Citigroup Commercial Mortgage Trust 2015 P1
12/02/2024 | Press release | Distributed by Public on 12/02/2024 09:35
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 |
| November 18, 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 | |
| Danny Lee | Citibank, Agency and Trust | |
| (212) 816-4936 | 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 | 27 |
| 14 | . | Historical Specially Serviced Loan Detail | 28 |
| 15 | . | Unscheduled Principal Detail | 29 |
| 16 | . | Historical Unscheduled Principal Detail | 30 |
| 17 | . | Liquidated Loan Detail | 31 |
| 18 | . | Historical Liquidated Loan Detail | 32 |
| 19 | . | CREFC Investor Reporting Package Legends | 33 |
| 20 | . | Notes | 34 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION SUMMARY |
| November 18, 2024 |
| Accrual | Other | Non-Cash | |||||||||||
| Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
| Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | 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 | 7,839,038.92 | 3.470000 | % | 30/360 | 22,667.89 | - | 1,478,469.90 | 1,501,137.79 | - | - | 6,360,569.02 | |
| 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 | 4.461430 | % | 30/360 | 218,974.44 | - | - | 218,974.44 | - | - | 58,898,000.00 | |
| Class C | 52,049,000.00 | 52,049,000.00 | 4.514430 | % | 30/360 | 195,809.66 | - | - | 195,809.66 | - | - | 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 | 4.514430 | % | 30/360 | 87,598.76 | - | - | 87,598.76 | - | - | 23,285,000.00 | |
| Class F | 10,958,000.00 | 10,958,000.00 | 4.514430 | % | 30/360 | 41,224.27 | - | - | 41,224.27 | - | - | 10,958,000.00 | |
| Class G | 56,158,641.00 | 56,158,641.00 | 4.514430 | % | 30/360 | 210,445.84 | - | - | 210,445.84 | - | - | 56,158,641.00 | |
| CLass R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
| Total | 1,095,776,641.00 | 935,495,201.05 | 2,979,692.04 | - | 1,478,469.90 | 4,458,161.94 | - | - | 934,016,731.15 | ||||
| Notional | |||||||||||||
| Class X-A | 838,269,000.00 | 677,987,561.03 | 0.842307 | % | 30/360 | 475,894.62 | - | - | 475,894.62 | - | (1,478,469.90 | ) | 676,509,091.13 |
| 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 | 1.289430 | % | 30/360 | 60,344.27 | - | - | 60,344.27 | - | - | 56,159,000.00 | |
| Total | 953,326,000.00 | 793,044,561.03 | 538,840.22 | - | - | 538,840.22 | - | (1,478,469.90 | ) | 791,566,091.13 | |||
| Grand Total | 2,049,102,641.00 | 1,728,539,762.08 | 3,518,532.26 | - | 1,478,469.90 | 4,997,002.16 | - | (1,478,469.90 | ) | 1,725,582,822.28 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION SUMMARY - FACTORS |
| November 18, 2024 |
| Other | Non-Cash | |||||||||
| Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
| Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |
| Class A-1 | 17324 | DAQ7 | 10/31/2024 | - | - | - | - | - | - | - |
| Class A-2 | 17324 | DAR5 | 10/31/2024 | - | - | - | - | - | - | - |
| Class A-3 | 17324 | DAS3 | 10/31/2024 | - | - | - | - | - | - | - |
| Class A-4 | 17324 | DAT1 | 10/31/2024 | 2.88482000 | - | - | 2.88482000 | - | - | 999.93760565 |
| Class A-5 | 17324 | DAU8 | 10/31/2024 | 3.09749999 | - | - | 3.09749999 | - | - | 1,000.00000000 |
| Class A-AB | 17324 | DAV6 | 10/31/2024 | 0.30001443 | - | 19.56786887 | 19.86788329 | - | - | 84.18350654 |
| Class A-S | 17324 | DAW4 | 10/31/2024 | 3.36083326 | - | - | 3.36083326 | - | - | 1,000.00000000 |
| Class X-A | 17324 | DBA1 | 10/31/2024 | 0.56771110 | - | - | 0.56771110 | - | - | 807.03102600 |
| Class B | 17324 | DAX2 | 10/31/2024 | 3.71785867 | - | - | 3.71785867 | - | - | 1,000.00000000 |
| Class X-B | 17324 | DBB9 | 10/31/2024 | 0.04416669 | - | - | 0.04416669 | - | - | 1,000.00000000 |
| Class C | 17324 | DAY0 | 10/31/2024 | 3.76202540 | - | - | 3.76202540 | - | - | 1,000.00000000 |
| Class D | 17324DAA2 U1744BAA9 17324DAB0 | 10/31/2024 | 2.68749996 | - | - | 2.68749996 | - | - | 1,000.00000000 | |
| Class X-D | 17324 | DAL8 | 10/31/2024 | 1.07452537 | - | - | 1.07452537 | - | - | 1,000.00000000 |
| Class E | U1744BAC5 U1744BAC5 17324DAF1 | 10/31/2024 | 3.76202534 | - | - | 3.76202534 | - | - | 1,000.00000000 | |
| Class F | U1744BAD3 U1744BAD3 17324DAH7 | 10/31/2024 | 3.76202500 | - | - | 3.76202500 | - | - | 1,000.00000000 | |
| Class G | U1744BAE1 U1744BAE1 17324DAK0 | 10/31/2024 | 3.74734567 | - | - | 3.74734567 | - | - | 1,000.00000000 | |
| CLass R | 17324 | DAN4 | 10/31/2024 | - | - | - | - | - | - | - |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION INFORMATION - INTEREST DETAIL |
| November 18, 2024 |
| Rate | Interest | Shortfall | Paid | |||||||||||||
| Accrual | Net | 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 | % | 10/01-10/31 | - | - | - | - | - | - | - | - | - |
| Class A-2 | 3.03900 | % | 3.03900 | % | 3.03900 | % | 10/01-10/31 | - | - | - | - | - | - | - | - | - |
| Class A-3 | 3.09800 | % | 3.09800 | % | 3.09800 | % | 10/01-10/31 | - | - | - | - | - | - | - | - | - |
| Class A-4 | 3.46200 | % | 3.46200 | % | 3.46200 | % | 10/01-10/31 | 576,964.00 | - | - | - | - | 576,964.00 | - | - | 576,964.00 |
| Class A-5 | 3.71700 | % | 3.71700 | % | 3.71700 | % | 10/01-10/31 | 1,235,701.16 | - | - | - | - | 1,235,701.16 | - | - | 1,235,701.16 |
| Class A-AB | 3.47000 | % | 3.47000 | % | 3.47000 | % | 10/01-10/31 | 22,667.89 | - | - | - | - | 22,667.89 | - | - | 22,667.89 |
| Class A-S | 4.03300 | % | 4.03300 | % | 4.03300 | % | 10/01-10/31 | 239,378.71 | - | - | - | - | 239,378.71 | - | - | 239,378.71 |
| Class B | 4.46143 | % | 4.46143 | % | 4.46143 | % | 10/01-10/31 | 218,974.44 | - | - | - | - | 218,974.44 | - | - | 218,974.44 |
| Class C | 4.51443 | % | 4.51443 | % | 4.51443 | % | 10/01-10/31 | 195,809.66 | - | - | - | - | 195,809.66 | - | - | 195,809.66 |
| Class D | 3.22500 | % | 3.22500 | % | 3.22500 | % | 10/01-10/31 | 150,927.31 | - | - | - | - | 150,927.31 | - | - | 150,927.31 |
| Class E | 4.51443 | % | 4.51443 | % | 4.51443 | % | 10/01-10/31 | 87,598.76 | - | - | - | - | 87,598.76 | - | - | 87,598.76 |
| Class F | 4.51443 | % | 4.51443 | % | 4.51443 | % | 10/01-10/31 | 41,224.27 | - | - | - | - | 41,224.27 | - | - | 41,224.27 |
| Class G | 4.51443 | % | 4.51443 | % | 4.51443 | % | 10/01-10/31 | 211,270.23 | - | - | 1,134.70 | - | 210,445.84 | - | - | 210,445.84 |
| CLass R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 10/01-10/31 | - | - | - | - | - | - | - | - | - |
| Total | 2,980,516.43 | - | - | 1,134.70 | - | 2,979,692.04 | - | - | 2,979,692.04 | |||||||
| Notional | ||||||||||||||||
| Class X-A | 0.84231 | % | 0.84231 | % | 0.84231 | % | 10/01-10/31 | 475,894.62 | - | - | - | - | 475,894.62 | - | - | 475,894.62 |
| Class X-B | 0.05300 | % | 0.05300 | % | 0.05300 | % | 10/01-10/31 | 2,601.33 | - | - | - | - | 2,601.33 | - | - | 2,601.33 |
| Class X-D | 1.28943 | % | 1.28943 | % | 1.28943 | % | 10/01-10/31 | 60,344.27 | - | - | - | - | 60,344.27 | - | - | 60,344.27 |
| Total | 538,840.22 | - | - | - | - | 538,840.22 | - | - | 538,840.22 | |||||||
| Grand Total | 3,519,356.65 | - | - | 1,134.70 | - | 3,518,532.26 | - | - | 3,518,532.26 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
| November 18, 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 | - | - | - | 82,484.57 | 310.31 | 824.39 | - | 83,619.27 | - | - | - | - | - |
| CLass R | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | 82,484.57 | 310.31 | 824.39 | - | 83,619.27 | - | - | - | - | - |
| Notional | |||||||||||||
| Class X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Class X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Class X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Grand Total | - | - | - | 82,484.57 | 310.31 | 824.39 | - | 83,619.27 | - | - | - | - | - |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
| November 18, 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 | 7,839,038.92 | 1,478,469.90 | - | - | - | 6,360,569.02 | - | 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 | 935,495,201.05 | 1,478,469.90 | - | - | - | 934,016,731.15 | - | 0.00 | % | 0.00 | % |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| RECONCILIATION DETAIL |
| November 18, 2024 |
| SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
| Interest Funds Available | Scheduled Fees | ||||
| Scheduled Interest | 3,535,966.27 | Servicing Fee | 12,315.89 | ||
| Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 2,175.00 | ||
| Interest Adjustments | - | Operating Advisor Fee | 1,071.40 | ||
| ASER Amount | - | Custodian Fee | 644.45 | ||
| Realized Loss in Excess of Principal Balance | - | CREFC? Intellectual Property Royalty License Fee | 402.78 | ||
| Total Interest Funds Available | 3,535,966.27 | Total Scheduled Fees | 16,609.52 | ||
| Principal Funds Available | Additional Fees, Expenses, etc. | ||||
| Scheduled Principal | 1,478,469.90 | 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 | 824.49 | ||||
| Total Principal Funds Available | 1,478,469.90 | ||||
| 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. | 824.49 | |||
| Account | - | ||||
| Distributions | |||||
| Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
| Interest Distribution | 3,518,532.26 | ||||
| Total Other Funds Available | - | Principal Distribution | 1,478,469.90 | ||
| Yield Maintenance Charge Distribution | - | ||||
| Total Distributions | 4,997,002.16 | ||||
| Total Funds Available | 5,014,436.17 | Total Funds Allocated | 5,014,436.17 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| OTHER INFORMATION |
| Interest Reserve Account Information |
| November 18, 2024 |
| 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 | 85.237876 | % |
| 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 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| November 18, 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 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| 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 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| 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 | 87,022,724.43 | 9.32 | 4.5009 | 6 | 0.762026 |
| 1.251 to 1.500 | 3 | 64,890,397.55 | 6.95 | 4.5088 | 8 | 1.368548 |
| 1.501 to 1.750 | 7 | 107,971,087.21 | 11.56 | 4.2361 | 7 | 1.572114 |
| 1.751 to 2.000 | 10 | 266,439,100.13 | 28.53 | 4.3122 | 11 | 1.816591 |
| 2.001 to 2.250 | 5 | 72,235,023.87 | 7.73 | 4.4671 | 6 | 2.094247 |
| 2.251 to 2.500 | 3 | 92,985,888.34 | 9.96 | 4.5782 | 9 | 2.313409 |
| 2.501 to 2.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 2.751 to 3.000 | 3 | 49,406,141.66 | 5.29 | 4.4349 | 8 | 2.954802 |
| 3.001 to 3.250 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 3.251 to 3.500 | 1 | 86,466,368.94 | 9.26 | 4.3900 | 4 | 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 | 11.41 | 4.3354 | 8 | 4.461296 |
| Total | 42 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| November 18, 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 | 24,490,858.01 | 2.62 | 4.6765 | 7 | 2.968106 |
| 10,000,001 to 15,000,000 | 3 | 36,179,430.11 | 3.87 | 4.3548 | 5 | 1.362984 |
| 15,000,001 to 20,000,000 | 5 | 84,326,199.24 | 9.03 | 4.1542 | 7 | 1.707174 |
| 20,000,001 to 25,000,000 | 2 | 47,189,977.41 | 5.05 | 4.5285 | 6 | 1.805403 |
| 25,000,001 to 30,000,000 | 3 | 86,377,285.65 | 9.25 | 4.4282 | 8 | 2.272105 |
| 30,000,001 to 35,000,000 | 1 | 32,775,725.77 | 3.51 | 4.5500 | 10 | 1.838900 |
| 35,000,001 to 40,000,000 | 1 | 37,011,362.84 | 3.96 | 4.4250 | 8 | 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 | 49,009,809.38 | 5.25 | 4.6000 | 8 | 1.021700 |
| 5,000,001 to 10,000,000 | 10 | 79,485,230.34 | 8.51 | 4.4035 | 7 | 1.923602 |
| 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 | 55,633,094.54 | 5.96 | 4.4600 | 8 | 1.366300 |
| 60,000,001 to 65,000,000 | 2 | 126,203,687.55 | 13.51 | 4.4932 | 9 | 2.035529 |
| 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 | 275,334,071.29 | 29.48 | 4.2773 | 10 | 3.176698 |
| Total | 42 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| November 18, 2024 |
| Loan Rate | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| 4.00 or Less | 2 | 25,283,280.89 | 2.71 | 3.5887 | 5 | 1.297347 |
| 4.01 to 4.25 | 4 | 137,576,622.22 | 14.73 | 4.1394 | 14 | 1.773240 |
| 4.26 to 4.50 | 19 | 546,654,902.72 | 58.53 | 4.3979 | 7 | 2.637234 |
| 4.51 to 4.75 | 11 | 207,918,506.71 | 22.26 | 4.5921 | 8 | 1.693631 |
| 4.76 to 5.00 | 5 | 15,621,674.36 | 1.67 | 4.8378 | 8 | 1.554849 |
| 5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.26 to 5.50 | 1 | 961,745.23 | 0.10 | 5.2800 | 10 | 1.239700 |
| 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 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Property Type | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Industrial | 2 | 16,167,156.53 | 1.73 | 4.4745 | 8 | 2.789976 |
| Lodging | 5 | 212,278,569.37 | 22.73 | 4.4253 | 8 | 3.167862 |
| Mixed Use | 1 | 22,434,632.20 | 2.40 | 4.5600 | 9 | 1.544000 |
| Multifamily | 5 | 94,724,085.03 | 10.14 | 4.4885 | 8 | 1.978097 |
| Office | 7 | 225,092,019.95 | 24.10 | 4.2811 | 10 | 2.316070 |
| Other | 2 | 80,388,439.75 | 8.61 | 4.4723 | 6 | 1.574472 |
| Retail | 13 | 222,843,530.61 | 23.86 | 4.3536 | 7 | 1.511012 |
| Self Storage | 6 | 23,076,935.85 | 2.47 | 4.4847 | 7 | 4.073830 |
| Total | 42 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| November 18, 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 | 176,210,473.63 | 18.87 | 4.3633 | 8 | 3.395792 |
| 241 to 270 Months | 35 | 757,806,258.50 | 81.13 | 4.3955 | 8 | 1.976308 |
| 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 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| 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 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Total | 42 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| STRATIFICATION DETAIL |
| November 18, 2024 |
| State | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Alabama | 1 | 1,871,649.24 | 0.20 | 4.8600 | 7 | 2.317700 |
| Arizona | 1 | 1,893,967.92 | 0.20 | 4.8100 | 6 | 2.185400 |
| California | 8 | 235,190,756.16 | 25.18 | 4.4216 | 7 | 2.707615 |
| Colorado | 3 | 11,837,805.43 | 1.27 | 4.5306 | 8 | 1.459512 |
| Florida | 7 | 212,012,702.41 | 22.70 | 4.3994 | 7 | 2.842102 |
| Illinois | 1 | 11,085,371.62 | 1.19 | 4.3700 | 2 | -0.859000 |
| Indiana | 1 | 15,940,145.37 | 1.71 | 4.4700 | 9 | 1.759300 |
| Michigan | 2 | 2,713,033.38 | 0.29 | 4.9766 | 8 | 1.274493 |
| Nevada | 2 | 18,873,945.90 | 2.02 | 4.2888 | 3 | 1.467779 |
| New Jersey | 2 | 25,302,750.55 | 2.71 | 4.3099 | 8 | 1.787992 |
| New York | 1 | 93,867,702.35 | 10.05 | 4.1100 | 18 | 1.819300 |
| Oregon | 2 | 43,596,595.65 | 4.67 | 4.4731 | 9 | 1.792312 |
| Tennessee | 2 | 71,723,599.03 | 7.68 | 4.6081 | 9 | 2.131587 |
| Texas | 4 | 46,890,722.10 | 5.02 | 4.5010 | 7 | 2.707969 |
| Various | 1 | 37,011,362.84 | 3.96 | 4.4250 | 8 | 2.102500 |
| Virginia | 1 | 29,911,531.91 | 3.20 | 4.3400 | 8 | 1.555300 |
| Washington | 2 | 25,283,280.89 | 2.71 | 3.5887 | 5 | 1.297347 |
| West Virginia | 1 | 49,009,809.38 | 5.25 | 4.6000 | 8 | 1.021700 |
| Total | 42 | 934,016,732.13 | 100.00 | 4.3894 | 8 | 2.244107 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| MORTGAGE LOAN DETAIL |
| November 18, 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 | 11/06/2024 | 4.11000 | % | 332,747.97 | 151,030.68 | 94,018,733.03 | 93,867,702.35 | 05/06/2026 | 0 | 0 | 0 | |||
| 310930142 | 10 | MF | Medford | OR | 11/11/2024 | 4.55000 | % | 128,617.09 | 51,038.24 | 32,826,764.01 | 32,775,725.77 | 08/11/2025 | 0 | 0 | 0 | |||
| 304360011 | 11 | MF | Davis | CA | 11/06/2024 | 4.47000 | % | 111,534.37 | 65,687.05 | 28,976,238.60 | 28,910,551.55 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360012 | 12 | RT | Manassas | VA | 11/01/2024 | 4.34000 | % | 111,994.65 | 55,818.12 | 29,967,350.03 | 29,911,531.91 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360013 | 13 | LO | Dallas | TX | 11/01/2024 | 4.48000 | % | 106,495.54 | 50,208.73 | 27,605,410.92 | 27,555,202.19 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360014 | 14 | N/A | Various | FL | 11/05/2024 | 4.50000 | % | 96,145.38 | 56,366.90 | 24,811,712.11 | 24,755,345.21 | 03/05/2025 | 0 | 0 | 0 | |||
| 304360015 | 15 | RT | Lynnwood | WA | 11/01/2024 | 3.47875 | % | 50,059.03 | 80,104.14 | 16,710,906.71 | 16,630,802.57 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360016 | 16 | MU | Brea | CA | 11/05/2024 | 4.56000 | % | 88,230.24 | 34,869.17 | 22,469,501.37 | 22,434,632.20 | 08/05/2025 | 0 | 0 | 0 | |||
| 304360017 | 17 | LO | Dania Beach | FL | 11/01/2024 | 4.42000 | % | 71,976.12 | 43,470.77 | 18,910,672.08 | 18,867,201.31 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360018 | 18 | RT | Milltown | NJ | 11/01/2024 | 4.20000 | % | 60,224.39 | 39,046.10 | 16,651,904.38 | 16,612,858.28 | 08/01/2025 | 0 | 0 | 0 | |||
| 304360019 | 19 | MF | Columbus | IN | 11/05/2024 | 4.47000 | % | 61,494.85 | 36,002.18 | 15,976,147.55 | 15,940,145.37 | 08/05/2025 | 0 | 0 | 0 | |||
| 304360002 | 2 | LO | Miami Beach | FL | 11/06/2024 | 4.34000 | % | 355,036.11 | - | 95,000,000.00 | 95,000,000.00 | 07/06/2025 | 0 | 0 | 8 | |||
| 304360020 | 20 | RT | Henderson | NV | 11/01/2024 | 4.18000 | % | 58,695.24 | 31,557.11 | 16,306,748.82 | 16,275,191.71 | 02/01/2025 | 0 | 0 | 0 | |||
| 310928527 | 21 | IN | Sacramento | CA | 11/11/2024 | 4.43000 | % | 54,535.43 | 22,854.89 | 14,296,043.50 | 14,273,188.61 | 07/11/2025 | 0 | 0 | 0 | |||
| 304360022 | 22 | OF | Portland | OR | 11/01/2024 | 4.24000 | % | 39,602.21 | 25,747.96 | 10,846,617.84 | 10,820,869.88 | 05/01/2025 | 0 | 0 | 0 | |||
| 304360023 | 23 | OF | Chicago | IL | 11/01/2024 | 4.37000 | % | 41,792.32 | 20,581.48 | 11,105,953.10 | 11,085,371.62 | 01/01/2025 | 0 | 0 | 0 | |||
| 304360024 | 24 | LO | Seattle | WA | 11/01/2024 | 3.80000 | % | 28,385.00 | 22,054.88 | 8,674,533.20 | 8,652,478.32 | 01/01/2025 | 0 | 0 | 0 | |||
| 304360025 | 25 | RT | Weston | FL | 11/01/2024 | 4.26000 | % | 33,749.35 | 17,473.30 | 9,200,186.75 | 9,182,713.45 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360026 | 26 | OF | Austin | TX | 11/01/2024 | 4.69000 | % | 34,342.57 | 18,652.61 | 8,503,559.85 | 8,484,907.24 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360027 | 27 | OF | Eatontown | NJ | 11/05/2024 | 4.52000 | % | 33,888.77 | 16,898.67 | 8,706,790.94 | 8,689,892.27 | 07/05/2025 | 0 | 0 | 0 | |||
| 310929658 | 29 | MF | Nashville | TN | 11/11/2024 | 4.53000 | % | 37,186.30 | 12,999.63 | 9,532,911.11 | 9,519,911.48 | 05/11/2025 | 0 | 0 | 0 | |||
| 304360003 | 3 | OF | Oakland | CA | 11/06/2024 | 4.39000 | % | 327,331.19 | 122,822.16 | 86,589,191.10 | 86,466,368.94 | 03/06/2025 | 0 | 0 | 0 | |||
| 610929595 | 30 | MF | El Paso | TX | 11/11/2024 | 4.28000 | % | 27,993.90 | 17,821.25 | 7,595,572.11 | 7,577,750.86 | 06/11/2025 | 0 | 0 | 0 | |||
| 304101412 | 31 | SS | Alameda | CA | 11/06/2024 | 4.30000 | % | 33,325.00 | - | 9,000,000.00 | 9,000,000.00 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360032 | 32 | RT | Fairfield | CA | 11/01/2024 | 4.80000 | % | 31,091.53 | 16,128.35 | 7,522,143.21 | 7,506,014.86 | 08/01/2025 | 0 | 0 | 0 | |||
| 304101409 | 33 | OF | Fort Myers | FL | 11/06/2024 | 4.38000 | % | 21,451.09 | 10,522.04 | 5,687,429.69 | 5,676,907.65 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360034 | 34 | RT | Colorado Springs | CO | 11/01/2024 | 4.58000 | % | 20,533.24 | 11,688.10 | 5,206,342.31 | 5,194,654.21 | 06/01/2025 | 0 | 0 | 0 | |||
| 410928722 | 35 | RT | Longmont | CO | 11/11/2024 | 4.43000 | % | 12,266.24 | 7,332.61 | 3,215,499.28 | 3,208,166.67 | 07/11/2025 | 0 | 0 | 0 | |||
| 304101417 | 36 | SS | Various | TX | 11/06/2024 | 4.70000 | % | 13,271.00 | 6,177.92 | 3,279,039.73 | 3,272,861.81 | 01/06/2025 | 0 | 0 | 0 | |||
| 310929478 | 37 | SS | Highlands Ranch | CO | 11/11/2024 | 4.55000 | % | 13,479.53 | 5,377.91 | 3,440,362.46 | 3,434,984.55 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929362 | 38 | SS | Orlando | FL | 11/11/2024 | 4.67000 | % | 11,682.06 | 7,540.15 | 2,904,980.40 | 2,897,440.25 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929829 | 39 | RT | Henderson | NV | 11/11/2024 | 4.97000 | % | 11,145.23 | 5,439.45 | 2,604,193.64 | 2,598,754.19 | 08/11/2025 | 0 | 0 | 0 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| MORTGAGE LOAN DETAIL |
| November 18, 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 | 11/11/2024 | 4.62000 | % | 248,013.49 | 137,366.75 | 62,341,054.30 | 62,203,687.55 | 08/11/2025 | 0 | 0 | 8 | |||
| 410928483 | 40 | SS | Pasadena | CA | 11/11/2024 | 4.29000 | % | 9,604.83 | - | 2,600,000.00 | 2,600,000.00 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929419 | 42 | RT | Lake Orion | MI | 11/11/2024 | 4.81000 | % | 7,278.23 | 5,913.97 | 1,757,202.12 | 1,751,288.15 | 06/11/2025 | 0 | 0 | 0 | |||
| 610929887 | 43 | IN | Scottsdale | AZ | 11/11/2024 | 4.81000 | % | 7,861.64 | 4,088.25 | 1,898,056.17 | 1,893,967.92 | 04/11/2025 | 0 | 0 | 0 | |||
| 304360044 | 44 | SS | Saraland | AL | 11/06/2024 | 4.86000 | % | 7,849.75 | 4,036.96 | 1,875,686.20 | 1,871,649.24 | 06/06/2025 | 0 | 0 | 0 | |||
| 410929522 | 45 | RT | Livonia | MI | 11/11/2024 | 5.28000 | % | 4,386.54 | 3,036.04 | 964,781.27 | 961,745.23 | 08/11/2025 | 0 | 0 | 0 | |||
| 304360005 | 5 | RT | San Diego | CA | 11/01/2024 | 4.37000 | % | 240,835.56 | - | 64,000,000.00 | 64,000,000.00 | 08/01/2025 | 0 | 0 | 0 | |||
| 304360006 | 6 | N/A | Weston | FL | 11/06/2024 | 4.46000 | % | 214,002.20 | 88,584.63 | 55,721,679.17 | 55,633,094.54 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360007 | 7 | RT | Morgantown | WV | 11/01/2024 | 4.60000 | % | 194,479.80 | 87,474.60 | 49,097,283.98 | 49,009,809.38 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360008 | 8 | MH | Various | XX | 11/06/2024 | 4.42500 | % | 141,351.29 | 84,656.15 | 37,096,018.99 | 37,011,362.84 | 07/06/2025 | 0 | 0 | 0 | |||
| Total | Count = 42 | 3,535,966.27 | 1,478,469.90 | 935,495,202.03 | 934,016,732.13 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| NOI DETAIL |
| November 18, 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 | 93,867,702.35 | 15,422,138.99 | 9,070,971.72 | 01/01/2024 | 06/30/2024 | ||
| 310930142 | 10 | MF | Medford | OR | 32,775,725.77 | 3,834,939.07 | 3,051,804.91 | 01/01/2024 | 09/30/2024 | ||
| 304360011 | 11 | MF | Davis | CA | 28,910,551.55 | 4,551,017.13 | 2,479,605.41 | Not Available | Not Available | ||
| 304360012 | 12 | RT | Manassas | VA | 29,911,531.91 | 3,231,020.00 | 1,636,873.03 | 01/01/2024 | 06/30/2024 | ||
| 304360013 | 13 | LO | Dallas | TX | 27,555,202.19 | 5,041,973.00 | 4,905,764.00 | Not Available | Not Available | ||
| 304360014 | 14 | N/A | Various | FL | 24,755,345.21 | 3,603,487.96 | 2,932,642.46 | Not Available | Not Available | ||
| 304360015 | 15 | RT | Lynnwood | WA | 16,630,802.57 | 33,073,476.00 | 23,371,039.00 | Not Available | Not Available | ||
| 304360016 | 16 | MU | Brea | CA | 22,434,632.20 | 2,189,361.00 | 1,175,729.00 | 01/01/2024 | 06/30/2024 | ||
| 304360017 | 17 | LO | Dania Beach | FL | 18,867,201.31 | 3,005,546.00 | 2,939,195.00 | 07/01/2023 | 06/30/2024 | ||
| 304360018 | 18 | RT | Milltown | NJ | 16,612,858.28 | 2,321,459.00 | 1,159,403.00 | 01/01/2024 | 06/30/2024 | ||
| 304360019 | 19 | MF | Columbus | IN | 15,940,145.37 | 2,005,747.80 | 1,058,195.26 | 01/01/2024 | 06/30/2024 | ||
| 304360002 | 2 | LO | Miami Beach | FL | 95,000,000.00 | 26,189,456.00 | 20,221,306.00 | 01/01/2024 | 06/30/2024 | ||
| 304360020 | 20 | RT | Henderson | NV | 16,275,191.71 | 1,801,580.08 | 436,859.24 | Not Available | Not Available | ||
| 310928527 | 21 | IN | Sacramento | CA | 14,273,188.61 | 2,220,392.28 | 2,069,262.87 | 01/01/2024 | 09/30/2024 | ||
| 304360022 | 22 | OF | Portland | OR | 10,820,869.88 | 1,343,696.00 | 696,198.20 | 01/01/2024 | 06/30/2024 | ||
| 304360023 | 23 | OF | Chicago | IL | 11,085,371.62 | (23,249.09 | ) | (410,786.25 | ) | Not Available | Not Available |
| 304360024 | 24 | LO | Seattle | WA | 8,652,478.32 | (641,859.00 | ) | 434,452.79 | Not Available | Not Available | |
| 304360025 | 25 | RT | Weston | FL | 9,182,713.45 | 1,180,540.00 | 925,547.80 | Not Available | Not Available | ||
| 304360026 | 26 | OF | Austin | TX | 8,484,907.24 | 1,244,427.00 | 633,190.76 | 07/01/2023 | 12/31/2023 | ||
| 304360027 | 27 | OF | Eatontown | NJ | 8,689,892.27 | 1,286,054.00 | 563,978.50 | 01/01/2024 | 06/30/2024 | ||
| 310929658 | 29 | MF | Nashville | TN | 9,519,911.48 | 594,861.57 | 347,444.42 | Not Available | Not Available | ||
| 304360003 | 3 | OF | Oakland | CA | 86,466,368.94 | 18,491,688.00 | 10,809,392.00 | Not Available | Not Available | ||
| 610929595 | 30 | MF | El Paso | TX | 7,577,750.86 | 1,654,920.40 | 1,269,589.01 | 01/01/2024 | 09/30/2024 | ||
| 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 | 7,506,014.86 | 863,309.00 | 416,454.65 | 01/01/2024 | 06/30/2024 | ||
| 304101409 | 33 | OF | Fort Myers | FL | 5,676,907.65 | 791,976.66 | 674,405.43 | 01/01/2024 | 09/30/2024 | ||
| 304360034 | 34 | RT | Colorado Springs | CO | 5,194,654.21 | 646,782.40 | 346,715.79 | Not Available | Not Available | ||
| 410928722 | 35 | RT | Longmont | CO | 3,208,166.67 | 410,850.00 | 308,137.50 | 01/01/2024 | 09/30/2024 | ||
| 304101417 | 36 | SS | Various | TX | 3,272,861.81 | 455,179.00 | 116,235.00 | Not Available | Not Available | ||
| 310929478 | 37 | SS | Highlands Ranch | CO | 3,434,984.55 | 481,399.26 | 323,960.87 | 01/01/2024 | 09/30/2024 | ||
| 410929362 | 38 | SS | Orlando | FL | 2,897,440.25 | 383,305.30 | 364,127.55 | Not Available | Not Available | ||
| 410929829 | 39 | RT | Henderson | NV | 2,598,754.19 | 233,065.85 | 123,077.41 | 01/01/2024 | 06/30/2024 | ||
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| NOI DETAIL |
| November 18, 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 | 62,203,687.55 | 21,484,286.87 | 19,920,395.21 | 10/01/2023 | 09/30/2024 |
| 410928483 | 40 | SS | Pasadena | CA | 2,600,000.00 | 1,437,374.50 | 1,103,635.78 | 01/01/2024 | 09/30/2024 |
| 410929419 | 42 | RT | Lake Orion | MI | 1,751,288.15 | 290,381.10 | 117,082.21 | 01/01/2024 | 06/30/2024 |
| 610929887 | 43 | IN | Scottsdale | AZ | 1,893,967.92 | 333,172.32 | 85,196.69 | Not Available | Not Available |
| 304360044 | 44 | SS | Saraland | AL | 1,871,649.24 | 292,457.00 | 251,752.00 | Not Available | Not Available |
| 410929522 | 45 | RT | Livonia | MI | 961,745.23 | 136,837.37 | 63,839.83 | 01/01/2024 | 06/30/2024 |
| 304360005 | 5 | RT | San Diego | CA | 64,000,000.00 | 5,351,481.00 | 2,613,188.00 | 01/01/2024 | 06/30/2024 |
| 304360006 | 6 | N/A | Weston | FL | 55,633,094.54 | 4,234,740.00 | 2,619,349.26 | 01/01/2024 | 06/30/2024 |
| 304360007 | 7 | RT | Morgantown | WV | 49,009,809.38 | 4,310,617.00 | 2,824,281.24 | 01/01/2024 | 09/30/2024 |
| 304360008 | 8 | MH | Various | XX | 37,011,362.84 | 17,570,713.00 | 13,978,673.00 | Not Available | Not Available |
| Total | Count = 42 | 934,016,732.13 | 195,011,931.71 | 139,267,933.90 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| DELINQUENCY LOAN DETAIL |
| November 18, 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 |
| No Loans with Delinquency Activity to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
| November 18, 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 | |||||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 11/18/2024 | |||||||||||||||||||||||||||||
| 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 | ||||||||||||||||
| 10/18/2024 | |||||||||||||||||||||||||||||
| 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 | ||||||||||||||||
| 09/17/2024 | |||||||||||||||||||||||||||||
| 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 | ||||||||||||||||
| 08/16/2024 | |||||||||||||||||||||||||||||
| 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 | ||||||||||||||||
| 07/17/2024 | |||||||||||||||||||||||||||||
| 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 | % | ||
| 1 | 94,945,816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 06/17/2024 | |||||||||||||||||||||||||||||
| 2.4 | % | 10.1 | % | 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 | 95,093,045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 05/17/2024 | |||||||||||||||||||||||||||||
| 2.4 | % | 10.1 | % | 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 | ||||||||||||||||
| 04/17/2024 | |||||||||||||||||||||||||||||
| 2.4 | % | 10.1 | % | 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 | 95,093,045 | 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 | % | 10.1 | % | 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 | % | 10.1 | % | 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 | % | 10.1 | % | 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 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| APPRAISAL REDUCTION DETAIL |
| November 18, 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 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL APPRAISAL REDUCTION DETAIL |
| November 18, 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 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| LOAN MODIFICATION DETAIL |
| November 18, 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 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| November 18, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 11/18/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 11/18/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 10/18/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 10/18/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 09/17/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 09/17/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 08/16/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 08/16/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 07/17/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 07/17/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 06/17/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 06/17/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 05/17/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 05/17/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 04/17/2024 | 304360002 | 2 | Eden Roc | 06/06/2020 | 8 |
| 04/17/2024 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| 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 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| November 18, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 03/17/2022 | 610930148 | 4 | Hilton Nashville | 07/11/2020 | 8 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| November 18, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 10/19/2020 | 304360002 | 2 Eden Roc | 06/06/2020 | 8 | ||
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| November 18, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 26 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| SPECIALLY SERVICED LOAN DETAIL |
| November 18, 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 27 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL SPECIALLY SERVICED LOANS |
| November 18, 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 28 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| UNSCHEDULED PRINCIPAL DETAIL |
| November 18, 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 29 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL UNSCHEDULED PRINCIPAL DETAIL |
| November 18, 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 30 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| LIQUIDATED LOAN DETAIL |
| November 18, 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 31 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| HISTORICAL LIQUIDATED LOAN |
| November 18, 2024 |
| Loss with |
| Cumulative Cumulative |
| Beginning | Most | Liquidation | Net | Net | Realized | Date of | |||||
| Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current | ||
| 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 32 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 | |||||
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 | November 18, 2024 | ||||
| CREFC® INVESTOR REPORTING PACKAGE LEGENDS | |||||
| 1|CREFC Investor Reporting Package Legends | |||||
| Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
| 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 33 of 34 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 | |||
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 | November 18, 2024 | ||
| NOTES | |||
| No Notes available for this deal at this time. | |||
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 34 of 34 | © Copyright 2024 Citigroup |