detail 18
8 . Collateral Performance Delinquency and Loan Status Detail 19
9 . Appraisal Reduction Detail 20
10 . Historical Appraisal Reduction Detail 21
11 . Loan Modification Detail 22
12 . Historical Loan Modification Detail 23
13 . Specially Serviced Loan Detail 26
14 . Historical Specially Serviced Loan Detail 27
15 . Unscheduled Principal Detail 28
16 . Historical Unscheduled Principal Detail 29
17 . Liquidated Loan Detail 30
18 . Historical Liquidated Loan Detail 31
19 . CREFC Investor Reporting Package Legends 32
20 . Notes 33

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 1 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
DISTRIBUTION SUMMARY

 

July 17, 2023

 

1                          
2                          
          Accrual   PPP, YM, Other       Non-Cash    
  Original Prior Pass-Through   Day Interest Amounts Principal Total Realized Balance   Current
Class Balance Balance Rate   Count Distributed Distributed Distributed Distributed Loss Change   Balance
 
Class A-1 35,065,000.00 - 1.648000 % 30/360 - - - - - -   -
Class A-2 55,289,000.00 - 3.039000 % 30/360 - - - - - -   -
Class A-3 2,198,000.00 - 3.098000 % 30/360 - - - - - -   -
Class A-4 200,000,000.00 199,987,521.13 3.462000 % 30/360 576,964.00 - - 576,964.00 - -   199,987,521.13
Class A-5 398,935,000.00 398,935,000.00 3.717000 % 30/360 1,235,701.16 - - 1,235,701.16 - -   398,935,000.00
Class A-AB 75,556,000.00 31,500,138.91 3.470000 % 30/360 91,087.90 - 1,487,013.50 1,578,101.40 - -   30,013,125.41
Class A-S 71,226,000.00 71,226,000.00 4.033000 % 30/360 239,378.72 - - 239,378.72 - -   71,226,000.00
Class B 58,898,000.00 58,898,000.00 4.315374 % 30/360 211,805.76 - - 211,805.76 - -   58,898,000.00
Class C 52,049,000.00 52,049,000.00 4.368374 % 30/360 189,474.59 - - 189,474.59 - -   52,049,000.00
Class D 56,159,000.00 56,159,000.00 3.225000 % 30/360 150,927.31 - - 150,927.31 - -   56,159,000.00
Class E 23,285,000.00 23,285,000.00 4.368374 % 30/360 84,764.66 - - 84,764.66 - -   23,285,000.00
Class F 10,958,000.00 10,958,000.00 4.368374 % 30/360 39,890.54 - - 39,890.54 - -   10,958,000.00
Class G 56,158,641.00 56,158,641.00 4.368374 % 30/360 194,549.54 - - 194,549.54 - -   56,158,641.00
CLass R - - 0.000000 % 30/360 - - - - - -   -
Total 1,095,776,641.00 959,156,301.04       3,014,544.18 - 1,487,013.50 4,501,557.68 - -   957,669,287.54
Notional                          
Class X-A 838,269,000.00 701,648,661.02 0.703067 % 30/360 411,088.17 - - 411,088.17 - (1,487,013.50 ) 700,161,647.52
Class X-B 58,898,000.00 58,898,000.00 0.053000 % 30/360 2,601.33 - - 2,601.33 - -   58,898,000.00
Class X-D 56,159,000.00 56,159,000.00 1.143374 % 30/360 53,508.96 - - 53,508.96 - -   56,159,000.00
Total 953,326,000.00 816,705,661.02       467,198.46 - - 467,198.46 - (1,487,013.50 ) 815,218,647.52
 
Grand Total 2,049,102,641.00 1,775,861,962.06       3,481,742.64 - 1,487,013.50 4,968,756.14 - (1,487,013.50 ) 1,772,887,935.06

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 2 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
DISTRIBUTION SUMMARY - FACTORS

 

July 17, 2023

 

          PPP, YM, Other       Non-Cash  
      Record Interest Amounts Principal Total Realized Balance Current
Class CUSIP   Date Distributed Distributed Distributed Distributed Loss Change Balance
 
Class A-1 17324 DAQ7 06/30/2023 - - - - - - -
Class A-2 17324 DAR5 06/30/2023 - - - - - - -
Class A-3 17324 DAS3 06/30/2023 - - - - - - -
Class A-4 17324 DAT1 06/30/2023 2.88482000 - - 2.88482000 - - 999.93760565
Class A-5 17324 DAU8 06/30/2023 3.09749999 - - 3.09749999 - - 1,000.00000000
Class A-AB 17324 DAV6 06/30/2023 1.20556806 - 19.68094526 20.88651331 - - 397.23020554
Class A-S 17324 DAW4 06/30/2023 3.36083340 - - 3.36083340 - - 1,000.00000000
Class X-A 17324 DBA1 06/30/2023 0.49040126 - - 0.49040126 - - 835.24697623
Class B 17324 DAX2 06/30/2023 3.59614520 - - 3.59614520 - - 1,000.00000000
Class X-B 17324 DBB9 06/30/2023 0.04416669 - - 0.04416669 - - 1,000.00000000
Class C 17324 DAY0 06/30/2023 3.64031182 - - 3.64031182 - - 1,000.00000000
Class D 17324DAA2 U1744BAA9 17324DAB0   06/30/2023 2.68749996 - - 2.68749996 - - 1,000.00000000
Class X-D 17324 DAL8 06/30/2023 0.95281184 - - 0.95281184 - - 1,000.00000000
Class E U1744BAC5 U1744BAC5 17324DAF1   06/30/2023 3.64031179 - - 3.64031179 - - 1,000.00000000
Class F U1744BAD3 U1744BAD3 17324DAH7   06/30/2023 3.64031210 - - 3.64031210 - - 1,000.00000000
Class G U1744BAE1 U1744BAE1 17324DAK0   06/30/2023 3.46428504 - - 3.46428504 - - 1,000.00000000
CLass R 17324 DAN4 06/30/2023 - - - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 3 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
DISTRIBUTION INFORMATION - INTEREST DETAIL

 

July 17, 2023

 

      Rate         Interest   Shortfall       Paid  
              Accrual     Non Carry Basis        
Class Uncapped Capped   Next   Dates Accrued Deferred Recovered Forward Risk Accrued Carry Forward Basis Risk Total
 
Class A-1 1.64800 % 1.64800 % 1.64800 % 06/01-06/30 - - - - - - - - -
Class A-2 3.03900 % 3.03900 % 3.03900 % 06/01-06/30 - - - - - - - - -
Class A-3 3.09800 % 3.09800 % 3.09800 % 06/01-06/30 - - - - - - - - -
Class A-4 3.46200 % 3.46200 % 3.46200 % 06/01-06/30 576,964.00 - - - - 576,964.00 - - 576,964.00
Class A-5 3.71700 % 3.71700 % 3.71700 % 06/01-06/30 1,235,701.16 - - - - 1,235,701.16 - - 1,235,701.16
Class A-AB 3.47000 % 3.47000 % 3.47000 % 06/01-06/30 91,087.90 - - - - 91,087.90 - - 91,087.90
Class A-S 4.03300 % 4.03300 % 4.03300 % 06/01-06/30 239,378.72 - - - - 239,378.72 - - 239,378.72
Class B 4.31537 % 4.31537 % 4.31537 % 06/01-06/30 211,805.76 - - - - 211,805.76 - - 211,805.76
Class C 4.36837 % 4.36837 % 4.36837 % 06/01-06/30 189,474.59 - - - - 189,474.59 - - 189,474.59
Class D 3.22500 % 3.22500 % 3.22500 % 06/01-06/30 150,927.31 - - - - 150,927.31 - - 150,927.31
Class E 4.36837 % 4.36837 % 4.36837 % 06/01-06/30 84,764.66 - - - - 84,764.66 - - 84,764.66
Class F 4.36837 % 4.36837 % 4.36837 % 06/01-06/30 39,890.54 - - - - 39,890.54 - - 39,890.54
Class G 4.36837 % 4.36837 % 4.36837 % 06/01-06/30 204,434.97 - - 9,901.06 - 194,549.54 - - 194,549.54
CLass R 0.00000 % 0.00000 % 0.00000 % 06/01-06/30 - - - - - - - - -
Total               3,024,429.61 - - 9,901.06 - 3,014,544.18 - - 3,014,544.18
Notional                                
Class X-A 0.70307 % 0.70307 % 0.70307 % 06/01-06/30 411,088.17 - - - - 411,088.17 - - 411,088.17
Class X-B 0.05300 % 0.05300 % 0.05300 % 06/01-06/30 2,601.33 - - - - 2,601.33 - - 2,601.33
Class X-D 1.14337 % 1.14337 % 1.14337 % 06/01-06/30 53,508.96 - - - - 53,508.96 - - 53,508.96
Total               467,198.46 - - - - 467,198.46 - - 467,198.46
 
Grand Total               3,491,628.07 - - 9,901.06 - 3,481,742.64 - - 3,481,742.64

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 4 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL

 

July 17, 2023

 

  Non-Recov Shortfall     Carry Forward Interest       Basis Risk Shortfall    
      Other                    
Class PPIS SSRA Shortfall Prior Int. on Prior New Paid Outstanding Prior Int. on Prior New Paid Outstanding
 
Class A-1 - - - - - - - - - - - - -
Class A-2 - - - - - - - - - - - - -
Class A-3 - - - - - - - - - - - - -
Class A-4 - - - - - - - - - - - - -
Class A-5 - - - - - - - - - - - - -
Class A-AB - - - - - - - - - - - - -
Class A-S - - - - - - - - - - - - -
Class B - - - - - - - - - - - - -
Class C - - - - - - - - - - - - -
Class D - - - - - - - - - - - - -
Class E - - - - - - - - - - - - -
Class F - - - - - - - - - - - - -
Class G - - - 4,294.61 15.63 9,885.43 - 14,195.67 - - - - -
CLass R - - - - - - - - - - - - -
Total - - - 4,294.61 15.63 9,885.43 - 14,195.67 - - - - -
Notional                          
Class X-A - - - - - - - - - - - - -
Class X-B - - - - - - - - - - - - -
Class X-D - - - - - - - - - - - - -
Total - - - - - - - - - - - - -
 
Grand Total - - - 4,294.61 15.63 9,885.43 - 14,195.67 - - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 5 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL

 

July 17, 2023

 

          Non-Cash   Cumulative                
  Prior Principal Accreted Realized Loss/ Balance Current Realized Class %   Class %   Sub %   Sub %  
Class Balance Distributed Principal Recovery Change Balance Loss Original   Current   Original   Current  
 
Class A-1 - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-2 - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-3 - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-4 199,987,521.13 - - - - 199,987,521.13 - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-5 398,935,000.00 - - - - 398,935,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-AB 31,500,138.91 1,487,013.50 - - - 30,013,125.41 - 0.00 % 0.00 % 0.00 % 0.00 %
Class A-S 71,226,000.00 - - - - 71,226,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class B 58,898,000.00 - - - - 58,898,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class C 52,049,000.00 - - - - 52,049,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class D 56,159,000.00 - - - - 56,159,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class E 23,285,000.00 - - - - 23,285,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class F 10,958,000.00 - - - - 10,958,000.00 - 0.00 % 0.00 % 0.00 % 0.00 %
Class G 56,158,641.00 - - - - 56,158,641.00 - 0.00 % 0.00 % 0.00 % 0.00 %
CLass R - - - - - - - 0.00 % 0.00 % 0.00 % 0.00 %
Total 959,156,301.04 1,487,013.50 - - - 957,669,287.54 - 0.00 % 0.00 % 0.00 % 0.00 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 6 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
RECONCILIATION DETAIL

 

July 17, 2023

 

SOURCE OF FUNDS     ALLOCATION OF FUNDS    
 
Interest Funds Available     Scheduled Fees    
Scheduled Interest 3,508,147.88   Servicing Fee 12,259.60  
Prepayment Interest Shortfall 0.00   Trustee/Certificate Administrator Fee 2,158.12  
Interest Adjustments 0.00   Operating Advisor Fee 1,063.06  
ASER Amount 0.00   Custodian Fee 639.44  
Realized Loss in Excess of Principal Balance 0.00   CREFC? Intellectual Property Royalty License Fee 399.65  
Total Interest Funds Available   3,508,147.88 Total Scheduled Fees   16,519.87
Principal Funds Available     Additional Fees, Expenses, etc.    
Scheduled Principal 1,487,013.50   Additional Servicing Fee 0.00  
Unscheduled Principal Collections 0.00   Special Servicing Fee 0.00  
Net Liquidation Proceeds 0.00   Work-out Fee 0.00  
Repurchased Principal 0.00   Liquidation Fee 0.00  
Substitution Principal 0.00   Trust Fund Expenses 0.00  
Other Principal 0.00   Trust Advisor Expenses 0.00  
      Reimbursement of Interest on Advances to the Servicer 9,885.43  
Total Principal Funds Available   1,487,013.50      
      Borrower Reimbursable Trust Fund Expenses 0.00  
Other Funds Available          
      Other Expenses 0.00  
Yield Maintenance Charges 0.00        
Withdrawal of Withheld Amounts from the Interest Reserve     Total Additional Fees, Expenses, etc.   9,885.43
Account 0.00        
      Distributions    
Deposit of Withheld Amounts to the Interest Reserve Account 0.00        
      Interest Distribution 3,481,742.64  
Total Other Funds Available   0.00 Principal Distribution 1,487,013.50  
      Yield Maintenance Charge Distribution 0.00  
      Total Distributions   4,968,756.14
 
 
 
 
Total Funds Available   4,995,161.38 Total Funds Allocated   4,995,161.44

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 7 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
OTHER INFORMATION
Interest Reserve Account Information

 

July 17, 2023

 

  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 87.396396 %
Controlling Class Information    
  Controlling Class is Class G.    
  The Controlling Class Representative is Raith Capital Partners, LLC.    
There Are No Disclosable Special Servicer Fees.    
Non-Active Exchangeable Certificates    
  Class PEZ Beginning Balance 182,173,000.00  
  Class PEZ Ending Balance 182,173,000.00  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 8 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
STRATIFICATION DETAIL

 

July 17, 2023

 

Anticipated Remaining Term          
 
Anticipated Remaining Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
60 Months or Less 42 957,669,288.52 100.00 4.3891 24 2.301528
61 to 90 Months 0 0.00 0.00 0.0000 0 0.000000
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 42 957,669,288.52 100.00 4.3891 24 2.301528
 
Debt Service Coverage Ratio          
 
Debt Service Coverage Asset Ending Scheduled % of     Wtd Avg
Ratio Range Count Balance Agg.Bal. WAC WAM DSCR
 
1.250 or Less 6 112,887,458.14 11.79 4.4368 23 0.962799
1.251 to 1.500 4 71,434,145.30 7.46 4.5641 23 1.435254
1.501 to 1.750 9 133,913,720.37 13.98 4.3185 23 1.650777
1.751 to 2.000 8 211,015,241.57 22.03 4.2660 28 1.825574
2.001 to 2.250 5 98,945,174.64 10.33 4.4732 22 2.131486
2.251 to 2.500 3 33,811,080.86 3.53 4.3374 24 2.315645
2.501 to 2.750 1 64,392,420.00 6.72 4.6200 26 2.620600
2.751 to 3.000 1 28,359,370.73 2.96 4.4800 24 2.994500
3.001 to 3.250 1 7,861,399.80 0.82 4.2800 24 3.063600
3.251 to 3.500 1 88,449,277.11 9.24 4.3900 20 3.460400
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 0 0.00 0.00 0.0000 0 0.000000
4.001 or Greater 3 106,600,000.00 11.13 4.3354 24 4.817869
Total 42 957,669,288.52 100.00 4.3891 24 2.301528

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 9 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
STRATIFICATION DETAIL

 

July 17, 2023

 

Ending Schedule Balance            
 
Ending Schedule Balance Asset Ending Scheduled % of     Wtd Avg
Range Count Balance Agg.Bal. WAC WAM DSCR
 
1 to 5,000,000 10 25,270,294.04 2.64 4.6785 23 2.976209
10,000,001 to 15,000,000 3 37,286,122.58 3.89 4.3544 21 1.096849
15,000,001 to 20,000,000 5 87,991,676.76 9.19 4.1490 23 1.800123
20,000,001 to 25,000,000 1 22,995,949.04 2.40 4.5600 25 1.221100
25,000,001 to 30,000,000 3 83,968,910.90 8.77 4.4825 22 2.437064
30,000,001 to 35,000,000 2 64,402,200.01 6.72 4.4496 25 1.702990
35,000,001 to 40,000,000 1 38,359,377.71 4.01 4.4250 24 2.102500
40,000,001 to 45,000,000 0 0.00 0.00 0.0000 0 0.000000
45,000,001 to 50,000,000 0 0.00 0.00 0.0000 0 0.000000
5,000,001 to 10,000,000 10 81,788,466.22 8.54 4.4033 23 1.927230
50,000,001 to 55,000,000 1 50,411,739.11 5.26 4.6000 24 1.439800
55,000,001 to 60,000,000 1 57,057,795.44 5.96 4.4600 24 1.232200
60,000,001 to 65,000,000 2 128,392,420.00 13.41 4.4954 25 2.204127
65,000,001 to 70,000,000 0 0.00 0.00 0.0000 0 0.000000
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,000+ 3 279,744,336.71 29.21 4.2766 26 3.299609
Total 42 957,669,288.52 100.00 4.3891 24 2.301528

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 10 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
STRATIFICATION DETAIL

 

July 17, 2023

 

Loan Rate            
 
  Asset Ending Scheduled % of     Wtd Avg
Loan Rate Range Count Balance Agg.Bal. WAC WAM DSCR
 
4.00 or Less 2 26,907,842.77 2.81 3.5862 21 1.318627
4.01 to 4.25 4 141,539,841.40 14.78 4.1396 30 1.807313
4.26 to 4.50 19 557,862,588.68 58.25 4.3984 23 2.668805
4.51 to 4.75 11 214,160,881.52 22.36 4.5923 24 1.840731
4.76 to 5.00 5 16,188,452.55 1.69 4.8377 24 1.752927
5.01 to 5.25 0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50 1 1,009,681.60 0.11 5.2800 26 1.384500
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
Total 42 957,669,288.52 100.00 4.3891 24 2.301528
 
Property Type            
 
  Asset Ending Scheduled % of     Wtd Avg
Property Type Range Count Balance Agg.Bal. WAC WAM DSCR
 
Industrial 2 16,599,818.65 1.73 4.4748 24 2.323959
Lodging 5 216,314,285.53 22.59 4.4265 24 3.429916
Mixed Use 1 22,995,949.04 2.40 4.5600 25 1.221100
Multifamily 5 97,659,004.81 10.20 4.4882 24 1.907443
Office 7 230,977,303.85 24.12 4.2812 26 2.281052
Other 2 82,710,713.11 8.64 4.4724 22 1.483454
Retail 13 228,606,472.27 23.87 4.3506 23 1.680465
Self Storage 6 23,446,363.55 2.45 4.4878 23 4.045031
Total 42 957,669,288.52 100.00 4.3891 24 2.301528

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 11 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
STRATIFICATION DETAIL

 

July 17, 2023

 

Remaining Amortization Term          
 
Remaining Amortization Asset Ending Scheduled % of     Wtd Avg
Term Range Count Balance Agg.Bal. WAC WAM DSCR
 
240 Months or Less 6 173,454,346.28 18.11 4.3587 24 3.644063
241 to 270 Months 36 784,214,942.24 81.89 4.3958 24 2.004583
271 to 300 Months 0 0.00 0.00 0.0000 0 0.000000
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Total 42 957,669,288.52 100.00 4.3891 24 2.301528
 
Seasoning            
 
  Asset Ending Scheduled % of     Wtd Avg
Seasoning Range Count Balance Agg.Bal. 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 42 957,669,288.52 100.00 4.3891 24 2.301528
Total 42 957,669,288.52 100.00 4.3891 24 2.301528

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 12 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
STRATIFICATION DETAIL

 

July 17, 2023

 

State            
 
  Asset Ending Scheduled % of     Wtd Avg
State Range Count Balance Agg.Bal. WAC WAM DSCR
 
Alabama 1 1,935,997.27 0.20 4.8600 23 2.317700
Arizona 1 1,959,134.77 0.20 4.8100 22 2.185400
California 8 239,405,667.12 25.00 4.4223 22 2.650319
Colorado 3 12,227,271.88 1.28 4.5306 24 1.736622
Florida 7 215,594,717.86 22.51 4.4002 23 2.962422
Illinois 1 11,414,836.77 1.19 4.3700 18 -0.859000
Indiana 1 16,513,562.20 1.72 4.4700 25 1.617800
Michigan 2 2,854,346.28 0.30 4.9763 24 1.488032
Nevada 2 19,465,301.40 2.03 4.2890 19 1.478070
New Jersey 2 26,194,454.63 2.74 4.3095 24 2.130293
New York 1 96,295,059.60 10.06 4.1100 34 1.811500
Oregon 2 44,827,868.03 4.68 4.4723 24 1.673600
Tennessee 2 74,122,574.21 7.74 4.6082 25 2.405263
Texas 4 48,374,603.00 5.05 4.5010 23 2.639081
Various 1 38,359,377.71 4.01 4.4250 24 2.102500
Virginia 1 30,804,933.91 3.22 4.3400 24 1.657500
Washington 2 26,907,842.77 2.81 3.5862 21 1.318627
West Virginia 1 50,411,739.11 5.26 4.6000 24 1.439800
Total 42 957,669,288.52 100.00 4.3891 24 2.301528

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 13 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
MORTGAGE LOAN DETAIL

 

July 17, 2023

 

    Prop     Paid         Beginning Ending   Payment Workout Mod  
    Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status   Strategy Code  
Loan ID OMCR (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
304101429 1 OF New York NY 05/06/2023 4.11000 % 330,336.12 153,442.53 96,448,502.13 96,295,059.60 05/06/2026 1   0   0  
310930142 10 MF Medford OR 07/11/2023 4.55000 % 127,587.06 52,068.27 33,649,334.37 33,597,266.10 08/11/2025 0   0   0  
304360011 11 MF Davis CA 07/06/2023 4.47000 % 111,831.99 65,389.43 30,022,011.93 29,956,622.50 07/06/2025 0   0   0  
304360012 12 RT Manassas VA 07/01/2023 4.34000 % 111,614.43 56,198.34 30,861,132.25 30,804,933.91 07/01/2025 0   0   0  
304360013 13 LO Dallas TX 07/01/2023 4.48000 % 106,064.04 50,640.23 28,410,010.96 28,359,370.73 07/01/2025 0   0   0  
304360014 14 N/A Various FL 07/05/2023 4.50000 % 96,408.83 56,103.45 25,709,021.12 25,652,917.67 03/05/2025 0   0   0  
304360015 15 RT Lynnwood WA 07/01/2023 3.47875 % 52,134.87 79,360.01 17,984,001.34 17,904,641.33 06/01/2025 0   0   0  
304360016 16 MU Brea CA 07/05/2023 4.56000 % 87,519.81 35,579.60 23,031,528.64 22,995,949.04 08/05/2025 0   0   0  
304360017 17 LO Dania Beach FL 07/01/2023 4.42000 % 72,202.68 43,244.21 19,602,537.57 19,559,293.36 06/01/2025 0   0   0  
304360018 18 RT Milltown NJ 07/01/2023 4.20000 % 60,456.25 38,814.24 17,273,213.95 17,234,399.71 08/01/2025 0   0   0  
304360019 19 MF Columbus IN 07/05/2023 4.47000 % 61,646.56 35,850.47 16,549,412.67 16,513,562.20 08/05/2025 0   0   0  
304360002 2 LO Miami Beach FL 07/06/2023 4.34000 % 343,583.33 - 95,000,000.00 95,000,000.00 07/06/2025 0   0   8  
304360020 20 RT Henderson NV 07/01/2023 4.18000 % 58,559.96 31,692.39 16,811,472.55 16,779,780.16 02/01/2025 0   0   0  
310928527 21 IN Sacramento CA 07/11/2023 4.43000 % 54,134.38 23,255.94 14,663,939.82 14,640,683.88 07/11/2025 0   0   0  
304360022 22 OF Portland OR 07/01/2023 4.24000 % 39,771.84 25,578.33 11,256,180.26 11,230,601.93 05/01/2025 0   0   0  
304360023 23 OF Chicago IL 07/01/2023 4.37000 % 41,644.52 20,729.28 11,435,566.05 11,414,836.77 01/01/2025 0   0   0  
304360024 24 LO Seattle WA 07/01/2023 3.80000 % 28,579.36 21,860.52 9,025,061.96 9,003,201.44 01/01/2025 0   0   0  
304360025 25 RT Weston FL 07/01/2023 4.26000 % 33,653.32 17,569.33 9,479,807.87 9,462,238.54 06/01/2025 0   0   0  
304360026 26 OF Austin TX 07/01/2023 4.69000 % 34,396.15 18,599.03 8,800,721.69 8,782,122.66 07/01/2025 0   0   0  
304360027 27 OF Eatontown NJ 07/05/2023 4.52000 % 33,813.48 16,973.96 8,977,028.88 8,960,054.92 07/05/2025 0   0   0  
310929658 29 MF Nashville TN 07/11/2023 4.53000 % 36,781.93 13,404.00 9,743,558.21 9,730,154.21 05/11/2025 0   0   0  
304360003 3 OF Oakland CA 07/06/2023 4.39000 % 324,038.31 126,115.04 88,575,392.15 88,449,277.11 03/06/2025 0   0   0  
610929595 30 MF El Paso TX 07/11/2023 4.28000 % 28,102.17 17,712.98 7,879,112.78 7,861,399.80 06/11/2025 0   0   0  
304101412 31 SS Alameda CA 07/06/2023 4.30000 % 32,250.00 - 9,000,000.00 9,000,000.00 07/06/2025 0   0   0  
304360032 32 RT Fairfield CA 07/01/2023 4.80000 % 31,116.95 16,102.93 7,779,237.52 7,763,134.59 08/01/2025 0   0   0  
304101409 33 OF Fort Myers FL 07/06/2023 4.38000 % 21,374.22 10,598.91 5,855,949.77 5,845,350.86 07/06/2025 0   0   0  
304360034 34 RT Colorado Springs CO 07/01/2023 4.58000 % 20,581.18 11,640.16 5,392,449.36 5,380,809.20 06/01/2025 0   0   0  
410928722 35 RT Longmont CO 07/11/2023 4.43000 % 12,301.47 7,297.38 3,332,225.58 3,324,928.20 07/11/2025 0   0   0  
304101417 36 SS Various TX 07/06/2023 4.70000 % 13,230.22 6,218.70 3,377,928.51 3,371,709.81 01/06/2025 0   0   0  
310929478 37 SS Highlands Ranch CO 07/11/2023 4.55000 % 13,373.28 5,484.16 3,527,018.64 3,521,534.48 07/11/2025 0   0   0  
410929362 38 SS Orlando FL 07/11/2023 4.67000 % 11,770.63 7,451.58 3,024,573.57 3,017,121.99 07/11/2025 0   0   0  
410929829 39 RT Henderson NV 07/11/2023 4.97000 % 11,145.06 5,439.62 2,690,960.86 2,685,521.24 08/11/2025 0   0   0  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 14 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
MORTGAGE LOAN DETAIL

 

July 17, 2023

 

    Prop     Paid         Beginning Ending   Payment Workout Mod  
    Type     Through Gross   Interest Principal Scheduled Scheduled Maturity Status Strategy Code  
Loan ID OMCR (1) City State Date Coupon   Payment Payment Balance Balance Date (2 ) (3 ) (4 )
 
610930148 4 LO Nashville TN 07/11/2023 4.62000 % 248,438.04 136,942.20 64,529,362.20 64,392,420.00 08/11/2025 0   0   8  
410928483 40 SS Pasadena CA 07/11/2023 4.29000 % 9,295.00 - 2,600,000.00 2,600,000.00 07/11/2025 0   0   0  
410929419 42 RT Lake Orion MI 07/11/2023 4.81000 % 7,417.18 5,775.02 1,850,439.70 1,844,664.68 06/11/2025 0   0   0  
610929887 43 IN Scottsdale AZ 07/11/2023 4.81000 % 7,869.22 4,080.67 1,963,215.44 1,959,134.77 04/11/2025 0   0   0  
304360044 44 SS Saraland AL 07/06/2023 4.86000 % 7,857.11 4,029.60 1,940,026.87 1,935,997.27 06/06/2025 0   0   0  
410929522 45 RT Livonia MI 07/11/2023 5.28000 % 4,455.65 2,966.93 1,012,648.53 1,009,681.60 08/11/2025 0   0   0  
304360005 5 RT San Diego CA 07/01/2023 4.37000 % 233,066.67 - 64,000,000.00 64,000,000.00 08/01/2025 0   0   0  
304360006 6 N/A Weston FL 07/06/2023 4.46000 % 212,400.00 90,186.83 57,147,982.27 57,057,795.44 07/06/2025 0   0   0  
304360007 7 RT Morgantown WV 07/01/2023 4.60000 % 193,583.75 88,370.65 50,500,109.76 50,411,739.11 07/01/2025 0   0   0  
304360008 8 MH Various XX 07/06/2023 4.42500 % 141,760.86 84,246.58 38,443,624.29 38,359,377.71 07/06/2025 0   0   0  
Total Count = 42             3,508,147.88 1,487,013.50 959,156,302.02 957,669,288.52              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 15 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
NOI DETAIL

 

July 17, 2023

 

    Property     Ending Preceding   Most   Most Recent Most Recent
    Type     Scheduled Fiscal   Recent   Financial As of Financial Asof
Loan ID OMCR (1) City State Balance Year NOI   NOI   Start Date End Date
 
304101429 1 OF New York NY 96,295,059.60 16,419,694.13   4,516,833.50   01/01/2023 03/31/2023
310930142 10 MF Medford OR 33,597,266.10 3,845,649.20   966,515.42   01/01/2023 03/31/2023
304360011 11 MF Davis CA 29,956,622.50 4,562,230.78   1,198,418.77   01/01/2023 03/31/2023
304360012 12 RT Manassas VA 30,804,933.91 3,206,113.25   869,890.87   01/01/2023 03/31/2023
304360013 13 LO Dallas TX 28,359,370.73 5,041,973.00   4,905,764.00   Not Available Not Available
304360014 14 N/A Various FL 25,652,917.67 3,603,487.96   2,932,642.46   Not Available Not Available
304360015 15 RT Lynnwood WA 17,904,641.33 32,520,236.00   23,705,221.00   Not Available Not Available
304360016 16 MU Brea CA 22,995,949.04 2,047,417.20   468,637.00   01/01/2023 03/31/2023
304360017 17 LO Dania Beach FL 19,559,293.36 2,468,824.00   1,554,676.00   Not Available Not Available
304360018 18 RT Milltown NJ 17,234,399.71 2,411,519.26   713,344.68   01/01/2023 03/31/2023
304360019 19 MF Columbus IN 16,513,562.20 1,694,374.18   487,700.00   01/01/2023 03/31/2023
304360002 2 LO Miami Beach FL 95,000,000.00 36,649,899.00   32,470,485.00   Not Available Not Available
304360020 20 RT Henderson NV 16,779,780.16 1,801,580.08   436,859.24   Not Available Not Available
310928527 21 IN Sacramento CA 14,640,683.88 2,149,089.24   567,225.24   01/01/2023 03/31/2023
304360022 22 OF Portland OR 11,230,601.93 1,251,202.96   932,360.93   Not Available Not Available
304360023 23 OF Chicago IL 11,414,836.77 (23,249.09 ) (410,786.25 ) Not Available Not Available
304360024 24 LO Seattle WA 9,003,201.44 (641,859.00 ) 434,452.79   Not Available Not Available
304360025 25 RT Weston FL 9,462,238.54 1,217,397.00   292,973.60   01/01/2023 03/31/2023
304360026 26 OF Austin TX 8,782,122.66 1,019,812.11   730,298.11   01/01/2022 09/30/2022
304360027 27 OF Eatontown NJ 8,960,054.92 1,255,300.75   908,528.75   Not Available Not Available
310929658 29 MF Nashville TN 9,730,154.21 594,861.57   347,444.42   Not Available Not Available
304360003 3 OF Oakland CA 88,449,277.11 18,491,688.00   10,809,392.00   Not Available Not Available
610929595 30 MF El Paso TX 7,861,399.80 1,461,182.68   872,179.78   01/01/2023 06/30/2023
304101412 31 SS Alameda CA 9,000,000.00 1,555,546.25   404,595.02   01/01/2022 03/31/2022
304360032 32 RT Fairfield CA 7,763,134.59 997,804.92   254,734.93   01/01/2023 03/31/2023
304101409 33 OF Fort Myers FL 5,845,350.86 754,090.38   195,168.00   01/01/2023 03/31/2023
304360034 34 RT Colorado Springs CO 5,380,809.20 731,052.00   533,576.67   Not Available Not Available
410928722 35 RT Longmont CO 3,324,928.20 410,850.00   205,425.00   01/01/2023 06/30/2023
304101417 36 SS Various TX 3,371,709.81 455,179.00   116,235.00   Not Available Not Available
310929478 37 SS Highlands Ranch CO 3,521,534.48 482,821.34   106,955.87   01/01/2023 03/31/2023
410929362 38 SS Orlando FL 3,017,121.99 383,305.30   364,127.55   Not Available Not Available
410929829 39 RT Henderson NV 2,685,521.24 255,666.64   65,286.13   01/01/2023 03/31/2023
Reports Available at sf.citidirect.com v. 21.09.28   Page 16 of 33         © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
NOI DETAIL

 

July 17, 2023

 

    Property     Ending Preceding Most Most Recent Most Recent
    Type     Scheduled Fiscal Recent Financial As of Financial Asof
Loan ID OMCR (1) City State Balance Year NOI NOI Start Date End Date
 
610930148 4 LO Nashville TN 64,392,420.00 26,029,836.81 22,386,985.05 04/01/2022 03/31/2023
410928483 40 SS Pasadena CA 2,600,000.00 1,399,218.80 365,472.75 01/01/2023 03/31/2023
410929419 42 RT Lake Orion MI 1,844,664.68 279,227.88 205,445.98 Not Available Not Available
610929887 43 IN Scottsdale AZ 1,959,134.77 333,172.32 85,196.69 Not Available Not Available
304360044 44 SS Saraland AL 1,935,997.27 292,457.00 251,752.00 Not Available Not Available
410929522 45 RT Livonia MI 1,009,681.60 124,588.84 105,431.20 Not Available Not Available
304360005 5 RT San Diego CA 64,000,000.00 5,123,408.61 3,939,577.92 Not Available Not Available
304360006 6 N/A Weston FL 57,057,795.44 4,352,712.05 1,187,939.44 01/01/2023 03/31/2023
304360007 7 RT Morgantown WV 50,411,739.11 4,614,153.96 1,295,103.51 01/01/2023 03/31/2023
304360008 8 MH Various XX 38,359,377.71 17,570,713.00 13,978,673.00 Not Available Not Available
Total Count = 42       957,669,288.52 209,194,229.36 136,758,739.02    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 17 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
DELINQUENCY LOAN DETAIL

 

July 17, 2023

 

    # of Actual Paid Current P&I Total P&I Cumulative Other Expense Payment Workout   Most Recent      
    Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Loan ID OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
304101429 1 1 96,590,431.15 05/06/2023 483,778.65 966,739.55 14,727.33 - 1   0          
Total Count = 1 96,590,431.15   483,778.65 966,739.55 14,727.33 -                

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 18 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL

 

July 17, 2023

 

              Delinquent                                        
          (Does not include loans in Bankruptcy, Foreclosure, or REO)                                    
 
      30 Day     60 Day     90 Day 120 + Day Bankruptcy   Foreclosure       REO    
 
Distribution                                                          
 
Date Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count   Balance   Count     Balance  
 
 
  1   96,295,060   0   0   0   0   0   0   0   0   0   0   0     0  
07/17/2023                                                          
  2.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  1   96,448,502   0   0   0   0   0   0   0   0   0   0   0     0  
06/16/2023                                                          
  2.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  1   96,590,431   0   0   0   0   0   0   0   0   0   0   0     0  
05/17/2023                                                          
  2.4 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
04/17/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
03/17/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
02/17/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
01/18/2023                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
12/16/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
11/18/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
10/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
09/16/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %
 
  0   0   0   0   0   0   0   0   0   0   0   0   0     0  
08/17/2022                                                          
  0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % 0.0 %   0.0 %

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 19 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
APPRAISAL REDUCTION DETAIL

 

July 17, 2023

 

      Beginning Ending Appraisal Appraisal Most Recent Cumulative
Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              
Total Count = 0              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 20 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL APPRAISAL REDUCTION DETAIL

 

July 17, 2023

 

Distribution       Beginning Ending Appraisal Appraisal Most Recent Cumulative
Date Loan ID OMCR Property Name Scheduled Balance Scheduled Balance Reduction Amount Reduction Date ASER Amount ASER Amount
 
No Loans with Appraisal Reduction Activity.              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 21 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
LOAN MODIFICATION DETAIL

 

July 17, 2023

 

        Modification Modification
Loan ID   OMCR Property Name Date Code (4)
 
304360002   2 Eden Roc 06/06/2020 8
610930148   4 Hilton Nashville 07/11/2020 8
Total Count = 2        

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 22 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL LOAN MODIFICATION DETAIL

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
07/17/2023 304360002 2 Eden Roc 06/06/2020 8
07/17/2023 610930148 4 Hilton Nashville 07/11/2020 8
06/16/2023 304360002 2 Eden Roc 06/06/2020 8
06/16/2023 610930148 4 Hilton Nashville 07/11/2020 8
05/17/2023 304360002 2 Eden Roc 06/06/2020 8
05/17/2023 610930148 4 Hilton Nashville 07/11/2020 8
04/17/2023 304360002 2 Eden Roc 06/06/2020 8
04/17/2023 610930148 4 Hilton Nashville 07/11/2020 8
03/17/2023 304360002 2 Eden Roc 06/06/2020 8
03/17/2023 610930148 4 Hilton Nashville 07/11/2020 8
02/17/2023 304360002 2 Eden Roc 06/06/2020 8
02/17/2023 610930148 4 Hilton Nashville 07/11/2020 8
01/18/2023 304360002 2 Eden Roc 06/06/2020 8
01/18/2023 610930148 4 Hilton Nashville 07/11/2020 8
12/16/2022 304360002 2 Eden Roc 06/06/2020 8
12/16/2022 610930148 4 Hilton Nashville 07/11/2020 8
11/18/2022 304360002 2 Eden Roc 06/06/2020 8
11/18/2022 610930148 4 Hilton Nashville 07/11/2020 8
10/17/2022 304360002 2 Eden Roc 06/06/2020 8
10/17/2022 610930148 4 Hilton Nashville 07/11/2020 8
09/16/2022 304360002 2 Eden Roc 06/06/2020 8
09/16/2022 610930148 4 Hilton Nashville 07/11/2020 8
08/17/2022 304360002 2 Eden Roc 06/06/2020 8
08/17/2022 610930148 4 Hilton Nashville 07/11/2020 8
07/15/2022 304360002 2 Eden Roc 06/06/2020 8
07/15/2022 610930148 4 Hilton Nashville 07/11/2020 8
06/17/2022 304360002 2 Eden Roc 06/06/2020 8
06/17/2022 610930148 4 Hilton Nashville 07/11/2020 8
05/17/2022 304360002 2 Eden Roc 06/06/2020 8
05/17/2022 610930148 4 Hilton Nashville 07/11/2020 8
04/15/2022 304360002 2 Eden Roc 06/06/2020 8
04/15/2022 610930148 4 Hilton Nashville 07/11/2020 8
03/17/2022 304360002 2 Eden Roc 06/06/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 23 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL LOAN MODIFICATION DETAIL

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
03/17/2022 610930148 4 Hilton Nashville 07/11/2020 8
02/17/2022 304360002 2 Eden Roc 06/06/2020 8
02/17/2022 610930148 4 Hilton Nashville 07/11/2020 8
01/18/2022 304360002 2 Eden Roc 06/06/2020 8
01/18/2022 610930148 4 Hilton Nashville 07/11/2020 8
12/17/2021 304360002 2 Eden Roc 06/06/2020 8
12/17/2021 610930148 4 Hilton Nashville 07/11/2020 8
11/18/2021 304360002 2 Eden Roc 06/06/2020 8
11/18/2021 610930148 4 Hilton Nashville 07/11/2020 8
10/18/2021 304360002 2 Eden Roc 06/06/2020 8
10/18/2021 610930148 4 Hilton Nashville 07/11/2020 8
09/17/2021 304360002 2 Eden Roc 06/06/2020 8
09/17/2021 610930148 4 Hilton Nashville 07/11/2020 8
08/17/2021 304360002 2 Eden Roc 06/06/2020 8
08/17/2021 610930148 4 Hilton Nashville 07/11/2020 8
07/16/2021 304360002 2 Eden Roc 06/06/2020 8
07/16/2021 610930148 4 Hilton Nashville 07/11/2020 8
06/17/2021 304360002 2 Eden Roc 06/06/2020 8
06/17/2021 610930148 4 Hilton Nashville 07/11/2020 8
05/17/2021 304360002 2 Eden Roc 06/06/2020 8
05/17/2021 610930148 4 Hilton Nashville 07/11/2020 8
04/16/2021 304360002 2 Eden Roc 06/06/2020 8
04/16/2021 610930148 4 Hilton Nashville 07/11/2020 8
03/17/2021 304360002 2 Eden Roc 06/06/2020 8
03/17/2021 610930148 4 Hilton Nashville 07/11/2020 8
02/18/2021 304360002 2 Eden Roc 06/06/2020 8
02/18/2021 610930148 4 Hilton Nashville 07/11/2020 8
01/15/2021 304360002 2 Eden Roc 06/06/2020 8
01/15/2021 610930148 4 Hilton Nashville 07/11/2020 8
12/17/2020 304360002 2 Eden Roc 06/06/2020 8
12/17/2020 610930148 4 Hilton Nashville 07/11/2020 8
11/18/2020 304360002 2 Eden Roc 06/06/2020 8
11/18/2020 610930148 4 Hilton Nashville 07/11/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 24 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL LOAN MODIFICATION DETAIL

 

July 17, 2023

 

Distribution       Modification Modification
Date Loan ID OMCR Property Name Date Code (4)
 
10/19/2020 304360002 2 Eden Roc 06/06/2020 8
10/19/2020 610930148 4 Hilton Nashville 07/11/2020 8
09/17/2020 304360002 2 Eden Roc 06/06/2020 8
09/17/2020 610930148 4 Hilton Nashville 07/11/2020 8
08/17/2020 304360002 2 Eden Roc 06/06/2020 8
08/17/2020 610930148 4 Hilton Nashville 07/11/2020 8

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 25 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
SPECIALLY SERVICED LOAN DETAIL

 

July 17, 2023

 

      Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
    Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
No Loans Specially Serviced to Report.                  
Total Count = 0                

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 26 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL SPECIALLY SERVICED LOANS

 

July 17, 2023

 

        Special Servicing Ending Ending Most Most Recent Most Recent Most Recent
Distribution     Workout Fee Amount Scheduled Actual Recent Valuation Special Servicer Master Servicer
Date Loan ID OMCR Strategy (3) Plus Adjustments Balance Balance Value Date Transfer Date Return Date
 
04/17/2020 304360023 23 13 - 12,148,470.06 12,165,066.04 17,950,000.00 04/13/2015 04/02/2020  

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 27 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
UNSCHEDULED PRINCIPAL DETAIL

 

July 17, 2023

 

    Liquidation / Liquid / Prepay Principal Principal Prepayment Interest Prepayment Yield Maintenance
Loan ID OMCR Prepayment Date Code (5) Collections Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
No Loans with Unscheduled Principal Activity to Report.              
Total Count = 0              

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 28 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL

 

July 17, 2023

 

Distribution     Liquidation / Liquid / Prepay Principal   Principal Prepayment Interest Prepayment Yield Maintenance
Date Loan ID OMCR Prepayment Date Code (5) Collections   Adjustments Excess / (Shortfall) Penalties (PPP) Penalties (YM)
 
5/17/2022 410929917 41 05/11/2022 5 2,210,478.95   - - - -
8/17/2020 304360028 28 08/11/2020 5 9,034,531.04   - - - -
1/17/2020 304360009 9 01/06/2020 2 43,694,500.00   - - - -
10/19/2015 304360015 15   0 (1.94 ) - - - -

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 29 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
LIQUIDATED LOAN DETAIL

 

July 17, 2023

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
    Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                      
Total Count = 0                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 30 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
HISTORICAL LIQUIDATED LOAN

 

July 17, 2023

 

    Beginning Most Liquidation Net   Net Realized Date of   Loss with
Distribution Scheduled Recent Sales Proceeds Liquidation Proceeds Loss to Current Current Cumulative Cumulative
Date Loan ID OMCR Balance Value Price Received Expense Available Trust Adj. to Loan Adj. to Loan Adj. to Loan Adj. to Trust
 
No Loans liquidated to Report.                    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 31 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1
Commercial Mortgage Pass-Through Certificates, Series 2015-P1
CREFC® INVESTOR REPORTING PACKAGE LEGENDS
1|CREFC Investor Reporting Package Legends

 

July 17, 2023
Code (5)

 

  Property Type (1)   Workout Strategy (3)   Liquidation/Prepayment
 
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 TBD    
ZZ Missing Information 98 Other    
SF SF        
 
      Modification Code (4)    
  Payment Status of Loan (2)        
    1 Maturity Date Extension    
A In Grace Period 2 Amortization Change    
B Late, but less than 30 Days 3 Principal Write-Off    
0 Current 4 Blank (formerly Combination)    
1 30-59 Days Delinquent 5 Temporary Rate Reduction    
2 60-89 Days Delinquent 6 Capitalization of Interest    
3 90-120 Days Delinquent 7 Capitalization of Taxes    
4 Performing Matured Balloon 8 Other    
5 Non Performing Matured Balloon 9 Combination    
6 121+ Days Delinquent 10 Forbearance    

 

Reports Available at sf.citidirect.com v. 21.09.28 Page 32 of 33 © Copyright 2023 Citigroup

 

 

Citigroup Commercial Mortgage Trust 2015-P1  
Commercial Mortgage Pass-Through Certificates, Series 2015-P1 July 17, 2023
NOTES
No Notes available for this deal at this time.      
 
 
 
 
Reports Available at sf.citidirect.com v. 21.09.28 Page 33 of 33 © Copyright 2023 Citigroup