UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:

May 18, 2022 to June 17, 2022

Commission File Number of issuing entity: 333-189017-10

Central Index Key Number of issuing entity: 0001648439

Citigroup Commercial Mortgage Trust 2015-P1

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-189017

Central Index Key Number of depositor: 0001258361

Citigroup Commercial Mortgage Securities Inc.

(Exact name of depositor as specified in its charter)

Citigroup Global Markets Realty Corp.

(Central Index Key Number: 0001541001)

Macquarie US Trading LLC d/b/a Principal Commercial Capital

(Central Index Key Number: 0001634437)

Wells Fargo Bank, National Association

(Central Index Key Number: 0000740906)

(Exact names of sponsors as specified in their respective charters)

Richard Simpson (212) 816-5343

(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York

(State or other jurisdiction of incorporation or organization of the issuing entity)

47-4829566

47-4840768

47-7237579

(I.R.S. Employer Identification No.)

 

c/o Citibank, N.A.

388 Greenwich Street, 14th Floor

New York, New York

  10013
(Address of principal executive offices of the issuing entity)   (Zip Code)

(212) 816-5693

(Telephone number, including area code)

 

Title of class

  

Registered/reporting pursuant to

(check one)

  

Name of exchange

(If Section 12(b))

    

Section 12(b)

  

Section 12(g)

  

Section 15(d)

  

A-1

            Not Applicable

A-2

            Not Applicable

A-3

            Not Applicable

A-4

            Not Applicable

A-5

            Not Applicable

A-AB

            Not Applicable

X-A

            Not Applicable

X-B

            Not Applicable

A-S

            Not Applicable

B

            Not Applicable

PEZ

            Not Applicable

C

            Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐


PART I – DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022, a distribution was made to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-P1.

The distribution report is attached as Exhibit 99.1 to this Form 10-D.

No assets securitized by Citigroup Commercial Mortgage Securities Inc. (the “Depositor”) and held by Citigroup Commercial Mortgage Trust 2015-P1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period covered by this distribution report on Form 10-D.

The Depositor most recently filed a Form ABS-15G under Rule 15Ga-1 under the Securities Exchange Act of 1934 (“Rule 15Ga-1”) on February 11, 2022. The CIK number of the Depositor is 0001258361.

Citigroup Global Markets Realty Corp. (“CGMRC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 11, 2022. The CIK number of CGMRC is 0001541001.

Macquarie US Trading LLC d/b/a Principal Commercial Capital (“PCC”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 10, 2022. The CIK number of PCC is 0001634437.

Wells Fargo Bank, National Association (“Wells Fargo”), one of the sponsors, most recently filed a Form ABS-15G under Rule 15Ga-1 on February 8, 2022. The CIK number of Wells Fargo is 0000740906.

Item 1A. Asset-Level Information.

Not applicable

Item 1B. Asset Representations Reviewer and Investor Communication.

Not applicable

PART II – OTHER INFORMATION

Item 2. Legal Proceedings.

No information to report for the monthly distribution period covered by this distribution report on Form 10-D.

Item 3. Sales of Securities and Use of Proceeds.

None

Item 4. Defaults Upon Senior Securities.

None


Item 5. Submission of Matters to a Vote of Security Holders.

None

Item 6. Significant Obligors of Pool Assets.

With respect to the pool assets for Citigroup Commercial Mortgage Trust 2015-P1, there are no significant obligors within the meaning of Item 1101(k) of Regulation AB.

Item 7. Change in Sponsor Interest in Securities.

None

Item 8. Significant Enhancement Provider Information.

None

Item 9. Other Information.

None

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Form 10-D:

(99.1): Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-P1, relating to the June 17, 2022 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form 10-D are listed above and in the Exhibit Index that immediately precedes the signature page hereof.


EXHIBIT INDEX

 

Exhibit Number    Description
Exhibit 99.1    Monthly report distributed to holders of the certificates issued by Citigroup Commercial Mortgage Trust 2015-P1, relating to the June 17, 2022 distribution.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Citigroup Commercial Mortgage Securities Inc.
(Depositor)

/s/ Richard Simpson

Richard Simpson, President

Date: June 30, 2022


certstmt_10dccmt15p12206.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1

 

CONTACT INFORMATION  
Depositor Citigroup Commercial Mortgage Securities Inc.
Master Servicer Wells Fargo Bank, National Association
Trustee Deutsche Bank Trust Company Americas
Certificate Administrator Citibank, N.A.
Operating Advisor Park Bridge Lender Services LLC
Special Servicer LNR Partners, LLC
Custodian Wells Fargo Bank, National Association

 

CONTENTS  
Distribution Summary - Active Certificates 2
Distribution Summary (Factors) 3
Interest Distribution Detail 4
Principal Distribution Detail 5
Reconciliation Detail 6
Other Information 7
Stratification Detail 8
Mortgage Loan Detail 11
NOI Detail 13
Delinquency Loan Detail 15
Appraisal Reduction Detail 17
Loan Modification Detail 19
Specially Serviced Loan Detail 22
Unscheduled Principal Detail 24
Liquidated Loan Detail 26
CREFC Legends 28

 

Deal Contact: Anthony Bausa Citibank, N.A.
  anthony.bausa@citi.com Agency and Trust
  Tel: (714) 845-4113 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Distribution Summary - Active Certificates
DISTRIBUTION IN DOLLARS  

 

      Prior   Pass-   Accrual                                   Current
  Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
Class A-1 35,065,000.00   0.00   1.648000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-2 55,289,000.00   0.00   3.039000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-3 2,198,000.00   0.00   3.098000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Class A-4 200,000,000.00   199,987,521.13   3.462000 % 30/360   05/01 - 05/31   576,964.00   0.00   0.00     576,964.00   0.00   0.00     199,987,521.13
Class A-5 398,935,000.00   398,935,000.00   3.717000 % 30/360   05/01 - 05/31   1,235,701.16   0.00   0.00     1,235,701.16   0.00   0.00     398,935,000.00
Class A-AB 75,556,000.00   49,619,468.55   3.470000 % 30/360   05/01 - 05/31   143,482.96   1,199,511.14   0.00     1,342,994.10   0.00   0.00     48,419,957.41
Class A-S 71,226,000.00   71,226,000.00   4.033000 % 30/360   05/01 - 05/31   239,378.72   0.00   0.00     239,378.72   0.00   0.00     71,226,000.00
Class B 58,898,000.00   58,898,000.00   4.460634 % 30/360   05/01 - 05/31   218,935.35   0.00   0.00     218,935.35   0.00   0.00     58,898,000.00
Class C 52,049,000.00   52,049,000.00   4.513634 % 30/360   05/01 - 05/31   195,775.11   0.00   0.00     195,775.11   0.00   0.00     52,049,000.00
Class D 56,159,000.00   56,159,000.00   3.225000 % 30/360   05/01 - 05/31   150,927.31   0.00   0.00     150,927.31   0.00   0.00     56,159,000.00
Class E 23,285,000.00   23,285,000.00   4.513634 % 30/360   05/01 - 05/31   87,583.31   0.00   0.00     87,583.31   0.00   0.00     23,285,000.00
Class F 10,958,000.00   10,958,000.00   4.513634 % 30/360   05/01 - 05/31   41,217.00   0.00   0.00     41,217.00   0.00   0.00     10,958,000.00
Class G 56,158,641.00   56,158,641.00   4.513634 % 30/360   05/01 - 05/31   211,232.96   0.00   0.00     211,232.96   0.00   0.00     56,158,641.00
CLass R 0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
Totals 1,095,776,641.00   977,275,630.68               3,101,197.88   1,199,511.14   0.00     4,300,709.02   0.00   0.00     976,076,119.54
Notional Classes                                                
Class X-A 838,269,000.00   719,767,990.66   0.853243 % 30/360   05/01 - 05/31   511,780.89   0.00   0.00     511,780.89   0.00   0.00     718,568,479.52
Class X-B 58,898,000.00   58,898,000.00   0.053000 % 30/360   05/01 - 05/31   2,601.33   0.00   0.00     2,601.33   0.00   0.00     58,898,000.00
Class X-D 56,159,000.00   56,159,000.00   1.288634 % 30/360   05/01 - 05/31   60,307.00   0.00   0.00     60,307.00   0.00   0.00     56,159,000.00
Totals 953,326,000.00   834,824,990.66               574,689.22   0.00   0.00     574,689.22   0.00   0.00     833,625,479.52
Non-Active Exchangeable Certificates                                            
Class PEZ 182,173,000.00   182,173,000.00   0.000000 % 30/360   05/01 - 05/31   0.00   0.00   0.00     0.00   0.00   0.00     182,173,000.00

 

Reports Available at sf.citidirect.com Page 2 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
Class A-1 17324 DAQ7 5/31/2022   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-2 17324 DAR5 5/31/2022   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-3 17324 DAS3 5/31/2022   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class A-4 17324 DAT1 5/31/2022   999.937606   2.884820   0.000000   0.000000   2.884820   0.000000   0.000000   999.937606
Class A-5 17324 DAU8 5/31/2022   1,000.000000   3.097500   0.000000   0.000000   3.097500   0.000000   0.000000   1,000.000000
Class A-AB 17324 DAV6 5/31/2022   656.724397   1.899028   15.875789   0.000000   17.774817   0.000000   0.000000   640.848608
Class A-S 17324 DAW4 5/31/2022   1,000.000000   3.360833   0.000000   0.000000   3.360833   0.000000   0.000000   1,000.000000
Class B 17324 DAX2 5/31/2022   1,000.000000   3.717195   0.000000   0.000000   3.717195   0.000000   0.000000   1,000.000000
Class C 17324 DAY0 5/31/2022   1,000.000000   3.761362   0.000000   0.000000   3.761362   0.000000   0.000000   1,000.000000
Class D 17324 DAA2 5/31/2022   1,000.000000   2.687500   0.000000   0.000000   2.687500   0.000000   0.000000   1,000.000000
Class E U1744 BAC5 5/31/2022   1,000.000000   3.761362   0.000000   0.000000   3.761362   0.000000   0.000000   1,000.000000
Class F U1744 BAD3 5/31/2022   1,000.000000   3.761362   0.000000   0.000000   3.761362   0.000000   0.000000   1,000.000000
Class G U1744 BAE1 5/31/2022   1,000.000000   3.761362   0.000000   0.000000   3.761362   0.000000   0.000000   1,000.000000
CLass R 17324 DAN4 5/31/2022   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
Class X-A 17324 DBA1 5/31/2022   858.636059   0.610521   0.000000   0.000000   0.610521   0.000000   0.000000   857.205121
Class X-B 17324 DBB9 5/31/2022   1,000.000000   0.044167   0.000000   0.000000   0.044167   0.000000   0.000000   1,000.000000
Class X-D 17324 DAL8 5/31/2022   1,000.000000   1.073862   0.000000   0.000000   1.073862   0.000000   0.000000   1,000.000000

 

Reports Available at sf.citidirect.com Page 3 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

  Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
  Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
Class A-1 0.00   1.648000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-2 0.00   3.039000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-3 0.00   3.098000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Class A-4 199,987,521.13   3.462000 % 30/360 576,964.00   0.00   0.00   0.00     576,964.00 0.00   576,964.00     0.00
Class A-5 398,935,000.00   3.717000 % 30/360 1,235,701.16   0.00   0.00   0.00     1,235,701.16 0.00   1,235,701.16     0.00
Class A-AB 49,619,468.55   3.470000 % 30/360 143,482.96   0.00   0.00   0.00     143,482.96 0.00   143,482.96     0.00
Class A-S 71,226,000.00   4.033000 % 30/360 239,378.72   0.00   0.00   0.00     239,378.72 0.00   239,378.72     0.00
Class B 58,898,000.00   4.460634 % 30/360 218,935.35   0.00   0.00   0.00     218,935.35 0.00   218,935.35     0.00
Class C 52,049,000.00   4.513634 % 30/360 195,775.11   0.00   0.00   0.00     195,775.11 0.00   195,775.11     0.00
Class D 56,159,000.00   3.225000 % 30/360 150,927.31   0.00   0.00   0.00     150,927.31 0.00   150,927.31     0.00
Class E 23,285,000.00   4.513634 % 30/360 87,583.31   0.00   0.00   0.00     87,583.31 0.00   87,583.31     0.00
Class F 10,958,000.00   4.513634 % 30/360 41,217.00   0.00   0.00   0.00     41,217.00 0.00   41,217.00     0.00
Class G 56,158,641.00   4.513634 % 30/360 211,232.96   1,785.90   6.72   0.00     213,025.58 0.00   211,232.96     1,792.62
CLass R 0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
Totals 977,275,630.68         3,101,197.88   1,785.90   6.72   0.00     3,102,990.50 0.00   3,101,197.88     1,792.62
Notional Classes                                          
Class X-A 719,767,990.66   0.853243 % 30/360 511,780.89   0.00   0.00   0.00     511,780.89 0.00   511,780.89     0.00
Class X-B 58,898,000.00   0.053000 % 30/360 2,601.33   0.00   0.00   0.00     2,601.33 0.00   2,601.33     0.00
Class X-D 56,159,000.00   1.288634 % 30/360 60,307.00   0.00   0.00   0.00     60,307.00 0.00   60,307.00     0.00
Totals 834,824,990.66         574,689.22   0.00   0.00   0.00     574,689.22 0.00   574,689.22     0.00

 

Reports Available at sf.citidirect.com Page 4 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS  

 

      Prior   Scheduled   Unscheduled       Current   Current     Current Cumulative Original   Current   Original   Current  
  Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal Realized   Class   Class   Credit   Credit  
Class Balance   Balance   Distribution   Distribution   Change   Loss   Recoveries     Balance Loss   (%)   (%)   Support Support  
(1) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-(7)+(8) (10 ) (11 ) (12 ) (13 ) (14 )
 
Class A-1 35,065,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   3.20 % 0.00 % 30.00 % N/A  
Class A-2 55,289,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   5.05 % 0.00 % 30.00 % N/A  
Class A-3 2,198,000.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00 0.00   0.20 % 0.00 % 30.00 % N/A  
Class A-4 200,000,000.00   199,987,521.13   0.00   0.00   0.00   0.00   0.00     199,987,521.13 0.00   18.25 % 20.49 % 30.00 % 33.68 %
Class A-5 398,935,000.00   398,935,000.00   0.00   0.00   0.00   0.00   0.00     398,935,000.00 0.00   36.41 % 40.87 % 30.00 % 33.68 %
Class A-AB 75,556,000.00   49,619,468.55   1,199,511.14   0.00   0.00   0.00   0.00     48,419,957.41 0.00   6.90 % 4.96 % 30.00 % 33.68 %
Class A-S 71,226,000.00   71,226,000.00   0.00   0.00   0.00   0.00   0.00     71,226,000.00 0.00   6.50 % 7.30 % 23.50 % 26.38 %
Class B 58,898,000.00   58,898,000.00   0.00   0.00   0.00   0.00   0.00     58,898,000.00 0.00   5.38 % 6.03 % 18.13 % 20.35 %
Class C 52,049,000.00   52,049,000.00   0.00   0.00   0.00   0.00   0.00     52,049,000.00 0.00   4.75 % 5.33 % 13.38 % 15.02 %
Class D 56,159,000.00   56,159,000.00   0.00   0.00   0.00   0.00   0.00     56,159,000.00 0.00   5.13 % 5.75 % 8.25 % 9.26 %
Class E 23,285,000.00   23,285,000.00   0.00   0.00   0.00   0.00   0.00     23,285,000.00 0.00   2.13 % 2.39 % 6.13 % 6.88 %
Class F 10,958,000.00   10,958,000.00   0.00   0.00   0.00   0.00   0.00     10,958,000.00 0.00   1.00 % 1.12 % 5.13 % 5.75 %
Class G 56,158,641.00   56,158,641.00   0.00   0.00   0.00   0.00   0.00     56,158,641.00 0.00   5.13 % 5.75 % 0.00 % 0.00 %
Totals 1,095,776,641.00   977,275,630.68   1,199,511.14   0.00   0.00   0.00   0.00     976,076,119.54 0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 3,693,311.97  
Prepayment Interest Shortfall 0.00  
Interest Adjustments 0.00  
ASER Amount 0.00  
Realized Loss in Excess of Principal Balance 0.00  
Total Interest Funds Available:   3,693,311.97
Principal Funds Available    
Scheduled Principal 1,199,511.14  
Unscheduled Principal Collections 0.00  
Net Liquidation Proceeds 0.00  
Repurchased Principal 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   1,199,511.14
Other Funds Available    
Yield Maintenance Charges 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Total Other Funds Available:   0.00
Total Funds Available   4,892,823.11

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 12,939.42  
Trustee/Certificate Administrator Fee 2,272.21  
Operating Advisor Fee 1,119.25  
Custodian Fee 673.23  
CREFC® Intellectual Property Royalty License Fee 420.77  
Total Scheduled Fees:   17,424.88
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 0.00  
Work-out Fee 0.00  
Liquidation Fee 0.00  
Trust Fund Expenses 0.00  
Trust Advisor Expenses 0.00  
Reimbursement of Interest on Advances to the Servicer 0.00  
Borrower Reimbursable Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 3,675,887.10  
Principal Distribution 1,199,511.14  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   4,875,398.24
Total Funds Allocated   4,892,823.12

 

Reports Available at sf.citidirect.com Page 6 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Other Information

 

Interest Reserve Account Information    
Beginning Interest Reserve Account Balance 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Ending Interest Reserve Account Balance 0.00  
 
Excess Liquidation Proceeds Reserve Account Information    
Beginning Excess Liquidation Proceeds Reserve Account Balance 0.00  
Deposit to the Excess Liquidation Proceeds Reserve Account 0.00  
Withdrawal from the Excess Liquidation Proceeds Reserve Account 0.00  
Ending Excess Liquidation Proceeds Reserve Account Balance 0.00  
 
Collateral Information    
% of Cut-Off Principal Balance Outstanding 89.076193 %
 
Controlling Class Information    
Controlling Class is Class G.    
The Controlling Class Representative is Raith Capital Partners, LLC.    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com Page 7 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg     Wtd Avg
Balance Loans Balance Balance WAC WAM DSCR
 
0 or Less 3 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 10 25,874,435.54 2.65 4.6799 37 2.914388
5,000,001 to 10,000,000 10 83,557,008.16 8.56 4.4032 36 1.771790
10,000,001 to 15,000,000 3 38,148,735.29 3.91 4.3541 37 0.956363
15,000,001 to 20,000,000 4 70,754,583.17 7.25 4.0672 37 1.400219
20,000,001 to 25,000,000 2 43,530,995.57 4.46 4.4954 37 1.539732
25,000,001 to 30,000,000 2 55,335,862.00 5.67 4.4895 37 2.459029
30,000,001 to 35,000,000 3 96,508,969.51 9.89 4.4559 38 1.796493
35,000,001 to 40,000,000 1 39,407,282.84 4.04 4.4250 37 2.102500
40,000,001 to 45,000,000 0 0.00 0.00 0.0000 0 0.000000
45,000,001 to 50,000,000 0 0.00 0.00 0.0000 0 0.000000
50,000,001 to 55,000,000 1 51,502,663.50 5.28 4.6000 37 1.161200
55,000,001 to 60,000,000 1 58,169,503.13 5.96 4.4600 37 1.202900
60,000,001 to 65,000,000 1 64,000,000.00 6.56 4.3700 38 1.761100
65,000,001 to 70,000,000 1 66,091,183.05 6.77 4.6200 39 2.285200
70,000,001 to 75,000,000 0 0.00 0.00 0.0000 0 0.000000
75,000,001 to 80,000,000 0 0.00 0.00 0.0000 0 0.000000
80,000,001 to 85,000,000 0 0.00 0.00 0.0000 0 0.000000
85,000,001 to 90,000,000 1 90,000,000.00 9.22 4.3900 33 3.460400
90,000,001 or Greater 2 193,194,898.76 19.79 4.2231 42 2.287051
Totals 45 976,076,120.52 100.00 4.3888 38 2.013307
 
 
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

State
 
    # of Ending Sched % of Agg     Wtd Avg
State   Loans Balance Balance WAC WAM DSCR
 
Alabama   1 1,985,835.27 0.20 4.8600 36 2.317700
Arizona   1 2,009,631.23 0.21 4.8100 35 2.185400
California   10 242,693,097.23 24.86 4.4228 36 2.607797
Colorado   3 12,530,043.56 1.28 4.5305 37 1.653321
Florida   7 218,383,718.63 22.37 4.4009 37 2.037150
Illinois   1 11,671,646.74 1.20 4.3700 37 -0.974800
Indiana   1 16,959,173.88 1.74 4.4700 38 1.242100
Michigan   2 2,963,248.76 0.30 4.9760 38 1.359137
New Jersey   2 26,888,760.61 2.75 4.3091 38 1.577231
Nevada   2 19,926,291.86 2.04 4.2891 36 1.448900
New York   1 98,194,898.76 10.06 4.1100 47 1.918400
Oregon   2 45,787,587.10 4.69 4.4718 38 1.707992
Tennessee   2 75,961,183.05 7.78 4.6083 39 2.115635
Texas   4 49,529,009.72 5.07 4.5009 37 2.514526
Virginia   1 31,501,476.09 3.23 4.3400 37 1.490500
Washington   2 28,180,571.69 2.89 3.5845 34 1.107795
West Virginia   1 51,502,663.50 5.28 4.6000 37 1.161200
Various   2 39,407,282.84 4.04 4.4250 37 2.102500
  Totals 45 976,076,120.52 100.00 4.3888 38 2.013307

 

Reports Available at sf.citidirect.com Page 8 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 0 0.00 0.00 0.0000 0 0.000000
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 45 976,076,120.52 100.00 4.3888 38 2.013307
Totals 45 976,076,120.52 100.00 4.3888 38 2.013307

 

Property Type
 
Property # of Ending Sched % of Agg     Wtd Avg
Type Loans Balance Balance WAC WAM DSCR
 
Other 3 84,519,677.07 8.66 4.4725 37 1.410878
Multifamily 5 99,918,829.24 10.24 4.4880 38 1.744125
Retail 15 233,099,173.56 23.88 4.3483 37 1.499806
Industrial 2 16,937,131.45 1.74 4.4751 38 1.933599
Mobile Home Park 1 39,407,282.84 4.04 4.4250 37 2.102500
Office 7 235,575,657.34 24.13 4.2812 40 2.321511
Mixed Use 1 23,433,701.53 2.40 4.5600 38 1.205800
Lodging 5 219,451,476.69 22.48 4.4273 37 2.449456
Self Storage 6 23,733,190.80 2.43 4.4902 36 3.949394
Totals 45 976,076,120.52 100.00 4.3888 38 2.013307

 

Debt Service Coverage Ratio
 
Debt Service # of Ending Sched % of Agg     Wtd Avg
Coverage Ratio Loans Balance Balance WAC WAM DSCR
 
1.250 or Less 11 183,636,673.91 18.81 4.4853 37 1.022059
1.251 to 1.500 4 57,846,791.01 5.93 4.0971 37 1.392266
1.501 to 1.750 9 113,005,116.89 11.58 4.3942 37 1.631338
1.751 to 2.000 8 240,957,410.44 24.69 4.3053 41 1.870420
2.001 to 2.250 6 86,967,421.89 8.91 4.4503 37 2.137333
2.251 to 2.500 2 68,077,018.32 6.97 4.6270 39 2.286148
2.501 to 2.750 1 95,000,000.00 9.73 4.3400 37 2.668100
2.751 to 3.000 1 28,985,688.06 2.97 4.4800 37 2.994500
3.001 to 3.250 0 0.00 0.00 0.0000 0 0.000000
3.251 to 3.500 1 90,000,000.00 9.22 4.3900 33 3.460400
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 1 9,000,000.00 0.92 4.3000 37 3.945800
4.001 or Greater 1 2,600,000.00 0.27 4.2900 38 12.748700
Totals 45 976,076,120.52 100.00 4.3888 38 2.013307
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   5 28,180,571.69 2.89 3.5845 34 1.107795
4.01 to 4.25   4 144,636,636.23 14.82 4.1397 44 1.812389
4.26 to 4.50   19 566,594,014.10 58.05 4.3988 36 2.253229
4.51 to 4.75   11 218,991,108.82 22.44 4.5924 38 1.659984
4.76 to 5.00   5 16,627,274.41 1.70 4.8377 37 1.803747
5.01 to 5.25   0 0.00 0.00 0.0000 0 0.000000
5.26 to 5.50   1 1,046,515.27 0.11 5.2800 39 1.534300
5.51 to 5.75   0 0.00 0.00 0.0000 0 0.000000
5.76 to 6.00   0 0.00 0.00 0.0000 0 0.000000
6.01 to 6.25   0 0.00 0.00 0.0000 0 0.000000
6.26 to 6.50   0 0.00 0.00 0.0000 0 0.000000
6.51 to 6.75   0 0.00 0.00 0.0000 0 0.000000
6.76 to 7.00   0 0.00 0.00 0.0000 0 0.000000
7.01 or Greater   0 0.00 0.00 0.0000 0 0.000000
  Totals 45 976,076,120.52 100.00 4.3888 38 2.013307

 

Reports Available at sf.citidirect.com Page 9 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Stratification Detail

 

Anticipated Remaining Term
 
Anticipated # of Ending Sched % of Agg     Wtd Avg
Remaining Term Loans Balance Balance WAC WAM DSCR
 
60 Months or Less 45 976,076,120.52 100.00 4.3888 38 2.013307
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
Totals 45 976,076,120.52 100.00 4.3888 38 2.013307
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Remaining Amortization Term
 
Remaining # of Ending Sched % of Agg     Wtd Avg
Amortization Term Loans Balance Balance WAC WAM DSCR
 
240 Months or Less 7 173,563,248.76 17.78 4.3591 37 2.528566
241 to 270 Months 1 3,109,820.11 0.32 4.6700 38 2.072400
271 to 300 Months 37 799,403,051.65 81.90 4.3941 38 1.901206
301 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 45 976,076,120.52 100.00 4.3888 38 2.013307

 

Reports Available at sf.citidirect.com Page 10 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
304101429 001 OF New York NY 348,008.63 135,770.02 4.11000 % 5/6/26 N 98,330,668.78 98,194,898.76 6/6/22 N/A 0.00 0   0   0  
304360002 002 LO Miami Beach FL 355,036.11 0.00 4.34000 % 7/6/25 N 95,000,000.00 95,000,000.00 6/6/22 N/A 0.00 0   0   8  
304360003 003 OF Oakland CA 340,225.00 0.00 4.39000 % 3/6/25 N 90,000,000.00 90,000,000.00 6/6/22 N/A 0.00 0   0   0  
610930148 004 LO Nashville TN 263,417.96 121,962.28 4.62000 % 8/11/25 N 66,213,145.33 66,091,183.05 6/11/22 N/A 0.00 0   0   8  
304360005 005 RT San Diego CA 240,835.56 0.00 4.37000 % 8/1/25 N 64,000,000.00 64,000,000.00 6/1/22 N/A 0.00 0   0   0  
304360006 006 N/A Weston FL 223,706.15 78,880.68 4.46000 % 7/6/25 N 58,248,383.81 58,169,503.13 6/6/22 N/A 0.00 0   0   0  
304360007 007 RT Morgantown WV 204,315.31 77,639.09 4.60000 % 7/1/25 N 51,580,302.59 51,502,663.50 6/1/22 N/A 0.00 0   0   0  
304360008 008 MH Various XX 150,446.09 75,561.35 4.42500 % 7/6/25 N 39,482,844.19 39,407,282.84 6/6/22 N/A 0.00 0   0   0  
310930142 010 MF Medford OR 134,323.99 45,331.34 4.55000 % 8/11/25 N 34,283,330.11 34,237,998.77 6/11/22 N/A 0.00 0   0   0  
304360011 011 MF Davis CA 118,662.32 58,559.10 4.47000 % 7/6/25 N 30,828,053.75 30,769,494.65 6/6/22 N/A 0.00 0   0   0  
304360012 012 RT Manassas VA 117,914.50 49,898.27 4.34000 % 7/1/25 N 31,551,374.36 31,501,476.09 6/1/22 N/A 0.00 0   0   0  
304360013 013 LO Dallas TX 111,992.83 44,711.44 4.48000 % 7/1/25 N 29,030,399.50 28,985,688.06 6/1/22 N/A 0.00 0   0   0  
304360014 014 N/A Various FL 102,301.49 50,210.79 4.50000 % 6/5/25 N 26,400,384.73 26,350,173.94 6/5/22 N/A 0.00 0   0   0  
304360015 015 RT Lynnwood WA 56,846.05 73,317.12 3.47875 % 6/1/25 N 18,976,577.27 18,903,260.15 6/1/22 N/A 0.00 0   0   0  
304360016 016 MU Brea CA 92,137.91 30,961.50 4.56000 % 8/5/25 N 23,464,663.03 23,433,701.53 6/5/22 N/A 0.00 0   0   0  
304360017 017 LO Dania Beach FL 76,640.24 38,806.65 4.42000 % 6/1/25 N 20,136,100.69 20,097,294.04 6/1/22 N/A 0.00 0   0   0  
304360018 018 RT Milltown NJ 64,208.83 35,061.66 4.20000 % 8/1/25 N 17,753,592.53 17,718,530.87 6/1/22 N/A 0.00 0   0   0  
304360019 019 MF Columbus IN 65,402.23 32,094.80 4.47000 % 8/5/25 N 16,991,268.68 16,959,173.88 6/5/22 N/A 0.00 0   0   0  
304360020 020 RT Henderson NV 61,917.47 28,334.88 4.18000 % 5/1/25 N 17,201,953.15 17,173,618.27 6/1/22 N/A 0.00 0   0   0  
310928527 021 IN Sacramento CA 57,021.97 20,368.35 4.43000 % 7/11/25 N 14,947,868.57 14,927,500.22 6/11/22 N/A 0.00 0   0   0  
304360022 022 OF Portland OR 42,253.16 23,097.01 4.24000 % 5/1/25 N 11,572,685.34 11,549,588.33 6/1/22 N/A 0.00 0   0   0  
304360023 023 OF Chicago IL 43,990.23 18,383.57 4.37000 % 7/1/25 N 11,690,030.31 11,671,646.74 6/1/22 N/A 0.00 0   0   0  
304360024 024 LO Seattle WA 30,422.92 20,016.96 3.80000 % 1/1/25 N 9,297,328.50 9,277,311.54 6/1/22 N/A 0.00 0   0   0  
304360025 025 RT Weston FL 35,567.95 15,654.70 4.26000 % 6/1/25 N 9,695,943.76 9,680,289.06 6/1/22 N/A 0.00 0   0   0  
304360026 026 OF Austin TX 36,465.37 16,529.81 4.69000 % 7/1/25 N 9,029,185.23 9,012,655.42 6/1/22 N/A 0.00 0   0   0  
304360027 027 OF Eatontown NJ 35,751.10 15,036.34 4.52000 % 7/5/25 N 9,185,266.08 9,170,229.74 6/5/22 N/A 0.00 0   0   0  
310929658 029 MF Nashville TN 38,501.22 0.00 4.53000 % 5/11/25 N 9,870,000.00 9,870,000.00 6/11/22 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Mortgage Loan Detail

 

    Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan   Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
610929595 030 MF El Paso TX 29,846.11 15,969.04 4.28000 % 6/11/25 N 8,098,130.98 8,082,161.94 6/11/22 N/A 0.00 0   0   0  
304101412 031 SS Alameda CA 33,325.00 0.00 4.30000 % 7/6/25 N 9,000,000.00 9,000,000.00 6/6/22 N/A 0.00 0   0   0  
304360032 032 RT Fairfield CA 32,970.16 14,249.72 4.80000 % 8/1/25 N 7,976,650.55 7,962,400.83 6/1/22 N/A 0.00 0   0   0  
304101409 033 OF Fort Myers FL 22,577.33 9,395.80 4.38000 % 7/6/25 N 5,986,034.15 5,976,638.35 6/6/22 N/A 0.00 0   0   0  
304360034 034 RT Colorado Springs CO 21,832.23 10,389.11 4.58000 % 6/1/25 N 5,535,710.39 5,525,321.28 6/1/22 N/A 0.00 0   0   0  
410928722 035 RT Longmont CO 13,054.88 6,543.97 4.43000 % 7/11/25 N 3,422,235.13 3,415,691.16 6/11/22 N/A 0.00 0   0   0  
304101417 036 SS Various TX 13,979.00 5,469.92 4.70000 % 1/6/25 N 3,453,974.22 3,448,504.30 6/6/22 N/A 0.00 0   0   0  
310929478 037 SS Highlands Ranch CO 14,080.74 4,776.70 4.55000 % 7/11/25 N 3,593,807.82 3,589,031.12 6/11/22 N/A 0.00 0   0   0  
410929362 038 SS Orlando FL 12,532.70 6,689.51 4.67000 % 7/11/25 N 3,116,509.62 3,109,820.11 6/11/22 N/A 0.00 0   0   0  
410929829 039 RT Henderson NV 11,801.15 4,783.53 4.97000 % 8/11/25 N 2,757,457.12 2,752,673.59 6/11/22 N/A 0.00 0   0   0  
410928483 040 SS Pasadena CA 9,604.83 0.00 4.29000 % 7/11/25 N 2,600,000.00 2,600,000.00 6/11/22 N/A 0.00 0   0   0  
410929419 042 RT Lake Orion MI 7,960.67 5,231.53 4.81000 % 6/11/25 N 1,921,965.02 1,916,733.49 6/11/22 N/A 0.00 0   0   0  
610929887 043 IN Scottsdale AZ 8,338.74 3,611.15 4.81000 % 4/11/25 N 2,013,242.38 2,009,631.23 6/11/22 N/A 0.00 0   0   0  
304360044 044 SS Saraland AL 8,325.62 3,561.09 4.86000 % 6/6/25 N 1,989,396.36 1,985,835.27 6/6/22 N/A 0.00 0   0   0  
410929522 045 RT Livonia MI 4,770.22 2,652.36 5.28000 % 8/11/25 N 1,049,167.63 1,046,515.27 6/11/22 N/A 0.00 0   0   0  
Totals Count: 42   3,693,311.97 1,199,511.14         977,275,631.66 976,076,120.52     0.00            

 

Reports Available at sf.citidirect.com Page 12 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    NOI Detail

 

    Property     Ending Preceding Most Most Recent Most Recent
Loan   Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR (1) City State Balance Year NOI NOI Start Date of End Date
304101429 001 OF New York NY 98,194,898.76 18,059,319.58 12,118,527.30 Not Available Not Available
304360002 002 LO Miami Beach FL 95,000,000.00 23,582,813.00 12,519,841.00 Not Available Not Available
304360003 003 OF Oakland CA 90,000,000.00 18,491,688.00 10,809,392.00 Not Available Not Available
610930148 004 LO Nashville TN 66,091,183.05 14,872,628.95 19,278,959.05 04/01/2021 03/31/2022
304360005 005 RT San Diego CA 64,000,000.00 5,105,893.00 3,891,947.79 Not Available Not Available
304360006 006 N/A Weston FL 58,169,503.13 4,114,152.14 1,161,389.63 01/01/2022 03/31/2022
304360007 007 RT Morgantown WV 51,502,663.50 4,404,745.00 2,118,836.29 Not Available Not Available
304360008 008 MH Various XX 39,407,282.84 17,570,713.00 13,978,673.00 Not Available Not Available
310930142 010 MF Medford OR 34,237,998.77 3,578,505.94 950,203.88 01/01/2022 03/31/2022
304360011 011 MF Davis CA 30,769,494.65 3,326,750.42 1,173,787.12 01/01/2022 03/31/2022
304360012 012 RT Manassas VA 31,501,476.09 3,008,798.18 785,806.83 01/01/2022 03/31/2022
304360013 013 LO Dallas TX 28,985,688.06 5,041,973.00 4,905,764.00 Not Available Not Available
304360014 014 N/A Various FL 26,350,173.94 3,603,487.96 2,696,175.93 Not Available Not Available
304360015 015 RT Lynnwood WA 18,903,260.15 27,124,537.00 19,118,640.22 Not Available Not Available
304360016 016 MU Brea CA 23,433,701.53 1,840,592.16 462,976.01 01/01/2022 03/31/2022
304360017 017 LO Dania Beach FL 20,097,294.04 1,852,203.00 3,049,877.00 Not Available Not Available
304360018 018 RT Milltown NJ 17,718,530.87 1,973,798.98 1,514,207.77 Not Available Not Available
304360019 019 MF Columbus IN 16,959,173.88 1,310,345.16 377,814.56 01/01/2022 03/31/2022
304360020 020 RT Henderson NV 17,173,618.27 1,801,580.08 436,859.24 01/01/2021 03/31/2021
310928527 021 IN Sacramento CA 14,927,500.22 1,751,178.55 464,419.06 01/01/2022 03/31/2022
304360022 022 OF Portland OR 11,549,588.33 1,399,439.19 1,066,344.00 Not Available Not Available
304360023 023 OF Chicago IL 11,671,646.74 -23,249.09 -158,590.92 01/01/2022 03/31/2022
304360024 024 LO Seattle WA 9,277,311.54 -641,859.00 434,452.79 Not Available Not Available
304360025 025 RT Weston FL 9,680,289.06 837,664.69 534,841.46 Not Available Not Available
304360026 026 OF Austin TX 9,012,655.42 1,182,986.19 270,108.89 01/01/2022 03/31/2022
304360027 027 OF Eatontown NJ 9,170,229.74 1,052,717.00 523,515.00 Not Available Not Available
310929658 029 MF Nashville TN 9,870,000.00 594,861.57 347,444.42 Not Available Not Available

 

Reports Available at sf.citidirect.com Page 13 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    NOI Detail

 

      Property     Ending Preceding Most Most Recent Most Recent
Loan     Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR   (1) City State Balance Year NOI NOI Start Date of End Date
610929595 030   MF El Paso TX 8,082,161.94 1,119,471.06 305,925.02 01/01/2022 03/31/2022
304101412 031   SS Alameda CA 9,000,000.00 1,555,546.25 1,174,079.73 Not Available Not Available
304360032 032   RT Fairfield CA 7,962,400.83 1,119,073.18 869,270.00 Not Available Not Available
304101409 033   OF Fort Myers FL 5,976,638.35 719,876.17 182,251.93 01/01/2022 03/31/2022
304360034 034   RT Colorado Springs CO 5,525,321.28 672,238.36 442,400.00 Not Available Not Available
410928722 035   RT Longmont CO 3,415,691.16 410,850.00 102,712.50 01/01/2022 03/31/2022
304101417 036   SS Various TX 3,448,504.30 455,179.00 116,235.00 Not Available Not Available
310929478 037   SS Highlands Ranch CO 3,589,031.12 397,681.38 117,932.33 01/01/2022 03/31/2022
410929362 038   SS Orlando FL 3,109,820.11 383,305.30 364,127.55 Not Available Not Available
410929829 039   RT Henderson NV 2,752,673.59 301,353.84 54,800.21 01/01/2022 03/31/2022
410928483 040   SS Pasadena CA 2,600,000.00 1,328,231.56 358,706.35 01/01/2022 03/31/2022
410929419 042   RT Lake Orion MI 1,916,733.49 248,739.49 57,351.66 01/01/2022 03/31/2022
610929887 043   IN Scottsdale AZ 2,009,631.23 333,172.32 85,196.69 Not Available Not Available
304360044 044   SS Saraland AL 1,985,835.27 292,457.00 251,752.00 Not Available Not Available
410929522 045   RT Livonia MI 1,046,515.27 168,230.74 38,479.33 01/01/2022 03/31/2022
Totals Count: 42       976,076,120.52 176,323,669.30 119,353,433.62    

 

Reports Available at sf.citidirect.com Page 14 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Delinquency Loan Detail

 

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

 
Totals Count:                              

 

Reports Available at sf.citidirect.com Page 15 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Delinquency Information

 

Distribution Less Than 1 Month       1 Month       2 Months       3 Months       4+ Months       Bankruptcy       Foreclosure       REO      
Date End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #  
 
06/17/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
05/17/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
04/15/2022 2,017,107.03   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.206 % 2.3 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
03/17/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
02/17/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
01/18/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
12/17/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
11/18/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
10/18/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
09/17/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
08/17/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
07/16/2021 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %

 

Reports Available at sf.citidirect.com Page 16 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
There is no appraisal reduction activity for the current distribution period.

Totals            

 

Reports Available at sf.citidirect.com Page 17 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Appraisal Reduction Detail

 

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

 

Reports Available at sf.citidirect.com Page 18 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
304360002 002 Eden Roc 6/6/20 8 Other
610930148 004 Hilton Nashville 7/11/20 8 Other
 
Totals 2        

 

Reports Available at sf.citidirect.com Page 19 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
08/17/2020 304360002 002 Eden Roc 6/6/20 8 Other
09/17/2020 304360002 002 Eden Roc 6/6/20 8 Other
10/19/2020 304360002 002 Eden Roc 6/6/20 8 Other
11/18/2020 304360002 002 Eden Roc 6/6/20 8 Other
12/17/2020 304360002 002 Eden Roc 6/6/20 8 Other
01/15/2021 304360002 002 Eden Roc 6/6/20 8 Other
02/18/2021 304360002 002 Eden Roc 6/6/20 8 Other
03/17/2021 304360002 002 Eden Roc 6/6/20 8 Other
04/16/2021 304360002 002 Eden Roc 6/6/20 8 Other
05/17/2021 304360002 002 Eden Roc 6/6/20 8 Other
06/17/2021 304360002 002 Eden Roc 6/6/20 8 Other
07/16/2021 304360002 002 Eden Roc 6/6/20 8 Other
08/17/2021 304360002 002 Eden Roc 6/6/20 8 Other
09/17/2021 304360002 002 Eden Roc 6/6/20 8 Other
10/18/2021 304360002 002 Eden Roc 6/6/20 8 Other
11/18/2021 304360002 002 Eden Roc 6/6/20 8 Other
12/17/2021 304360002 002 Eden Roc 6/6/20 8 Other
01/18/2022 304360002 002 Eden Roc 6/6/20 8 Other
02/17/2022 304360002 002 Eden Roc 6/6/20 8 Other
03/17/2022 304360002 002 Eden Roc 6/6/20 8 Other
04/15/2022 304360002 002 Eden Roc 6/6/20 8 Other
05/17/2022 304360002 002 Eden Roc 6/6/20 8 Other
06/17/2022 304360002 002 Eden Roc 6/6/20 8 Other
08/17/2020 610930148 004 Hilton Nashville 7/11/20 8 Other
09/17/2020 610930148 004 Hilton Nashville 7/11/20 8 Other
10/19/2020 610930148 004 Hilton Nashville 7/11/20 8 Other
11/18/2020 610930148 004 Hilton Nashville 7/11/20 8 Other
 
 
            © Copyright 2022 Citigroup

 

Reports Available at sf.citidirect.com Page 20 of 28

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
12/17/2020 610930148 004 Hilton Nashville 7/11/20 8 Other
01/15/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
02/18/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
03/17/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
04/16/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
05/17/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
06/17/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
07/16/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
08/17/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
09/17/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
10/18/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
11/18/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
12/17/2021 610930148 004 Hilton Nashville 7/11/20 8 Other
01/18/2022 610930148 004 Hilton Nashville 7/11/20 8 Other
02/17/2022 610930148 004 Hilton Nashville 7/11/20 8 Other
03/17/2022 610930148 004 Hilton Nashville 7/11/20 8 Other
04/15/2022 610930148 004 Hilton Nashville 7/11/20 8 Other
05/17/2022 610930148 004 Hilton Nashville 7/11/20 8 Other
06/17/2022 610930148 004 Hilton Nashville 7/11/20 8 Other

 

Reports Available at sf.citidirect.com Page 21 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Specially Serviced Loan Detail

 

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

 

Reports Available at sf.citidirect.com Page 22 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
 
    Historical Specially Serviced Loan Detail

 

      Special Workout   Special     Property           Net        
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest   Note Operating     Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate   Date Income (NOI) DSCR   Date WART
 
4/17/20 304360023 023 4/2/20 13     12,148,470.06 12,165,066.04 17   IL 4.370 %   739,672.00 1.32 % 7/1/25 63

 

Reports Available at sf.citidirect.com Page 23 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1
    Unscheduled Principal Detail

 

    Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
There is no unscheduled principal activity for the current distribution period.

Totals                  

 

Reports Available at sf.citidirect.com Page 24 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1
Determination Date: 06/13/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2015-P1

 

Historical Unscheduled Principal Detail
Distribution Loan   Liquidation / Liquid / Prepay Unscheduled   Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections   Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
1/17/20 304360009 009 1/6/20 2 43,694,500.00   0.00 0.00 0.00 0.00 0.00
10/19/15 304360015 015   0 (1.94 ) 0.00 0.00 0.00 0.00 0.00
8/17/20 304360028 028 8/11/20 5 9,034,531.04   0.00 0.00 0.00 0.00 0.00
5/17/22 410929917 041 5/11/22 5 2,210,478.95   0.00 0.00 0.00 0.00 0.00

 

Reports Available at sf.citidirect.com Page 25 of 28 © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022   Citigroup Commercial Mortgage Trust 2015-P1        
Determination Date: 06/13/2022                      
      Commercial Mortgage Pass-Through Certificates        
          Series 2015-P1            
Liquidated Loan Detail
 
Loan Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal   Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.

Totals                        
 
 
 
 
Reports Available at sf.citidirect.com       Page 26 of 28     © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022   Citigroup Commercial Mortgage Trust 2015-P1        
Determination Date: 06/13/2022                    
Commercial Mortgage Pass-Through Certificates
Series 2015-P1
Historical Liquidated Loan Detail
 
Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
There is no historical liquidated loan activity.
 
 
 
 
Reports Available at sf.citidirect.com       Page 27 of 28       © Copyright 2022 Citigroup

 


 

Distribution Date: 06/17/2022 Citigroup Commercial Mortgage Trust 2015-P1      
Determination Date: 06/13/2022            
        Commercial Mortgage Pass-Through Certificates      
 
            Series 2015-P1      
 
 
            CREFC® Legends      
 
(1) Property Type   (3) Workout Strategy (5) Liquidation / Prepayment Type
 
MF = Multifamily   1 . Modification 1 . Partial Liquidation (Curtailment)
RT = Retail   2 . Foreclosure 2 . Payoff Prior To Maturity
HC = HealthCare   3 . Bankruptcy 3 . Disposition / Liquidation
IN = Industrial   4 . Extension 4 . Repurchase / Substitution
WH = Warehouse   5 . Note Sale 5 . Full Payoff At Maturity
MH = Mobile Home Park   6 . DPO 6 . DPO
OF = Office   7 . REO 7 . Liquidation prior to 7/1/2006
MU = Mixed Use   8 . Resolved 8 . Payoff With Penalty
LO = Lodging   9 . Pending Return to Master Servicer 9 . Payoff With Yield Maintenance
SS = Self Storage   10. Deed In Lieu of Foreclosure 10. Curtailment With Penalty
OT = Other   11. Full Payoff 11. Curtailment With Yield Maintenance
SE = Securities   12. Reps and Warranties      
CH = Cooperative Housing 13. Other or TBD      
N/A = Not Available   98. Not Provided By Servicer      
 
 
(2) Payment Status (4) Modification Type      
 
A.   In Grace Period   1 . Maturity Date Extension      
B.   Late, but less than 30 Days 2 . Amortization Change      
0 . Current   3 . Principal Write-Off      
1 . 30-59 Days Delinquent 4 . Blank (formerly Combination)      
2 . 60-89 Days Delinquent 5 . Temporary Rate Reduction      
3 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      
 
 
 
 
Reports Available at sf.citidirect.com     Page 28 of 28     © Copyright 2022 Citigroup