Citigroup Commercial Mortgage Trust 2015 P1
03/29/2024 | Press release | Distributed by Public on 03/29/2024 07:40
Asset-Backed Issuer Distribution Report - Form 10-D
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STATEMENT TO NOTEHOLDERS |
| March 15, 2024 |
| 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 | |
| [email protected] | 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION SUMMARY |
| March 15, 2024 |
| 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 | 19,941,318.20 | 3.470000 | % | 30/360 | 57,663.65 | - | 1,625,400.24 | 1,683,063.89 | - | - | 18,315,917.96 | |
| Class A-S | 71,226,000.00 | 71,226,000.00 | 4.033000 | % | 30/360 | 239,378.71 | - | - | 239,378.71 | - | - | 71,226,000.00 | |
| Class B | 58,898,000.00 | 58,898,000.00 | 4.315806 | % | 30/360 | 211,826.93 | - | - | 211,826.93 | - | - | 58,898,000.00 | |
| Class C | 52,049,000.00 | 52,049,000.00 | 4.368806 | % | 30/360 | 189,493.30 | - | - | 189,493.30 | - | - | 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 | 4.368806 | % | 30/360 | 84,773.03 | - | - | 84,773.03 | - | - | 23,285,000.00 | |
| Class F | 10,958,000.00 | 10,958,000.00 | 4.368806 | % | 30/360 | 39,894.48 | - | - | 39,894.48 | - | - | 10,958,000.00 | |
| Class G | 56,158,641.00 | 56,158,641.00 | 4.368806 | % | 30/360 | 199,066.80 | - | - | 199,066.80 | - | - | 56,158,641.00 | |
| CLass R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
| Total | 1,095,776,641.00 | 947,597,480.33 | 2,985,689.37 | - | 1,625,400.24 | 4,611,089.61 | - | - | 945,972,080.09 | ||||
| Notional | |||||||||||||
| Class X-A | 838,269,000.00 | 690,089,840.31 | 0.700227 | % | 30/360 | 402,682.73 | - | - | 402,682.73 | - | (1,625,400.24 | ) | 688,464,440.07 |
| 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 | 1.143806 | % | 30/360 | 53,529.15 | - | - | 53,529.15 | - | - | 56,159,000.00 | |
| Total | 953,326,000.00 | 805,146,840.31 | 458,813.21 | - | - | 458,813.21 | - | (1,625,400.24 | ) | 803,521,440.07 | |||
| Grand Total | 2,049,102,641.00 | 1,752,744,320.64 | 3,444,502.58 | - | 1,625,400.24 | 5,069,902.82 | - | (1,625,400.24 | ) | 1,749,493,520.16 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION SUMMARY - FACTORS |
| March 15, 2024 |
| 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 | 02/29/2024 | - | - | - | - | - | - | - |
| Class A-2 | 17324 | DAR5 | 02/29/2024 | - | - | - | - | - | - | - |
| Class A-3 | 17324 | DAS3 | 02/29/2024 | - | - | - | - | - | - | - |
| Class A-4 | 17324 | DAT1 | 02/29/2024 | 2.88482000 | - | - | 2.88482000 | - | - | 999.93760565 |
| Class A-5 | 17324 | DAU8 | 02/29/2024 | 3.09749999 | - | - | 3.09749999 | - | - | 1,000.00000000 |
| Class A-AB | 17324 | DAV6 | 02/29/2024 | 0.76319088 | - | 21.51252369 | 22.27571457 | - | - | 242.41513526 |
| Class A-S | 17324 | DAW4 | 02/29/2024 | 3.36083326 | - | - | 3.36083326 | - | - | 1,000.00000000 |
| Class X-A | 17324 | DBA1 | 02/29/2024 | 0.48037412 | - | - | 0.48037412 | - | - | 821.29297406 |
| Class B | 17324 | DAX2 | 02/29/2024 | 3.59650464 | - | - | 3.59650464 | - | - | 1,000.00000000 |
| Class X-B | 17324 | DBB9 | 02/29/2024 | 0.04416669 | - | - | 0.04416669 | - | - | 1,000.00000000 |
| Class C | 17324 | DAY0 | 02/29/2024 | 3.64067129 | - | - | 3.64067129 | - | - | 1,000.00000000 |
| Class D | 17324DAA2 U1744BAA9 17324DAB0 | 02/29/2024 | 2.68749996 | - | - | 2.68749996 | - | - | 1,000.00000000 | |
| Class X-D | 17324 | DAL8 | 02/29/2024 | 0.95317135 | - | - | 0.95317135 | - | - | 1,000.00000000 |
| Class E | U1744BAC5 U1744BAC5 17324DAF1 | 02/29/2024 | 3.64067125 | - | - | 3.64067125 | - | - | 1,000.00000000 | |
| Class F | U1744BAD3 U1744BAD3 17324DAH7 | 02/29/2024 | 3.64067166 | - | - | 3.64067166 | - | - | 1,000.00000000 | |
| Class G | U1744BAE1 U1744BAE1 17324DAK0 | 02/29/2024 | 3.54472253 | - | - | 3.54472253 | - | - | 1,000.00000000 | |
| CLass R | 17324 | DAN4 | 02/29/2024 | - | - | - | - | - | - | - |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION INFORMATION - INTEREST DETAIL |
| March 15, 2024 |
| Rate | Interest | Shortfall | Paid | ||||||||||||||
| Accrual | Net | Non | Carry | Basis | Carry | ||||||||||||
| Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | |||||
| Class A-1 | 1.64800 | % | 1.64800 | % | 1.64800 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | |
| Class A-2 | 3.03900 | % | 3.03900 | % | 3.03900 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | |
| Class A-3 | 3.09800 | % | 3.09800 | % | 3.09800 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | |
| Class A-4 | 3.46200 | % | 3.46200 | % | 3.46200 | % | 02/01-02/29 | 576,964.00 | - | - | - | - | 576,964.00 | - | - | 576,964.00 | |
| Class A-5 | 3.71700 | % | 3.71700 | % | 3.71700 | % | 02/01-02/29 | 1,235,701.16 | - | - | - | - | 1,235,701.16 | - | - | 1,235,701.16 | |
| Class A-AB | 3.47000 | % | 3.47000 | % | 3.47000 | % | 02/01-02/29 | 57,663.65 | - | - | - | - | 57,663.65 | - | - | 57,663.65 | |
| Class A-S | 4.03300 | % | 4.03300 | % | 4.03300 | % | 02/01-02/29 | 239,378.71 | - | - | - | - | 239,378.71 | - | - | 239,378.71 | |
| Class B | 4.31581 | % | 4.31581 | % | 4.31581 | % | 02/01-02/29 | 211,826.93 | - | - | - | - | 211,826.93 | - | - | 211,826.93 | |
| Class C | 4.36881 | % | 4.36881 | % | 4.36881 | % | 02/01-02/29 | 189,493.30 | - | - | - | - | 189,493.30 | - | - | 189,493.30 | |
| Class D | 3.22500 | % | 3.22500 | % | 3.22500 | % | 02/01-02/29 | 150,927.31 | - | - | - | - | 150,927.31 | - | - | 150,927.31 | |
| Class E | 4.36881 | % | 4.36881 | % | 4.36881 | % | 02/01-02/29 | 84,773.03 | - | - | - | - | 84,773.03 | - | - | 84,773.03 | |
| Class F | 4.36881 | % | 4.36881 | % | 4.36881 | % | 02/01-02/29 | 39,894.48 | - | - | - | - | 39,894.48 | - | - | 39,894.48 | |
| Class G | 4.36881 | % | 4.36881 | % | 4.36881 | % | 02/01-02/29 | 204,455.15 | - | - | 5,588.08 | - | 199,066.80 | - | - | 199,066.80 | |
| CLass R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | |
| Total | 2,991,077.72 | - | - | 5,588.08 | - | 2,985,689.37 | - | - | 2,985,689.37 | ||||||||
| Notional | |||||||||||||||||
| Class X-A | 0.70023 | % | 0.70023 | % | 0.70023 | % | 02/01-02/29 | 402,682.73 | - | - | - | - | 402,682.73 | - | - | 402,682.73 | |
| Class X-B | 0.05300 | % | 0.05300 | % | 0.05300 | % | 02/01-02/29 | 2,601.33 | - | - | - | - | 2,601.33 | - | - | 2,601.33 | |
| Class X-D | 1.14381 | % | 1.14381 | % | 1.14381 | % | 02/01-02/29 | 53,529.15 | - | - | - | - | 53,529.15 | - | - | 53,529.15 | |
| Total | 458,813.21 | - | - | - | - | 458,813.21 | - | - | 458,813.21 | ||||||||
| Grand Total | 3,449,890.93 | - | - | 5,588.08 | - | 3,444,502.58 | - | - | 3,444,502.58 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
| March 15, 2024 |
| 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 | - | - | - | 54,861.97 | 199.73 | 5,388.35 | - | 60,450.05 | - | - | - | - | - |
| CLass R | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | 54,861.97 | 199.73 | 5,388.35 | - | 60,450.05 | - | - | - | - | - |
| Notional | |||||||||||||
| Class X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Class X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Class X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Grand Total | - | - | - | 54,861.97 | 199.73 | 5,388.35 | - | 60,450.05 | - | - | - | - | - |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
| March 15, 2024 |
| 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 | 19,941,318.20 | 1,625,400.24 | - | - | - | 18,315,917.96 | - | 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 | 947,597,480.33 | 1,625,400.24 | - | - | - | 945,972,080.09 | - | 0.00 | % | 0.00 | % |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| RECONCILIATION DETAIL |
| March 15, 2024 |
| SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
| Interest Funds Available | Scheduled Fees | ||||
| Scheduled Interest | 3,350,486.36 | Servicing Fee | 11,689.92 | ||
| Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 2,061.06 | ||
| Interest Adjustments | - | Operating Advisor Fee | 1,015.25 | ||
| ASER Amount | - | Custodian Fee | 610.67 | ||
| Realized Loss in Excess of Principal Balance | - | CREFC? Intellectual Property Royalty License Fee | 381.67 | ||
| Total Interest Funds Available | 3,350,486.36 | Total Scheduled Fees | 15,758.57 | ||
| Principal Funds Available | Additional Fees, Expenses, etc. | ||||
| Scheduled Principal | 1,625,400.24 | Additional Servicing Fee | - | ||
| Unscheduled Principal Collections | - | Special Servicing Fee | - | ||
| Net Liquidation Proceeds | - | Work-out Fee | - | ||
| Repurchased Principal | - | Liquidation Fee | - | ||
| Substitution Principal | - | Trust Fund Expenses | - | ||
| Other Principal | - | Trust Advisor Expenses | - | ||
| Reimbursement of Interest on Advances to the Servicer | 5,388.35 | ||||
| Total Principal Funds Available | 1,625,400.24 | ||||
| Borrower Reimbursable Trust Fund Expenses | - | ||||
| Other Funds Available | |||||
| Other Expenses | - | ||||
| Yield Maintenance Charges | - | ||||
| Withdrawal of Withheld Amounts from the Interest Reserve | Total Additional Fees, Expenses, etc. | 5,388.35 | |||
| Account | 115,163.12 | ||||
| Distributions | |||||
| Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
| Interest Distribution | 3,444,502.58 | ||||
| Total Other Funds Available | 115,163.12 | Principal Distribution | 1,625,400.24 | ||
| Yield Maintenance Charge Distribution | - | ||||
| Total Distributions | 5,069,902.82 | ||||
| Total Funds Available | 5,091,049.72 | Total Funds Allocated | 5,091,049.74 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| OTHER INFORMATION |
| Interest Reserve Account Information |
| March 15, 2024 |
| Beginning Interest Reserve Account Balance | 115,163.12 | |
| Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
| Withdrawal of Withheld Amounts from the Interest Reserve Account | -115,163.12 | |
| 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 | 86.328915 | % |
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| March 15, 2024 |
| 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 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| 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 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| 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 | 7 | 143,710,637.04 | 15.19 | 4.4793 | 15 | 0.956703 |
| 1.251 to 1.500 | 2 | 23,704,314.40 | 2.51 | 4.5900 | 17 | 1.348847 |
| 1.501 to 1.750 | 13 | 266,800,084.25 | 28.20 | 4.2481 | 19 | 1.584630 |
| 1.751 to 2.000 | 5 | 101,626,166.92 | 10.74 | 4.3807 | 16 | 1.811106 |
| 2.001 to 2.250 | 6 | 100,706,190.18 | 10.65 | 4.4758 | 15 | 2.089810 |
| 2.251 to 2.500 | 2 | 16,363,066.99 | 1.73 | 4.4800 | 16 | 2.310101 |
| 2.501 to 2.750 | 1 | 63,311,288.61 | 6.69 | 4.6200 | 18 | 2.616700 |
| 2.751 to 3.000 | 1 | 27,961,716.22 | 2.96 | 4.4800 | 16 | 2.994500 |
| 3.001 to 3.250 | 2 | 102,721,191.66 | 10.86 | 4.3355 | 16 | 3.057110 |
| 3.251 to 3.500 | 1 | 87,467,424.80 | 9.25 | 4.3900 | 12 | 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 | 2 | 11,600,000.00 | 1.23 | 4.2978 | 16 | 6.120302 |
| Total | 42 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| March 15, 2024 |
| 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 | 24,885,433.46 | 2.63 | 4.6775 | 15 | 2.981844 |
| 10,000,001 to 15,000,000 | 3 | 36,738,779.30 | 3.88 | 4.3546 | 13 | 1.135266 |
| 15,000,001 to 20,000,000 | 5 | 86,178,554.82 | 9.11 | 4.1515 | 15 | 1.638385 |
| 20,000,001 to 25,000,000 | 1 | 22,718,240.99 | 2.40 | 4.5600 | 17 | 1.347300 |
| 25,000,001 to 30,000,000 | 3 | 82,610,934.68 | 8.73 | 4.4825 | 14 | 2.392036 |
| 30,000,001 to 35,000,000 | 2 | 63,553,848.66 | 6.72 | 4.4497 | 17 | 1.609328 |
| 35,000,001 to 40,000,000 | 1 | 37,693,253.36 | 3.98 | 4.4250 | 16 | 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 | 1 | 49,718,644.76 | 5.26 | 4.6000 | 16 | 1.224200 |
| 5,000,001 to 10,000,000 | 10 | 80,649,786.45 | 8.53 | 4.4034 | 15 | 1.908666 |
| 50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 55,000,001 to 60,000,000 | 1 | 56,352,846.59 | 5.96 | 4.4600 | 16 | 1.097300 |
| 60,000,001 to 65,000,000 | 2 | 127,311,288.61 | 13.46 | 4.4943 | 17 | 2.195836 |
| 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 | 277,560,469.39 | 29.34 | 4.2770 | 18 | 2.661071 |
| Total | 42 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| March 15, 2024 |
| Loan Rate | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| 4.00 or Less | 2 | 26,103,438.31 | 2.76 | 3.5874 | 13 | 1.300315 |
| 4.01 to 4.25 | 4 | 139,578,339.81 | 14.76 | 4.1395 | 22 | 1.551679 |
| 4.26 to 4.50 | 19 | 552,320,177.71 | 58.39 | 4.3982 | 15 | 2.366705 |
| 4.51 to 4.75 | 11 | 211,075,369.03 | 22.31 | 4.5922 | 16 | 1.782393 |
| 4.76 to 5.00 | 5 | 15,908,682.80 | 1.68 | 4.8378 | 16 | 1.657156 |
| 5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.26 to 5.50 | 1 | 986,073.41 | 0.10 | 5.2800 | 18 | 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 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Property Type | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Industrial | 2 | 16,385,796.10 | 1.73 | 4.4747 | 16 | 2.294553 |
| Lodging | 5 | 214,319,953.30 | 22.66 | 4.4259 | 16 | 2.713830 |
| Mixed Use | 1 | 22,718,240.99 | 2.40 | 4.5600 | 17 | 1.347300 |
| Multifamily | 5 | 96,208,046.94 | 10.17 | 4.4884 | 16 | 1.839937 |
| Office | 7 | 228,064,300.41 | 24.11 | 4.2811 | 18 | 2.179752 |
| Other | 2 | 81,562,309.61 | 8.62 | 4.4724 | 14 | 1.389383 |
| Retail | 13 | 225,756,326.60 | 23.87 | 4.3521 | 15 | 1.551014 |
| Self Storage | 6 | 23,263,853.76 | 2.46 | 4.4863 | 15 | 4.081554 |
| Total | 42 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| March 15, 2024 |
| Remaining Amortization Term | ||||||
| Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
| Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
| 240 Months or Less | 7 | 176,342,740.84 | 18.64 | 4.3637 | 16 | 2.755189 |
| 241 to 270 Months | 35 | 769,629,340.23 | 81.36 | 4.3951 | 16 | 1.917537 |
| 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 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| 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 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Total | 42 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| March 15, 2024 |
| State | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Alabama | 1 | 1,904,229.87 | 0.20 | 4.8600 | 15 | 2.317700 |
| Arizona | 1 | 1,926,958.98 | 0.20 | 4.8100 | 14 | 2.185400 |
| California | 8 | 237,320,435.87 | 25.09 | 4.4219 | 14 | 2.638515 |
| Colorado | 3 | 12,034,799.28 | 1.27 | 4.5306 | 16 | 1.497829 |
| Florida | 7 | 213,823,656.48 | 22.60 | 4.3998 | 15 | 2.215485 |
| Illinois | 1 | 11,251,886.22 | 1.19 | 4.3700 | 10 | -0.859000 |
| Indiana | 1 | 16,230,229.50 | 1.72 | 4.4700 | 17 | 1.637600 |
| Michigan | 2 | 2,784,696.38 | 0.29 | 4.9764 | 16 | 1.549462 |
| Nevada | 2 | 19,172,828.96 | 2.03 | 4.2889 | 11 | 1.441070 |
| New Jersey | 2 | 25,753,613.60 | 2.72 | 4.3097 | 16 | 1.665558 |
| New York | 1 | 95,093,044.59 | 10.05 | 4.1100 | 26 | 1.529100 |
| Oregon | 2 | 44,218,864.13 | 4.67 | 4.4727 | 17 | 1.653068 |
| Tennessee | 2 | 72,937,350.78 | 7.71 | 4.6081 | 17 | 2.400719 |
| Texas | 4 | 47,641,109.51 | 5.04 | 4.5010 | 15 | 2.697628 |
| Various | 1 | 37,693,253.36 | 3.98 | 4.4250 | 16 | 2.102500 |
| Virginia | 1 | 30,363,040.49 | 3.21 | 4.3400 | 16 | 1.553500 |
| Washington | 2 | 26,103,438.31 | 2.76 | 3.5874 | 13 | 1.300315 |
| West Virginia | 1 | 49,718,644.76 | 5.26 | 4.6000 | 16 | 1.224200 |
| Total | 42 | 945,972,081.07 | 100.00 | 4.3893 | 16 | 2.073687 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| MORTGAGE LOAN DETAIL |
| March 15, 2024 |
| 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 | 01/06/2024 | 4.11000 | % | 315,394.71 | 168,383.94 | 95,261,428.53 | 95,093,044.59 | 05/06/2026 | 1 | 0 | 0 | |||
| 310930142 | 10 | MF | Medford | OR | 03/11/2024 | 4.55000 | % | 121,865.35 | 57,789.98 | 33,248,598.15 | 33,190,808.17 | 08/11/2025 | 0 | 0 | 0 | |||
| 304360011 | 11 | MF | Davis | CA | 03/06/2024 | 4.47000 | % | 106,263.16 | 70,958.26 | 29,510,713.70 | 29,439,755.44 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360012 | 12 | RT | Manassas | VA | 03/01/2024 | 4.34000 | % | 106,367.38 | 61,445.39 | 30,424,485.88 | 30,363,040.49 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360013 | 13 | LO | Dallas | TX | 03/01/2024 | 4.48000 | % | 101,111.36 | 55,592.91 | 28,017,309.13 | 27,961,716.22 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360014 | 14 | N/A | Various | FL | 03/05/2024 | 4.50000 | % | 91,605.09 | 60,907.19 | 25,270,370.21 | 25,209,463.02 | 03/05/2025 | 0 | 0 | 0 | |||
| 304360015 | 15 | RT | Lynnwood | WA | 03/01/2024 | 3.47875 | % | 48,642.70 | 84,183.89 | 17,357,971.84 | 17,273,787.95 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360016 | 16 | MU | Brea | CA | 03/05/2024 | 4.56000 | % | 83,596.78 | 39,502.63 | 22,757,743.62 | 22,718,240.99 | 08/05/2025 | 0 | 0 | 0 | |||
| 304360017 | 17 | LO | Dania Beach | FL | 03/01/2024 | 4.42000 | % | 68,591.09 | 46,855.80 | 19,264,153.91 | 19,217,298.11 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360018 | 18 | RT | Milltown | NJ | 03/01/2024 | 4.20000 | % | 57,411.66 | 41,858.83 | 16,968,962.59 | 16,927,103.76 | 08/01/2025 | 0 | 0 | 0 | |||
| 304360019 | 19 | MF | Columbus | IN | 03/05/2024 | 4.47000 | % | 58,582.48 | 38,914.55 | 16,269,144.05 | 16,230,229.50 | 08/05/2025 | 0 | 0 | 0 | |||
| 304360002 | 2 | LO | Miami Beach | FL | 03/06/2024 | 4.34000 | % | 332,130.56 | - | 95,000,000.00 | 95,000,000.00 | 07/06/2025 | 0 | 0 | 8 | |||
| 304360020 | 20 | RT | Henderson | NV | 03/01/2024 | 4.18000 | % | 55,776.73 | 34,475.62 | 16,564,611.12 | 16,530,135.50 | 02/01/2025 | 0 | 0 | 0 | |||
| 310928527 | 21 | IN | Sacramento | CA | 03/11/2024 | 4.43000 | % | 51,689.68 | 25,700.64 | 14,484,537.76 | 14,458,837.12 | 07/11/2025 | 0 | 0 | 0 | |||
| 304360022 | 22 | OF | Portland | OR | 03/01/2024 | 4.24000 | % | 37,761.17 | 27,589.00 | 11,055,644.96 | 11,028,055.96 | 05/01/2025 | 0 | 0 | 0 | |||
| 304360023 | 23 | OF | Chicago | IL | 03/01/2024 | 4.37000 | % | 39,689.62 | 22,684.18 | 11,274,570.40 | 11,251,886.22 | 01/01/2025 | 0 | 0 | 0 | |||
| 304360024 | 24 | LO | Seattle | WA | 03/01/2024 | 3.80000 | % | 27,099.99 | 23,339.89 | 8,852,990.25 | 8,829,650.36 | 01/01/2025 | 0 | 0 | 0 | |||
| 304360025 | 25 | RT | Weston | FL | 03/01/2024 | 4.26000 | % | 32,062.48 | 19,160.17 | 9,343,122.59 | 9,323,962.42 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360026 | 26 | OF | Austin | TX | 03/01/2024 | 4.69000 | % | 32,701.45 | 20,293.73 | 8,655,630.85 | 8,635,337.12 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360027 | 27 | OF | Eatontown | NJ | 03/05/2024 | 4.52000 | % | 32,205.96 | 18,581.48 | 8,845,091.32 | 8,826,509.84 | 07/05/2025 | 0 | 0 | 0 | |||
| 310929658 | 29 | MF | Nashville | TN | 03/11/2024 | 4.53000 | % | 35,181.86 | 15,004.07 | 9,641,066.24 | 9,626,062.17 | 05/11/2025 | 0 | 0 | 0 | |||
| 304360003 | 3 | OF | Oakland | CA | 03/06/2024 | 4.39000 | % | 309,815.12 | 140,338.23 | 87,607,763.03 | 87,467,424.80 | 03/06/2025 | 0 | 0 | 0 | |||
| 610929595 | 30 | MF | El Paso | TX | 03/11/2024 | 4.28000 | % | 26,686.90 | 19,128.25 | 7,740,319.91 | 7,721,191.66 | 06/11/2025 | 0 | 0 | 0 | |||
| 304101412 | 31 | SS | Alameda | CA | 03/06/2024 | 4.30000 | % | 31,175.00 | - | 9,000,000.00 | 9,000,000.00 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360032 | 32 | RT | Fairfield | CA | 03/01/2024 | 4.80000 | % | 29,594.70 | 17,625.18 | 7,653,802.70 | 7,636,177.52 | 08/01/2025 | 0 | 0 | 0 | |||
| 304101409 | 33 | OF | Fort Myers | FL | 03/06/2024 | 4.38000 | % | 20,371.34 | 11,601.79 | 5,773,643.67 | 5,762,041.88 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360034 | 34 | RT | Colorado Springs | CO | 03/01/2024 | 4.58000 | % | 19,559.65 | 12,661.69 | 5,301,515.17 | 5,288,853.48 | 06/01/2025 | 0 | 0 | 0 | |||
| 410928722 | 35 | RT | Longmont | CO | 03/11/2024 | 4.43000 | % | 11,687.71 | 7,911.14 | 3,275,142.02 | 3,267,230.88 | 07/11/2025 | 0 | 0 | 0 | |||
| 304101417 | 36 | SS | Various | TX | 03/06/2024 | 4.70000 | % | 12,606.64 | 6,842.28 | 3,329,706.79 | 3,322,864.51 | 01/06/2025 | 0 | 0 | 0 | |||
| 310929478 | 37 | SS | Highlands Ranch | CO | 03/11/2024 | 4.55000 | % | 12,772.76 | 6,084.68 | 3,484,799.60 | 3,478,714.92 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929362 | 38 | SS | Orlando | FL | 03/11/2024 | 4.67000 | % | 11,158.33 | 8,063.88 | 2,966,108.34 | 2,958,044.46 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929829 | 39 | RT | Henderson | NV | 03/11/2024 | 4.97000 | % | 10,604.26 | 5,980.42 | 2,648,673.88 | 2,642,693.46 | 08/11/2025 | 0 | 0 | 0 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| MORTGAGE LOAN DETAIL |
| March 15, 2024 |
| 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 | 03/11/2024 | 4.62000 | % | 236,178.79 | 149,201.45 | 63,460,490.06 | 63,311,288.61 | 08/11/2025 | 0 | 0 | 8 | |||
| 410928483 | 40 | SS | Pasadena | CA | 03/11/2024 | 4.29000 | % | 8,985.17 | - | 2,600,000.00 | 2,600,000.00 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929419 | 42 | RT | Lake Orion | MI | 03/11/2024 | 4.81000 | % | 6,993.18 | 6,199.02 | 1,804,821.99 | 1,798,622.97 | 06/11/2025 | 0 | 0 | 0 | |||
| 610929887 | 43 | IN | Scottsdale | AZ | 03/11/2024 | 4.81000 | % | 7,483.74 | 4,466.15 | 1,931,425.13 | 1,926,958.98 | 04/11/2025 | 0 | 0 | 0 | |||
| 304360044 | 44 | SS | Saraland | AL | 03/06/2024 | 4.86000 | % | 7,472.34 | 4,414.37 | 1,908,644.24 | 1,904,229.87 | 06/06/2025 | 0 | 0 | 0 | |||
| 410929522 | 45 | RT | Livonia | MI | 03/11/2024 | 5.28000 | % | 4,207.77 | 3,214.81 | 989,288.22 | 986,073.41 | 08/11/2025 | 0 | 0 | 0 | |||
| 304360005 | 5 | RT | San Diego | CA | 03/01/2024 | 4.37000 | % | 225,297.78 | - | 64,000,000.00 | 64,000,000.00 | 08/01/2025 | 0 | 0 | 0 | |||
| 304360006 | 6 | N/A | Weston | FL | 03/06/2024 | 4.46000 | % | 202,821.69 | 99,765.14 | 56,452,611.73 | 56,352,846.59 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360007 | 7 | RT | Morgantown | WV | 03/01/2024 | 4.60000 | % | 184,595.97 | 97,358.43 | 49,816,003.19 | 49,718,644.76 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360008 | 8 | MH | Various | XX | 03/06/2024 | 4.42500 | % | 134,686.26 | 91,321.18 | 37,784,574.54 | 37,693,253.36 | 07/06/2025 | 0 | 0 | 0 | |||
| Total | Count = 42 | 3,350,486.36 | 1,625,400.24 | 947,597,481.31 | 945,972,081.07 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| NOI DETAIL |
| March 15, 2024 |
| 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 | 95,093,044.59 | 16,419,694.13 | 11,521,772.50 | 01/01/2023 | 09/30/2023 | ||
| 310930142 | 10 | MF | Medford | OR | 33,190,808.17 | 3,834,939.07 | 2,763,197.01 | Not Available | Not Available | ||
| 304360011 | 11 | MF | Davis | CA | 29,439,755.44 | 4,551,017.13 | 3,390,956.00 | Not Available | Not Available | ||
| 304360012 | 12 | RT | Manassas | VA | 30,363,040.49 | 3,231,020.00 | 2,452,596.88 | Not Available | Not Available | ||
| 304360013 | 13 | LO | Dallas | TX | 27,961,716.22 | 5,041,973.00 | 4,905,764.00 | Not Available | Not Available | ||
| 304360014 | 14 | N/A | Various | FL | 25,209,463.02 | 3,603,487.96 | 2,932,642.46 | Not Available | Not Available | ||
| 304360015 | 15 | RT | Lynnwood | WA | 17,273,787.95 | 32,520,236.00 | 23,371,039.00 | 01/01/2023 | 09/30/2023 | ||
| 304360016 | 16 | MU | Brea | CA | 22,718,240.99 | 2,047,417.20 | 1,545,737.00 | 01/01/2023 | 09/30/2023 | ||
| 304360017 | 17 | LO | Dania Beach | FL | 19,217,298.11 | 2,468,824.00 | 2,869,632.00 | 10/01/2022 | 09/30/2023 | ||
| 304360018 | 18 | RT | Milltown | NJ | 16,927,103.76 | 2,321,459.00 | 1,575,807.83 | Not Available | Not Available | ||
| 304360019 | 19 | MF | Columbus | IN | 16,230,229.50 | 2,005,747.80 | 1,480,512.00 | Not Available | Not Available | ||
| 304360002 | 2 | LO | Miami Beach | FL | 95,000,000.00 | 36,649,899.00 | 22,220,013.00 | 01/01/2023 | 09/30/2023 | ||
| 304360020 | 20 | RT | Henderson | NV | 16,530,135.50 | 1,801,580.08 | 436,859.24 | Not Available | Not Available | ||
| 310928527 | 21 | IN | Sacramento | CA | 14,458,837.12 | 2,149,089.24 | 1,678,444.16 | 01/01/2023 | 09/30/2023 | ||
| 304360022 | 22 | OF | Portland | OR | 11,028,055.96 | 1,343,696.00 | 1,032,423.84 | Not Available | Not Available | ||
| 304360023 | 23 | OF | Chicago | IL | 11,251,886.22 | (23,249.09 | ) | (410,786.25 | ) | Not Available | Not Available |
| 304360024 | 24 | LO | Seattle | WA | 8,829,650.36 | (641,859.00 | ) | 434,452.79 | Not Available | Not Available | |
| 304360025 | 25 | RT | Weston | FL | 9,323,962.42 | 1,217,397.00 | 925,547.80 | 01/01/2023 | 09/30/2023 | ||
| 304360026 | 26 | OF | Austin | TX | 8,635,337.12 | 1,244,427.00 | 594,566.41 | Not Available | Not Available | ||
| 304360027 | 27 | OF | Eatontown | NJ | 8,826,509.84 | 1,286,054.00 | 561,851.00 | Not Available | Not Available | ||
| 310929658 | 29 | MF | Nashville | TN | 9,626,062.17 | 594,861.57 | 347,444.42 | Not Available | Not Available | ||
| 304360003 | 3 | OF | Oakland | CA | 87,467,424.80 | 18,491,688.00 | 10,809,392.00 | Not Available | Not Available | ||
| 610929595 | 30 | MF | El Paso | TX | 7,721,191.66 | 1,654,920.40 | 1,300,069.11 | Not Available | Not Available | ||
| 304101412 | 31 | SS | Alameda | CA | 9,000,000.00 | 1,681,330.89 | 1,239,768.35 | Not Available | Not Available | ||
| 304360032 | 32 | RT | Fairfield | CA | 7,636,177.52 | 863,309.00 | 709,237.12 | Not Available | Not Available | ||
| 304101409 | 33 | OF | Fort Myers | FL | 5,762,041.88 | 791,976.66 | 581,173.49 | Not Available | Not Available | ||
| 304360034 | 34 | RT | Colorado Springs | CO | 5,288,853.48 | 731,052.00 | 346,715.79 | 01/01/2023 | 09/30/2023 | ||
| 410928722 | 35 | RT | Longmont | CO | 3,267,230.88 | 410,850.00 | 308,137.50 | Not Available | Not Available | ||
| 304101417 | 36 | SS | Various | TX | 3,322,864.51 | 455,179.00 | 116,235.00 | Not Available | Not Available | ||
| 310929478 | 37 | SS | Highlands Ranch | CO | 3,478,714.92 | 482,821.34 | 346,820.85 | 01/01/2023 | 09/30/2023 | ||
| 410929362 | 38 | SS | Orlando | FL | 2,958,044.46 | 383,305.30 | 364,127.55 | Not Available | Not Available | ||
| 410929829 | 39 | RT | Henderson | NV | 2,642,693.46 | 255,666.64 | 155,757.14 | 01/01/2023 | 09/30/2023 | ||
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| NOI DETAIL |
| March 15, 2024 |
| 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 | 63,311,288.61 | 21,484,286.87 | 22,372,584.47 | Not Available | Not Available |
| 410928483 | 40 | SS | Pasadena | CA | 2,600,000.00 | 1,437,374.50 | 1,102,677.75 | Not Available | Not Available |
| 410929419 | 42 | RT | Lake Orion | MI | 1,798,622.97 | 279,227.88 | 216,749.37 | 01/01/2023 | 09/30/2023 |
| 610929887 | 43 | IN | Scottsdale | AZ | 1,926,958.98 | 333,172.32 | 85,196.69 | Not Available | Not Available |
| 304360044 | 44 | SS | Saraland | AL | 1,904,229.87 | 292,457.00 | 251,752.00 | Not Available | Not Available |
| 410929522 | 45 | RT | Livonia | MI | 986,073.41 | 124,588.84 | 105,431.20 | Not Available | Not Available |
| 304360005 | 5 | RT | San Diego | CA | 64,000,000.00 | 5,123,408.61 | 3,927,720.33 | 01/01/2023 | 09/30/2023 |
| 304360006 | 6 | N/A | Weston | FL | 56,352,846.59 | 4,234,740.00 | 3,196,571.24 | Not Available | Not Available |
| 304360007 | 7 | RT | Morgantown | WV | 49,718,644.76 | 4,614,153.96 | 3,338,152.48 | 01/01/2023 | 09/30/2023 |
| 304360008 | 8 | MH | Various | XX | 37,693,253.36 | 17,570,713.00 | 13,978,673.00 | Not Available | Not Available |
| Total | Count = 42 | 945,972,081.07 | 205,363,933.30 | 151,483,415.52 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DELINQUENCY LOAN DETAIL |
| March 15, 2024 |
| Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment Workout | Most Recent | ||||||||
| Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | ||||
| Loan ID | OMCR | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
| 304101429 | 1 | 95,407,543.98 | 01/06/2024 | 483,778.65 | 966,762.83 | 3,199.77 | 5,500.00 | 1 | 0 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
| March 15, 2024 |
| 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 | 95,093,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 03/15/2024 | |||||||||||||||||||||||||||||
| 2.4 | % | 10.0 | % | 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 | 95,261,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 02/16/2024 | |||||||||||||||||||||||||||||
| 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 | 95,407,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 01/18/2024 | |||||||||||||||||||||||||||||
| 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 | 95,553,144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 12/15/2023 | |||||||||||||||||||||||||||||
| 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 | 95,709,119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 11/17/2023 | |||||||||||||||||||||||||||||
| 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 | 95,853,656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 10/17/2023 | |||||||||||||||||||||||||||||
| 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 | 96,008,605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 09/15/2023 | |||||||||||||||||||||||||||||
| 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 | 96,152,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 08/17/2023 | |||||||||||||||||||||||||||||
| 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 | 96,295,060 | 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 | % |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| APPRAISAL REDUCTION DETAIL |
| March 15, 2024 |
| 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. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL APPRAISAL REDUCTION DETAIL |
| March 15, 2024 |
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| LOAN MODIFICATION DETAIL |
| March 15, 2024 |
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| March 15, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 03/15/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 03/15/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 02/16/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 02/16/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 01/18/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 01/18/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 12/15/2023 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 12/15/2023 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 11/17/2023 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 11/17/2023 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 10/17/2023 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 10/17/2023 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 09/15/2023 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 09/15/2023 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 08/17/2023 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 08/17/2023 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 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 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| March 15, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 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 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| March 15, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| SPECIALLY SERVICED LOAN DETAIL |
| March 15, 2024 |
| 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. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL SPECIALLY SERVICED LOANS |
| March 15, 2024 |
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| UNSCHEDULED PRINCIPAL DETAIL |
| March 15, 2024 |
| 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. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL UNSCHEDULED PRINCIPAL DETAIL |
| March 15, 2024 |
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| LIQUIDATED LOAN DETAIL |
| March 15, 2024 |
| 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. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LIQUIDATED LOAN |
| March 15, 2024 |
| 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 2024 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 |
| March 15, 2024 |
| 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 |
| MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
| OF | Office | 6 | DPO | 6 | DPO |
| MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
| LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
| SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
| SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
| CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
| ZZ | Missing Information | 12 | Reps and Warranties | ||
| SF | SF | 13 | TBD | ||
| WH | Warehouse | 98 | Other | ||
| OT | Other | ||||
| 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 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 | |||
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 | March 15, 2024 | ||
| 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 2024 Citigroup |