----

| **LB-UBS                Comm. Mtge. Trust 2005-C5****Aggregate                Statement of Principal and Interest Distributions to                Certificateholders****as                of December 31, 2005** |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| **Class**                                                                                                                                                                                                        | **CUSIP** | **Principal** | **Interest** | **Ending                Principal****Balance** |
| A-1                                                                                                                                                                                                              | 52108H6S8 | 2,948,346.65 | 1,215,634.20 | 75,051,653.35 |
| A-1A                                                                                                                                                                                                             | 52108H6X7 | 103,904.80 | 2,840,388.90 | 172,218,095.20 |
| A-2                                                                                                                                                                                                              | 52108H6T6 | 0 | 5,650,316.68 | 347,000,000.00 |
| A-3                                                                                                                                                                                                              | 52108H6U3 | 0 | 2,614,373.32 | 158,000,000.00 |
| A-4                                                                                                                                                                                                              | 52108H6W9 | 0 | 13,367,956.16 | 809,525,000.00 |
| A-AB                                                                                                                                                                                                             | 52108H6V1 | 0 | 1,248,933.32 | 76,000,000.00 |
| A-J                                                                                                                                                                                                              | 52108H6Z2 | 0 | 3,161,063.28 | 187,526,000.00 |
| A-M                                                                                                                                                                                                              | 52108H6Y5 | 0 | 3,920,066.40 | 234,407,000.00 |
| B                                                                                                                                                                                                                | 52108H7A6 | 0 | 350,515.92 | 20,510,000.00 |
| C                                                                                                                                                                                                                | 52108H7B4 | 0 | 552,869.08 | 32,231,000.00 |
| D                                                                                                                                                                                                                | 52108H7C2 | 0 | 507,395.64 | 29,301,000.00 |
| E                                                                                                                                                                                                                | 52108H7D0 | 0 | 408,264.08 | 23,441,000.00 |
| F                                                                                                                                                                                                                | 52108H7E8 | 0 | 512,279.16 | 29,301,000.00 |
| X-CP                                                                                                                                                                                                             | 52108H7F5 | 0 | 3,365,009.73 | 2,206,083,000.00 |