----

| **COMM                Series 2005-LP5**                                                                                      |   |   |          |   |   |          |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |          |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 6,312,430.60  |   |   | 1,625,624.46  |   |   | 53,963,569.40                               |   |
| A-1A                                                                                                                         |   |   | 629,521.88    |   |   | 8,018,298.83  |   |   | 245,252,478.12                              |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 18,284,765.12 |   |   | 592,379,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 2,291,781.44  |   |   | 71,321,000.00                               |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 10,132,424.80 |   |   | 305,071,000.00                              |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 3,936,350.96  |   |   | 117,014,000.00                              |   |
| A-SB                                                                                                                         |   |   | 0             |   |   | 2,812,704.16  |   |   | 86,687,000.00                               |   |
| B                                                                                                                            |   |   | 0             |   |   | 1,592,964.24  |   |   | 46,806,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 506,030.14    |   |   | 14,892,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 947,194.27    |   |   | 27,658,000.00                               |   |
| X-P                                                                                                                          |   |   | 0             |   |   | 5,316,811.33  |   |   | 1,658,063,000.00                            |   |

----