Citigroup Commercial Mortgage Trust 2015 P1
08/30/2024 | Press release | Distributed by Public on 08/30/2024 07:45
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 |
| August 16, 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 | 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 |
| August 16, 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 | 12,335,155.59 | 3.470000 | % | 30/360 | 35,669.16 | - | 1,461,534.51 | 1,497,203.67 | - | - | 10,873,621.08 | |
| 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 | 4.461345 | % | 30/360 | 218,970.26 | - | - | 218,970.26 | - | - | 58,898,000.00 | |
| Class C | 52,049,000.00 | 52,049,000.00 | 4.514345 | % | 30/360 | 195,805.96 | - | - | 195,805.96 | - | - | 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 | 4.514345 | % | 30/360 | 87,597.11 | - | - | 87,597.11 | - | - | 23,285,000.00 | |
| Class F | 10,958,000.00 | 10,958,000.00 | 4.514345 | % | 30/360 | 41,223.50 | - | - | 41,223.50 | - | - | 10,958,000.00 | |
| Class G | 56,158,641.00 | 56,158,641.00 | 4.514345 | % | 30/360 | 209,252.91 | - | - | 209,252.91 | - | - | 56,158,641.00 | |
| CLass R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
| Total | 1,095,776,641.00 | 939,991,317.72 | 2,991,490.08 | - | 1,461,534.51 | 4,453,024.59 | - | - | 938,529,783.21 | ||||
| Notional | |||||||||||||
| Class X-A | 838,269,000.00 | 682,483,677.70 | 0.843553 | % | 30/360 | 479,759.44 | - | - | 479,759.44 | - | (1,461,534.51 | ) | 681,022,143.19 |
| 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 | 1.289345 | % | 30/360 | 60,340.28 | - | - | 60,340.28 | - | - | 56,159,000.00 | |
| Total | 953,326,000.00 | 797,540,677.70 | 542,701.05 | - | - | 542,701.05 | - | (1,461,534.51 | ) | 796,079,143.19 | |||
| Grand Total | 2,049,102,641.00 | 1,737,531,995.42 | 3,534,191.13 | - | 1,461,534.51 | 4,995,725.64 | - | (1,461,534.51 | ) | 1,734,608,926.40 |
| 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 |
| August 16, 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 | 07/31/2024 | - | - | - | - | - | - | - |
| Class A-2 | 17324 | DAR5 | 07/31/2024 | - | - | - | - | - | - | - |
| Class A-3 | 17324 | DAS3 | 07/31/2024 | - | - | - | - | - | - | - |
| Class A-4 | 17324 | DAT1 | 07/31/2024 | 2.88482000 | - | - | 2.88482000 | - | - | 999.93760565 |
| Class A-5 | 17324 | DAU8 | 07/31/2024 | 3.09749999 | - | - | 3.09749999 | - | - | 1,000.00000000 |
| Class A-AB | 17324 | DAV6 | 07/31/2024 | 0.47208905 | - | 19.34372532 | 19.81581436 | - | - | 143.91472656 |
| Class A-S | 17324 | DAW4 | 07/31/2024 | 3.36083326 | - | - | 3.36083326 | - | - | 1,000.00000000 |
| Class X-A | 17324 | DBA1 | 07/31/2024 | 0.57232158 | - | - | 0.57232158 | - | - | 812.41480144 |
| Class B | 17324 | DAX2 | 07/31/2024 | 3.71778770 | - | - | 3.71778770 | - | - | 1,000.00000000 |
| Class X-B | 17324 | DBB9 | 07/31/2024 | 0.04416669 | - | - | 0.04416669 | - | - | 1,000.00000000 |
| Class C | 17324 | DAY0 | 07/31/2024 | 3.76195431 | - | - | 3.76195431 | - | - | 1,000.00000000 |
| Class D | 17324DAA2 U1744BAA9 17324DAB0 | 07/31/2024 | 2.68749996 | - | - | 2.68749996 | - | - | 1,000.00000000 | |
| Class X-D | 17324 | DAL8 | 07/31/2024 | 1.07445432 | - | - | 1.07445432 | - | - | 1,000.00000000 |
| Class E | U1744BAC5 U1744BAC5 17324DAF1 | 07/31/2024 | 3.76195448 | - | - | 3.76195448 | - | - | 1,000.00000000 | |
| Class F | U1744BAD3 U1744BAD3 17324DAH7 | 07/31/2024 | 3.76195474 | - | - | 3.76195474 | - | - | 1,000.00000000 | |
| Class G | U1744BAE1 U1744BAE1 17324DAK0 | 07/31/2024 | 3.72610352 | - | - | 3.72610352 | - | - | 1,000.00000000 | |
| CLass R | 17324 | DAN4 | 07/31/2024 | - | - | - | - | - | - | - |
| 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 |
| August 16, 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 | % | 07/01-07/31 | - | - | - | - | - | - | - | - | - | |
| Class A-2 | 3.03900 | % | 3.03900 | % | 3.03900 | % | 07/01-07/31 | - | - | - | - | - | - | - | - | - | |
| Class A-3 | 3.09800 | % | 3.09800 | % | 3.09800 | % | 07/01-07/31 | - | - | - | - | - | - | - | - | - | |
| Class A-4 | 3.46200 | % | 3.46200 | % | 3.46200 | % | 07/01-07/31 | 576,964.00 | - | - | - | - | 576,964.00 | - | - | 576,964.00 | |
| Class A-5 | 3.71700 | % | 3.71700 | % | 3.71700 | % | 07/01-07/31 | 1,235,701.16 | - | - | - | - | 1,235,701.16 | - | - | 1,235,701.16 | |
| Class A-AB | 3.47000 | % | 3.47000 | % | 3.47000 | % | 07/01-07/31 | 35,669.16 | - | - | - | - | 35,669.16 | - | - | 35,669.16 | |
| Class A-S | 4.03300 | % | 4.03300 | % | 4.03300 | % | 07/01-07/31 | 239,378.71 | - | - | - | - | 239,378.71 | - | - | 239,378.71 | |
| Class B | 4.46135 | % | 4.46135 | % | 4.46135 | % | 07/01-07/31 | 218,970.26 | - | - | - | - | 218,970.26 | - | - | 218,970.26 | |
| Class C | 4.51435 | % | 4.51435 | % | 4.51435 | % | 07/01-07/31 | 195,805.96 | - | - | - | - | 195,805.96 | - | - | 195,805.96 | |
| Class D | 3.22500 | % | 3.22500 | % | 3.22500 | % | 07/01-07/31 | 150,927.31 | - | - | - | - | 150,927.31 | - | - | 150,927.31 | |
| Class E | 4.51435 | % | 4.51435 | % | 4.51435 | % | 07/01-07/31 | 87,597.11 | - | - | - | - | 87,597.11 | - | - | 87,597.11 | |
| Class F | 4.51435 | % | 4.51435 | % | 4.51435 | % | 07/01-07/31 | 41,223.50 | - | - | - | - | 41,223.50 | - | - | 41,223.50 | |
| Class G | 4.51435 | % | 4.51435 | % | 4.51435 | % | 07/01-07/31 | 211,266.25 | - | - | 2,296.32 | - | 209,252.91 | - | - | 209,252.91 | |
| CLass R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 07/01-07/31 | - | - | - | - | - | - | - | - | - | |
| Total | 2,993,503.42 | - | - | 2,296.32 | - | 2,991,490.08 | - | - | 2,991,490.08 | ||||||||
| Notional | |||||||||||||||||
| Class X-A | 0.84355 | % | 0.84355 | % | 0.84355 | % | 07/01-07/31 | 479,759.44 | - | - | - | - | 479,759.44 | - | - | 479,759.44 | |
| Class X-B | 0.05300 | % | 0.05300 | % | 0.05300 | % | 07/01-07/31 | 2,601.33 | - | - | - | - | 2,601.33 | - | - | 2,601.33 | |
| Class X-D | 1.28935 | % | 1.28935 | % | 1.28935 | % | 07/01-07/31 | 60,340.28 | - | - | - | - | 60,340.28 | - | - | 60,340.28 | |
| Total | 542,701.05 | - | - | - | - | 542,701.05 | - | - | 542,701.05 | ||||||||
| Grand Total | 3,536,204.47 | - | - | 2,296.32 | - | 3,534,191.13 | - | - | 3,534,191.13 |
| 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 |
| August 16, 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 | - | - | - | 75,220.73 | 282.98 | 2,013.34 | - | 77,517.05 | - | - | - | - | - |
| CLass R | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | 75,220.73 | 282.98 | 2,013.34 | - | 77,517.05 | - | - | - | - | - |
| Notional | |||||||||||||
| Class X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Class X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Class X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Grand Total | - | - | - | 75,220.73 | 282.98 | 2,013.34 | - | 77,517.05 | - | - | - | - | - |
| 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 |
| August 16, 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 | 12,335,155.59 | 1,461,534.51 | - | - | - | 10,873,621.08 | - | 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 | 939,991,317.72 | 1,461,534.51 | - | - | - | 938,529,783.21 | - | 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 |
| August 16, 2024 |
| SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
| Interest Funds Available | Scheduled Fees | ||||
| Scheduled Interest | 3,552,901.66 | Servicing Fee | 12,382.90 | ||
| Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 2,185.48 | ||
| Interest Adjustments | - | Operating Advisor Fee | 1,076.55 | ||
| ASER Amount | - | Custodian Fee | 647.55 | ||
| Realized Loss in Excess of Principal Balance | - | CREFC? Intellectual Property Royalty License Fee | 404.72 | ||
| Total Interest Funds Available | 3,552,901.66 | Total Scheduled Fees | 16,697.20 | ||
| Principal Funds Available | Additional Fees, Expenses, etc. | ||||
| Scheduled Principal | 1,461,534.51 | 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 | 2,013.34 | ||||
| Total Principal Funds Available | 1,461,534.51 | ||||
| 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. | 2,013.34 | |||
| Account | - | ||||
| Distributions | |||||
| Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
| Interest Distribution | 3,534,191.13 | ||||
| Total Other Funds Available | - | Principal Distribution | 1,461,534.51 | ||
| Yield Maintenance Charge Distribution | - | ||||
| Total Distributions | 4,995,725.64 | ||||
| Total Funds Available | 5,014,436.17 | Total Funds Allocated | 5,014,436.18 |
| 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 |
| August 16, 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 | 85.649734 | % |
| 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 |
| August 16, 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 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 | 87,521,504.12 | 9.33 | 4.5008 | 9 | 0.822553 |
| 1.251 to 1.500 | 3 | 80,215,545.61 | 8.55 | 4.4958 | 11 | 1.403086 |
| 1.501 to 1.750 | 10 | 237,746,705.57 | 25.33 | 4.2137 | 14 | 1.577952 |
| 1.751 to 2.000 | 7 | 123,570,141.73 | 13.17 | 4.4184 | 11 | 1.825660 |
| 2.001 to 2.250 | 5 | 72,731,606.14 | 7.75 | 4.4671 | 9 | 2.093170 |
| 2.251 to 2.500 | 3 | 93,616,510.87 | 9.97 | 4.5782 | 12 | 2.377292 |
| 2.501 to 2.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 2.751 to 3.000 | 3 | 49,683,824.89 | 5.29 | 4.4348 | 11 | 2.968561 |
| 3.001 to 3.250 | 1 | 95,000,000.00 | 10.12 | 4.3400 | 11 | 3.058200 |
| 3.251 to 3.500 | 1 | 86,843,945.26 | 9.25 | 4.3900 | 7 | 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 | 1.24 | 4.2978 | 11 | 6.071821 |
| Total | 42 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 |
| August 16, 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 | 24,639,953.23 | 2.63 | 4.6769 | 10 | 2.955602 |
| 10,000,001 to 15,000,000 | 3 | 36,390,571.93 | 3.88 | 4.3547 | 8 | 1.371832 |
| 15,000,001 to 20,000,000 | 5 | 85,025,391.94 | 9.06 | 4.1531 | 10 | 1.661966 |
| 20,000,001 to 25,000,000 | 2 | 47,468,538.65 | 5.06 | 4.5285 | 9 | 1.742463 |
| 25,000,001 to 30,000,000 | 2 | 56,819,102.75 | 6.05 | 4.4749 | 11 | 2.651594 |
| 30,000,001 to 35,000,000 | 2 | 63,014,323.75 | 6.71 | 4.4497 | 12 | 1.624881 |
| 35,000,001 to 40,000,000 | 1 | 37,268,904.48 | 3.97 | 4.4250 | 11 | 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 | 49,277,435.13 | 5.25 | 4.6000 | 11 | 1.128100 |
| 5,000,001 to 10,000,000 | 10 | 79,924,934.39 | 8.52 | 4.4035 | 10 | 1.940796 |
| 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 | 55,904,695.25 | 5.96 | 4.4600 | 11 | 1.403400 |
| 60,000,001 to 65,000,000 | 2 | 126,622,112.56 | 13.49 | 4.4936 | 12 | 2.104079 |
| 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 | 276,173,820.13 | 29.43 | 4.2772 | 13 | 2.662394 |
| Total | 42 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 |
| August 16, 2024 |
| Loan Rate | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| 4.00 or Less | 2 | 25,592,674.34 | 2.73 | 3.5882 | 8 | 1.298489 |
| 4.01 to 4.25 | 4 | 138,331,895.37 | 14.74 | 4.1394 | 17 | 1.548373 |
| 4.26 to 4.50 | 19 | 548,793,551.82 | 58.47 | 4.3980 | 10 | 2.432780 |
| 4.51 to 4.75 | 11 | 209,110,565.17 | 22.28 | 4.5922 | 11 | 1.718306 |
| 4.76 to 5.00 | 5 | 15,730,144.62 | 1.68 | 4.8378 | 11 | 1.653845 |
| 5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.26 to 5.50 | 1 | 970,952.87 | 0.10 | 5.2800 | 13 | 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 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| Property Type | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Industrial | 2 | 16,249,676.13 | 1.73 | 4.4746 | 11 | 2.823930 |
| Lodging | 5 | 213,049,547.44 | 22.70 | 4.4255 | 11 | 2.653009 |
| Mixed Use | 1 | 22,541,659.73 | 2.40 | 4.5600 | 12 | 1.410900 |
| Multifamily | 5 | 95,284,383.79 | 10.15 | 4.4885 | 11 | 1.949866 |
| Office | 7 | 226,213,414.31 | 24.10 | 4.2811 | 13 | 2.192983 |
| Other | 2 | 80,831,574.17 | 8.61 | 4.4723 | 9 | 1.600424 |
| Retail | 13 | 223,943,083.64 | 23.86 | 4.3530 | 10 | 1.529712 |
| Self Storage | 6 | 23,147,540.50 | 2.47 | 4.4853 | 10 | 4.059647 |
| Total | 42 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 |
| August 16, 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 | 176,260,488.57 | 18.78 | 4.3635 | 11 | 2.759721 |
| 241 to 270 Months | 35 | 762,269,295.62 | 81.22 | 4.3954 | 11 | 1.945009 |
| 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 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| Total | 42 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 |
| August 16, 2024 |
| State | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Alabama | 1 | 1,883,961.41 | 0.20 | 4.8600 | 10 | 2.317700 |
| Arizona | 1 | 1,906,434.23 | 0.20 | 4.8100 | 9 | 2.185400 |
| California | 8 | 235,994,481.78 | 25.15 | 4.4217 | 9 | 2.712714 |
| Colorado | 3 | 11,912,201.88 | 1.27 | 4.5306 | 11 | 1.483237 |
| Florida | 7 | 212,696,417.15 | 22.66 | 4.3996 | 10 | 2.307499 |
| Illinois | 1 | 11,148,225.56 | 1.19 | 4.3700 | 5 | -0.859000 |
| Indiana | 1 | 16,049,711.48 | 1.71 | 4.4700 | 12 | 1.789600 |
| Michigan | 2 | 2,740,143.50 | 0.29 | 4.9765 | 11 | 1.274501 |
| Nevada | 2 | 18,986,767.95 | 2.02 | 4.2888 | 6 | 1.470665 |
| New Jersey | 2 | 25,472,987.39 | 2.71 | 4.3098 | 11 | 1.647961 |
| New York | 1 | 94,329,874.87 | 10.05 | 4.1100 | 21 | 1.529100 |
| Oregon | 2 | 43,831,471.69 | 4.67 | 4.4729 | 12 | 1.710943 |
| Tennessee | 2 | 72,182,063.61 | 7.69 | 4.6081 | 12 | 2.214822 |
| Texas | 4 | 47,174,071.21 | 5.03 | 4.5010 | 10 | 2.710583 |
| Various | 1 | 37,268,904.48 | 3.97 | 4.4250 | 11 | 2.102500 |
| Virginia | 1 | 30,081,956.53 | 3.21 | 4.3400 | 11 | 1.501700 |
| Washington | 2 | 25,592,674.34 | 2.73 | 3.5882 | 8 | 1.298489 |
| West Virginia | 1 | 49,277,435.13 | 5.25 | 4.6000 | 11 | 1.128100 |
| Total | 42 | 938,529,784.19 | 100.00 | 4.3894 | 11 | 2.098016 |
| 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 |
| August 16, 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 | 07/06/2024 | 4.11000 | % | 334,377.90 | 149,400.75 | 94,479,275.62 | 94,329,874.87 | 05/06/2026 | B | 0 | 0 | |||
| 310930142 | 10 | MF | Medford | OR | 08/11/2024 | 4.55000 | % | 129,228.42 | 50,426.91 | 32,982,794.13 | 32,932,367.22 | 08/11/2025 | 0 | 0 | 0 | |||
| 304360011 | 11 | MF | Davis | CA | 08/06/2024 | 4.47000 | % | 112,300.81 | 64,920.61 | 29,175,357.51 | 29,110,436.90 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360012 | 12 | RT | Manassas | VA | 08/01/2024 | 4.34000 | % | 112,629.19 | 55,183.58 | 30,137,140.11 | 30,081,956.53 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360013 | 13 | LO | Dallas | TX | 08/01/2024 | 4.48000 | % | 107,085.29 | 49,618.98 | 27,758,284.83 | 27,708,665.85 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360014 | 14 | N/A | Various | FL | 08/05/2024 | 4.50000 | % | 96,807.51 | 55,704.77 | 24,982,583.69 | 24,926,878.92 | 03/05/2025 | 0 | 0 | 0 | |||
| 304360015 | 15 | RT | Lynnwood | WA | 08/01/2024 | 3.47875 | % | 50,783.39 | 79,379.78 | 16,952,714.65 | 16,873,334.87 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360016 | 16 | MU | Brea | CA | 08/05/2024 | 4.56000 | % | 88,648.86 | 34,450.55 | 22,576,110.28 | 22,541,659.73 | 08/05/2025 | 0 | 0 | 0 | |||
| 304360017 | 17 | LO | Dania Beach | FL | 08/01/2024 | 4.42000 | % | 72,477.49 | 42,969.40 | 19,042,398.96 | 18,999,429.56 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360018 | 18 | RT | Milltown | NJ | 08/01/2024 | 4.20000 | % | 60,651.96 | 38,618.53 | 16,770,126.97 | 16,731,508.44 | 08/01/2025 | 0 | 0 | 0 | |||
| 304360019 | 19 | MF | Columbus | IN | 08/05/2024 | 4.47000 | % | 61,914.98 | 35,582.05 | 16,085,293.53 | 16,049,711.48 | 08/05/2025 | 0 | 0 | 0 | |||
| 304360002 | 2 | LO | Miami Beach | FL | 08/06/2024 | 4.34000 | % | 355,036.11 | - | 95,000,000.00 | 95,000,000.00 | 07/06/2025 | 0 | 0 | 8 | |||
| 304360020 | 20 | RT | Henderson | NV | 08/01/2024 | 4.18000 | % | 59,040.32 | 31,212.03 | 16,402,619.62 | 16,371,407.59 | 02/01/2025 | 0 | 0 | 0 | |||
| 310928527 | 21 | IN | Sacramento | CA | 08/11/2024 | 4.43000 | % | 54,801.65 | 22,588.67 | 14,365,830.57 | 14,343,241.90 | 07/11/2025 | 0 | 0 | 0 | |||
| 304360022 | 22 | OF | Portland | OR | 08/01/2024 | 4.24000 | % | 39,886.81 | 25,463.36 | 10,924,567.83 | 10,899,104.47 | 05/01/2025 | 0 | 0 | 0 | |||
| 304360023 | 23 | OF | Chicago | IL | 08/01/2024 | 4.37000 | % | 42,027.95 | 20,345.85 | 11,168,571.41 | 11,148,225.56 | 01/01/2025 | 0 | 0 | 0 | |||
| 304360024 | 24 | LO | Seattle | WA | 08/01/2024 | 3.80000 | % | 28,603.07 | 21,836.81 | 8,741,176.28 | 8,719,339.47 | 01/01/2025 | 0 | 0 | 0 | |||
| 304360025 | 25 | RT | Weston | FL | 08/01/2024 | 4.26000 | % | 33,944.20 | 17,278.45 | 9,253,303.36 | 9,236,024.91 | 06/01/2025 | 0 | 0 | 0 | |||
| 304360026 | 26 | OF | Austin | TX | 08/01/2024 | 4.69000 | % | 34,571.18 | 18,424.00 | 8,560,165.76 | 8,541,741.76 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360027 | 27 | OF | Eatontown | NJ | 08/05/2024 | 4.52000 | % | 34,088.77 | 16,698.67 | 8,758,177.62 | 8,741,478.95 | 07/05/2025 | 0 | 0 | 0 | |||
| 310929658 | 29 | MF | Nashville | TN | 08/11/2024 | 4.53000 | % | 37,341.88 | 12,844.05 | 9,572,795.10 | 9,559,951.05 | 05/11/2025 | 0 | 0 | 0 | |||
| 304360003 | 3 | OF | Oakland | CA | 08/06/2024 | 4.39000 | % | 328,753.16 | 121,400.19 | 86,965,345.45 | 86,843,945.26 | 03/06/2025 | 0 | 0 | 0 | |||
| 610929595 | 30 | MF | El Paso | TX | 08/11/2024 | 4.28000 | % | 28,192.80 | 17,622.35 | 7,649,539.49 | 7,631,917.14 | 06/11/2025 | 0 | 0 | 0 | |||
| 304101412 | 31 | SS | Alameda | CA | 08/06/2024 | 4.30000 | % | 33,325.00 | - | 9,000,000.00 | 9,000,000.00 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360032 | 32 | RT | Fairfield | CA | 08/01/2024 | 4.80000 | % | 31,293.98 | 15,925.90 | 7,571,123.89 | 7,555,197.99 | 08/01/2025 | 0 | 0 | 0 | |||
| 304101409 | 33 | OF | Fort Myers | FL | 08/06/2024 | 4.38000 | % | 21,571.84 | 10,401.29 | 5,719,444.73 | 5,709,043.44 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360034 | 34 | RT | Colorado Springs | CO | 08/01/2024 | 4.58000 | % | 20,673.03 | 11,548.31 | 5,241,787.99 | 5,230,239.68 | 06/01/2025 | 0 | 0 | 0 | |||
| 410928722 | 35 | RT | Longmont | CO | 08/11/2024 | 4.43000 | % | 12,351.01 | 7,247.84 | 3,237,722.48 | 3,230,474.64 | 07/11/2025 | 0 | 0 | 0 | |||
| 304101417 | 36 | SS | Various | TX | 08/06/2024 | 4.70000 | % | 13,347.12 | 6,101.80 | 3,297,848.26 | 3,291,746.46 | 01/06/2025 | 0 | 0 | 0 | |||
| 310929478 | 37 | SS | Highlands Ranch | CO | 08/11/2024 | 4.55000 | % | 13,543.94 | 5,313.50 | 3,456,801.06 | 3,451,487.56 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929362 | 38 | SS | Orlando | FL | 08/11/2024 | 4.67000 | % | 11,773.80 | 7,448.41 | 2,927,793.48 | 2,920,345.07 | 07/11/2025 | 0 | 0 | 0 | |||
| 410929829 | 39 | RT | Henderson | NV | 08/11/2024 | 4.97000 | % | 11,215.99 | 5,368.69 | 2,620,729.05 | 2,615,360.36 | 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 |
| August 16, 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 | 08/11/2024 | 4.62000 | % | 249,671.53 | 135,708.71 | 62,757,821.27 | 62,622,112.56 | 08/11/2025 | 0 | 0 | 8 | |||
| 410928483 | 40 | SS | Pasadena | CA | 08/11/2024 | 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 | 08/11/2024 | 4.81000 | % | 7,352.08 | 5,840.12 | 1,775,030.75 | 1,769,190.63 | 06/11/2025 | 0 | 0 | 0 | |||
| 610929887 | 43 | IN | Scottsdale | AZ | 08/11/2024 | 4.81000 | % | 7,913.06 | 4,036.83 | 1,910,471.06 | 1,906,434.23 | 04/11/2025 | 0 | 0 | 0 | |||
| 304360044 | 44 | SS | Saraland | AL | 08/06/2024 | 4.86000 | % | 7,901.06 | 3,985.65 | 1,887,947.06 | 1,883,961.41 | 06/06/2025 | 0 | 0 | 0 | |||
| 410929522 | 45 | RT | Livonia | MI | 08/11/2024 | 5.28000 | % | 4,428.21 | 2,994.37 | 973,947.24 | 970,952.87 | 08/11/2025 | 0 | 0 | 0 | |||
| 304360005 | 5 | RT | San Diego | CA | 08/01/2024 | 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 | 08/06/2024 | 4.46000 | % | 215,041.31 | 87,545.52 | 55,992,240.77 | 55,904,695.25 | 07/06/2025 | 0 | 0 | 0 | |||
| 304360007 | 7 | RT | Morgantown | WV | 08/01/2024 | 4.60000 | % | 195,535.71 | 86,418.69 | 49,363,853.82 | 49,277,435.13 | 07/01/2025 | 0 | 0 | 0 | |||
| 304360008 | 8 | MH | Various | XX | 08/06/2024 | 4.42500 | % | 142,328.90 | 83,678.54 | 37,352,583.02 | 37,268,904.48 | 07/06/2025 | 0 | 0 | 0 | |||
| Total | Count = 42 | 3,552,901.66 | 1,461,534.51 | 939,991,318.70 | 938,529,784.19 |
| 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 |
| August 16, 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 | 94,329,874.87 | 15,422,138.99 | 11,521,772.50 | Not Available | Not Available | ||
| 310930142 | 10 | MF | Medford | OR | 32,932,367.22 | 3,834,939.07 | 1,925,106.46 | 01/01/2024 | 06/30/2024 | ||
| 304360011 | 11 | MF | Davis | CA | 29,110,436.90 | 4,551,017.13 | 2,479,605.41 | 01/01/2024 | 06/30/2024 | ||
| 304360012 | 12 | RT | Manassas | VA | 30,081,956.53 | 3,231,020.00 | 791,464.18 | 01/01/2024 | 03/31/2024 | ||
| 304360013 | 13 | LO | Dallas | TX | 27,708,665.85 | 5,041,973.00 | 4,905,764.00 | Not Available | Not Available | ||
| 304360014 | 14 | N/A | Various | FL | 24,926,878.92 | 3,603,487.96 | 2,932,642.46 | Not Available | Not Available | ||
| 304360015 | 15 | RT | Lynnwood | WA | 16,873,334.87 | 33,073,476.00 | 23,371,039.00 | Not Available | Not Available | ||
| 304360016 | 16 | MU | Brea | CA | 22,541,659.73 | 2,189,361.00 | 538,737.08 | 01/01/2024 | 03/31/2024 | ||
| 304360017 | 17 | LO | Dania Beach | FL | 18,999,429.56 | 3,005,546.00 | 2,869,632.00 | Not Available | Not Available | ||
| 304360018 | 18 | RT | Milltown | NJ | 16,731,508.44 | 2,321,459.00 | 517,265.90 | 01/01/2024 | 03/31/2024 | ||
| 304360019 | 19 | MF | Columbus | IN | 16,049,711.48 | 2,005,747.80 | 537,947.97 | 01/01/2024 | 03/31/2024 | ||
| 304360002 | 2 | LO | Miami Beach | FL | 95,000,000.00 | 26,189,456.00 | 22,220,013.00 | Not Available | Not Available | ||
| 304360020 | 20 | RT | Henderson | NV | 16,371,407.59 | 1,801,580.08 | 436,859.24 | Not Available | Not Available | ||
| 310928527 | 21 | IN | Sacramento | CA | 14,343,241.90 | 2,220,392.28 | 1,397,387.78 | 01/01/2024 | 06/30/2024 | ||
| 304360022 | 22 | OF | Portland | OR | 10,899,104.47 | 1,343,696.00 | 1,032,423.84 | Not Available | Not Available | ||
| 304360023 | 23 | OF | Chicago | IL | 11,148,225.56 | (23,249.09 | ) | (410,786.25 | ) | Not Available | Not Available |
| 304360024 | 24 | LO | Seattle | WA | 8,719,339.47 | (641,859.00 | ) | 434,452.79 | Not Available | Not Available | |
| 304360025 | 25 | RT | Weston | FL | 9,236,024.91 | 1,180,540.00 | 925,547.80 | Not Available | Not Available | ||
| 304360026 | 26 | OF | Austin | TX | 8,541,741.76 | 1,244,427.00 | 633,190.76 | 07/01/2023 | 12/31/2023 | ||
| 304360027 | 27 | OF | Eatontown | NJ | 8,741,478.95 | 1,286,054.00 | 561,851.00 | Not Available | Not Available | ||
| 310929658 | 29 | MF | Nashville | TN | 9,559,951.05 | 594,861.57 | 347,444.42 | Not Available | Not Available | ||
| 304360003 | 3 | OF | Oakland | CA | 86,843,945.26 | 18,491,688.00 | 10,809,392.00 | Not Available | Not Available | ||
| 610929595 | 30 | MF | El Paso | TX | 7,631,917.14 | 1,654,920.40 | 851,026.86 | 01/01/2024 | 06/30/2024 | ||
| 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 | 7,555,197.99 | 863,309.00 | 709,237.12 | Not Available | Not Available | ||
| 304101409 | 33 | OF | Fort Myers | FL | 5,709,043.44 | 791,976.66 | 223,510.97 | 01/01/2024 | 03/31/2024 | ||
| 304360034 | 34 | RT | Colorado Springs | CO | 5,230,239.68 | 646,782.40 | 346,715.79 | Not Available | Not Available | ||
| 410928722 | 35 | RT | Longmont | CO | 3,230,474.64 | 410,850.00 | 205,425.00 | 01/01/2024 | 06/30/2024 | ||
| 304101417 | 36 | SS | Various | TX | 3,291,746.46 | 455,179.00 | 116,235.00 | Not Available | Not Available | ||
| 310929478 | 37 | SS | Highlands Ranch | CO | 3,451,487.56 | 481,399.26 | 225,330.83 | 01/01/2024 | 06/30/2024 | ||
| 410929362 | 38 | SS | Orlando | FL | 2,920,345.07 | 383,305.30 | 364,127.55 | Not Available | Not Available | ||
| 410929829 | 39 | RT | Henderson | NV | 2,615,360.36 | 233,065.85 | 62,591.60 | 01/01/2024 | 03/31/2024 | ||
| 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 |
| August 16, 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 | 62,622,112.56 | 21,484,286.87 | 20,671,804.20 | 04/01/2023 | 03/31/2024 |
| 410928483 | 40 | SS | Pasadena | CA | 2,600,000.00 | 1,437,374.50 | 724,183.53 | 01/01/2024 | 06/30/2024 |
| 410929419 | 42 | RT | Lake Orion | MI | 1,769,190.63 | 290,381.10 | 117,082.21 | 01/01/2024 | 06/30/2024 |
| 610929887 | 43 | IN | Scottsdale | AZ | 1,906,434.23 | 333,172.32 | 85,196.69 | Not Available | Not Available |
| 304360044 | 44 | SS | Saraland | AL | 1,883,961.41 | 292,457.00 | 251,752.00 | Not Available | Not Available |
| 410929522 | 45 | RT | Livonia | MI | 970,952.87 | 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 | 1,328,299.62 | 01/01/2024 | 03/31/2024 |
| 304360006 | 6 | N/A | Weston | FL | 55,904,695.25 | 4,234,740.00 | 1,343,418.00 | 01/01/2024 | 03/31/2024 |
| 304360007 | 7 | RT | Morgantown | WV | 49,277,435.13 | 4,310,617.00 | 2,062,875.05 | 01/01/2024 | 06/30/2024 |
| 304360008 | 8 | MH | Various | XX | 37,268,904.48 | 17,570,713.00 | 13,978,673.00 | Not Available | Not Available |
| Total | Count = 42 | 938,529,784.19 | 195,011,931.71 | 135,749,846.54 |
| 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 |
| August 16, 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 | 94,479,275.62 | 07/06/2024 | 483,778.65 | 483,371.86 | 365.52 | 5,500.00 | B | 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 |
| August 16, 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 | ||||||||||||||||
| 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 | % | ||
| 1 | 95,709,119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 11/17/2023 | |||||||||||||||||||||||||||||
| 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 | % | ||
| 1 | 95,853,656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 10/17/2023 | |||||||||||||||||||||||||||||
| 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 | % | ||
| 1 | 96,008,605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 09/15/2023 | |||||||||||||||||||||||||||||
| 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 33 | © Copyright 2024 Citigroup |
| Citigroup Commercial Mortgage Trust 2015-P1 |
| Commercial Mortgage Pass-Through Certificates, Series 2015-P1 |
| APPRAISAL REDUCTION DETAIL |
| August 16, 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 |
| August 16, 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 |
| August 16, 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 |
| August 16, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 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 |
| 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 |
| August 16, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 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 |
| 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 |
| August 16, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| 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 |
| 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 |
| August 16, 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 |
| August 16, 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 |
| August 16, 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 |
| August 16, 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 |
| August 16, 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 |
| August 16, 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 |
| August 16, 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 | August 16, 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 |