EX-99.1 3 jpcibc15_200612ex991.htm JP MORGAN 2006-CIBC15 MONTHLY INVESTOR REPORT - DECEMBER 2006 Unassociated Document
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Reporting Package Table of Contents
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Administrator:
Tim Cutsinger 312.904.6342
tim.cutsinger@abnamro.com
Analyst:
Samir Ghia 714.259.6822
samir.ghia@abnamro.com
Statement Date:
135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA
Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Bond Principal Reconciliation
Rating Information
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Page 2-3
Page 4-6
Page 7
Page 8
Page 9
Page 10
Page 11-12
Page 13-15
Page 16
Page 17-19
Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Page 20
Page 21-23
Page 24-29
Page 30
Page 31
Page 32
Page 33
Page(s)
Information is available for this issue from the following sources
Issue Id:
Monthly Data File
Name:
JPCIBC15
JPCIBC15_200612_3.ZIP
Summary of Loan Maturity Extensions
Realized Loss Detail
Historical REO Report
Page 34
Page 35
Page 36
Parties to The Transaction
Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp.
Underwriter: J.P. Morgan Chase Bank/CIBC World Markets Corp.
Master Servicer: Wells Fargo Bank, National Association
Special Servicer: J.E. Robert Company, Inc.
Rating Agency: Moody's Investors Service, Inc./Fitch Ratings
800.246.5761
LaSalle Factor Line
LaSalle Web Site
Servicer Web Site
www.ctslink.com
www.etrustee.net
Closing Date:
First Payment Date:
Rated Final Payment Date:
Determination Date:
20-Jun-2006
12-Jul-2006
12-Jun-2043
6-Dec-2006
Trust Collection Period
11/8/2006 - 12/6/2006
Material Breaches Detail
Defeased Loans
Page 37
Page 38
Page 1 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
6.093284%
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
114
UPPER-TIER REMIC
Statement Date:
ABN AMRO Acct: 723782.1
951.841941882
10.758145523
0.000000000
941.083796359
3.763741629
Fixed
0.00
0.00
0.000000000
4.7450000000%
0.000000000
46627QAY4
A-1
74,366,000.00
800,040.25
0.00
69,984,637.60
279,894.41
70,784,677.85
1000.000000000
0.000000000
0.000000000
1000.000000000
4.849166701
Fixed
0.00
0.00
0.000000000
5.8190000000%
0.000000000
46627QAZ1
A-3
73,671,000.00
0.00
0.00
73,671,000.00
357,242.96
73,671,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.845000000
5.8140000000%
0.00
0.00
0.000000000
5.8140000000%
0.000000000
46627QBA5
A-4
1,001,834,000.00
0.00
0.00
1,001,834,000.00
4,853,885.73
1,001,834,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.825000049
5.7900000000%
0.00
0.00
0.000000000
5.7900000000%
0.000000000
46627QBB3
A-SB
101,045,000.00
0.00
0.00
101,045,000.00
487,542.13
101,045,000.00
998.505067854
0.336495397
0.000000000
998.168572457
4.835260786
5.8110000000%
0.00
0.00
0.000000000
5.8110000000%
0.000000000
46627QBM9
A-1A
231,895,000.00
78,031.60
0.00
231,470,301.11
1,121,272.80
231,548,332.71
1000.000000000
0.000000000
0.000000000
1000.000000000
4.879166647
5.8550000000%
0.00
0.00
0.000000000
5.8550000000%
0.000000000
46627QBC1
A-M
211,831,000.00
0.00
0.00
211,831,000.00
1,033,558.75
211,831,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.904166646
5.8850000000%
0.00
0.00
0.000000000
5.8850000000%
0.000000000
46627QBD9
A-J
164,168,000.00
0.00
0.00
164,168,000.00
805,107.23
164,168,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.920000000
5.9040000000%
0.00
0.00
0.000000000
5.9040000000%
0.000000000
46627QBG2
B
37,070,000.00
0.00
0.00
37,070,000.00
182,384.40
37,070,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.928333333
5.9140000000%
0.00
0.00
0.000000000
5.9140000000%
0.000000000
46627QBH0
C
15,888,000.00
0.00
0.00
15,888,000.00
78,301.36
15,888,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.938912318
6.0686700490%
0.00
0.00
0.000000000
5.9266949468%
0.000000000
46627QBJ6
D
31,774,000.00
0.00
0.00
31,774,000.00
156,929.00
31,774,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.020578949
6.0686700490%
0.00
0.00
0.000000000
6.0246949468%
0.000000000
46627QAA6/U48173AA3
E
26,479,000.00
0.00
0.00
26,479,000.00
132,939.91
26,479,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.057245854
6.0686700490%
0.00
0.00
0.000000000
6.0686949468%
0.000000000
46627QAC2/U48173AB1
F
29,127,000.00
0.00
0.00
29,127,000.00
147,302.40
29,127,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.057245742
6.0686700490%
0.00
0.00
0.000000000
6.0686949468%
0.000000000
46627QAE8/U48173AC9
G
26,479,000.00
0.00
0.00
26,479,000.00
133,910.81
26,479,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
5.057245905
6.0686700490%
0.00
0.00
0.000000000
6.0686949468%
0.000000000
46627QAG3/U48173AD7
H
21,183,000.00
0.00
0.00
21,183,000.00
107,127.64
21,183,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559166562
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAJ7/U48173AE5
J
7,943,000.00
0.00
0.00
7,943,000.00
36,213.46
7,943,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559166352
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAL2/U48173AF2
K
10,592,000.00
0.00
0.00
10,592,000.00
48,290.69
10,592,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559166562
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAN8/U48173AG0
L
7,943,000.00
0.00
0.00
7,943,000.00
36,213.46
7,943,000.00
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 2 of 38
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
Class
CUSIP
Original
Opening
Principal
Principal
Negative
Closing
Interest
Interest
Pass-Through
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Per $ 1000
Next Rate(3)
WAC:
WAMM:
Payment Date:
Prior Payment:
Next Payment:
Record Date:
6.093284%
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
Face Value (1)
Balance
Payment
Adj. or Loss
Amortization
Balance
Payment (2)
Adjustment
Rate
114
UPPER-TIER REMIC
Statement Date:
ABN AMRO Acct: 723782.1
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559165408
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAQ1/U48173AH8
M
2,648,000.00
0.00
0.00
2,648,000.00
12,072.67
2,648,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559167296
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAS7/U48173AJ4
N
5,296,000.00
0.00
0.00
5,296,000.00
24,145.35
5,296,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559167296
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAU2/U48173AK1
P
5,296,000.00
0.00
0.00
5,296,000.00
24,145.35
5,296,000.00
1000.000000000
0.000000000
0.000000000
1000.000000000
4.559166819
5.4710000000%
0.00
0.00
0.000000000
5.4710000000%
0.000000000
46627QAW8/U48173AL9
NR
31,774,786.00
0.00
0.00
31,774,786.00
144,866.55
31,774,786.00
998.145690283
0.000000000
0.000000000
997.731173597
0.034104648
0.00
0.00
0.000000000
0.0410016057%
0.000000000
N
46627QBE7
X-1
2,118,302,786.00
0.00
0.00
2,113,496,724.71
72,243.97
2,114,374,796.56
1000.000000000
0.000000000
0.000000000
997.468781396
0.201667280
0.00
0.00
0.000000000
0.2420007358%
0.000000000
N
46627QBF4
X-2
2,069,359,000.00
0.00
0.00
2,064,121,000.00
417,322.00
2,069,359,000.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.00
0.00
0.000000000
N/A
0.000000000
46627QBK3
R
0.00
0.00
0.00
0.00
0.00
0.00
Total P&I Payment
0.00
0.00
2,118,302,786.00
2,114,374,796.56
11,570,984.88
Total
2,113,496,724.71
878,071.85
0.00
10,692,913.03
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 3 of 38
Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Statement Date:
Cash Reconciliation Summary
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
10,283,881.97
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
10,734,174.32
Unscheduled Interest:
Prepayment Penalties
0.00
Yield Maintenance Penalties
0.00
Other Interest Proceeds
0.00
Total
0.00
Less Fees & Expenses Paid By/To Servicer
Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer
Special Servicing Fees
Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses
Total Unscheduled Fees & Expenses
Total Interest Due Trust
Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total
Principal Summary
Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal
Remittance P&I Due Trust
Remittance P&I Due Certs
Pool Balance Summary
Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool
Balance
Count
Principal
Interest
Prior Outstanding
Plus Current Period
Less Recovered
Ending Outstanding
Servicing Fee Summary
Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees
Total Servicing Fees
PPIS Summary
Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee
PPIS Due Certificate
0.00
0.00
0.00
0.00
0.00
0.00
10,694,675.02
)
(1,761.98
0.00
0.00
0.00
)
(1,761.98
822,054.43
56,017.42
878,071.85
0.00
0.00
0.00
0.00
0.00
0.00
878,071.85
11,572,746.87
2,114,374,797.63
122
878,071.85
0.00
0
0.00
0.00
0
0.00
0
2,113,496,725.78
122
10,158.68
120,645.72
56,017.42
450,292.35
56,017.42
450,292.35
39,499.30
0.00
0.00
2,064.80
41,564.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(39,499.30
Less Other Interest Not Advanced
0.00
450,292.35
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(120,645.72
)
(10,158.68
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
10,692,913.04
11,570,984.89
0
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
Non-P&I Servicing Advance Summary
Amount
0.00
0.00
0.00
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 4 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Statement Date:
Cash Reconciliation Summary Loan Group I
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
9,356,560.15
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
9,611,008.37
Unscheduled Interest:
Prepayment Penalties
0.00
Yield Maintenance Penalties
0.00
Other Interest Proceeds
0.00
Total
0.00
Less Fees & Expenses Paid By/To Servicer
Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer
Special Servicing Fees
Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses
Total Unscheduled Fees & Expenses
Total Interest Due Trust
Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total
Principal Summary
Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal
Remittance P&I Due Trust
Remittance P&I Due Certs
Pool Balance Summary
Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool
Balance
Count
Principal
Interest
Prior Outstanding
Plus Current Period
Less Recovered
Ending Outstanding
Servicing Fee Summary
Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees
Total Servicing Fees
PPIS Summary
Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee
PPIS Due Certificate
0.00
0.00
0.00
0.00
0.00
0.00
9,575,043.80
)
(1,569.02
0.00
0.00
0.00
)
(1,569.02
758,443.34
41,596.91
800,040.25
0.00
0.00
0.00
0.00
0.00
0.00
800,040.25
10,375,084.05
1,882,825,757.10
96
800,040.25
0.00
0
0.00
0.00
0
0.00
0
1,882,025,716.85
96
10,158.68
66,067.85
41,596.91
254,448.22
41,596.91
254,448.22
35,964.57
0.00
0.00
1,133.35
37,097.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(35,964.57
Less Other Interest Not Advanced
0.00
254,448.22
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(66,067.85
)
(10,158.68
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
9,573,474.78
10,373,515.03
0
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
Non-P&I Servicing Advance Summary
Amount
0.00
0.00
0.00
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 5 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Statement Date:
Cash Reconciliation Summary Loan Group II
Current Scheduled Interest
Interest Summary
Less Deferred Interest
Plus Gross Advance Interest
Less PPIS Reducing Scheduled Int
927,321.82
0.00
0.00
Less ASER Interest Adv Reduction
0.00
Less Other Adjustment
0.00
Total
1,123,165.95
Unscheduled Interest:
Prepayment Penalties
0.00
Yield Maintenance Penalties
0.00
Other Interest Proceeds
0.00
Total
0.00
Less Fees & Expenses Paid By/To Servicer
Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer
Special Servicing Fees
Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses
Total Unscheduled Fees & Expenses
Total Interest Due Trust
Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total
Principal Summary
Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal
Remittance P&I Due Trust
Remittance P&I Due Certs
Pool Balance Summary
Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool
Balance
Count
Principal
Interest
Prior Outstanding
Plus Current Period
Less Recovered
Ending Outstanding
Servicing Fee Summary
Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees
Total Servicing Fees
PPIS Summary
Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee
PPIS Due Certificate
0.00
0.00
0.00
0.00
0.00
0.00
1,119,631.22
)
(192.96
0.00
0.00
0.00
)
(192.96
63,611.09
14,420.51
78,031.60
0.00
0.00
0.00
0.00
0.00
0.00
78,031.60
1,197,662.82
231,549,040.53
26
78,031.60
0.00
0
0.00
0.00
0
0.00
0
231,471,008.93
26
0.00
54,577.87
14,420.51
195,844.14
14,420.51
195,844.14
3,534.73
0.00
0.00
931.45
4,466.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Advance Summary (Advance Made by Servicer)
)
(3,534.73
Less Other Interest Not Advanced
0.00
195,844.14
Workout Fees
Liquidation Fees
0.00
0.00
Less Non Recovered
)
(54,577.87
0.00
0.00
0.00
0.00
Cumulative Prepayment Consideration Received
Prepayment Premiums
Yield Maintenance
Other Interest
1,119,438.26
1,197,469.86
0
Prior Outstanding
Plus Current Period
Less Recovered
Less Non Recovered
Ending Outstanding
Non-P&I Servicing Advance Summary
Amount
0.00
0.00
0.00
0.00
0.00
Total Interest Due Certs
0.00
0.00
0.00
Page 6 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Interest Adjustments Summary
Statement Date
0.00
0.00
0.00
0.00
Special Servicing Fees
Workout Fees
Liquidation Fees
Legal Fees
0.00
0.00
Misc. Fees & Expenses Paid by/to Servicer
Interest Paid to Servicer on Outstanding Advances
0.00
0.00
ASER Interest Advance Reduction
Interest Not Advanced (Current Period)
Recoup of Prior Advances by Servicer
0.00
0.00
Servicing Fees Paid Servicer on Loans Not Advanced
Misc. Fees & Expenses Paid by Trust
0.00
0.00
0.00
Shortfall Due to Rate Modification
Total Shortfall Allocated to the Bonds
Total Interest Adjustment to the Bonds
0.00
Shortfall Allocated to the Bonds:
Excess Allocated to the Bonds:
Other Interest Proceeds Due the Bonds
Yield Maintenance Penalties Due the Bonds
Prepayment Penalties Due the Bonds
Recovered ASER Interest Due the Bonds
Recovered Interest Due the Bonds
Less Total Shortfall Allocated to the Bonds
Total Excess Allocated to the Bonds
0.00
0.00
Total Excess Allocated to the Bonds
0.00
0.00
Aggregate Interest Adjustment Allocated to the Bonds
0.00
0.00
0.00
0.00
Prepayment Interest Excess Due the Bonds
0.00
ARD Excess Interest
0.00
0.00
0.00
Net Prepayment Int. Shortfalls Allocated to the Bonds
Other Interest Loss
Interest Income
0.00
Page 7 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Class
Accrued
Certificate
Interest
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Bond Interest Reconciliation Detail
Total
Interest
Deductions
Accrual
Total
Interest
Additions
Statement Date:
Method
Opening
Balance
Distributable
Certificate
Interest
Interest
Payment
Amount
Current
Period
Shortfall
Recovery
Remaining
Outstanding
Interest
Shorfalls
Credit
Support
Pass-Through
Rate
Days
Original
Current (1)
30/360
4.745000%
70,784,677.85
279,894.41
0.00
279,894.41
0.00
A-1
0.00
30.00%
30.07%
279,894.41
0.00
30
30/360
5.819000%
73,671,000.00
357,242.96
0.00
357,242.96
0.00
A-3
0.00
30.00%
30.07%
357,242.96
0.00
30
30/360
5.814000%
1,001,834,000.00
4,853,885.73
0.00
4,853,885.73
0.00
A-4
0.00
30.00%
30.07%
4,853,885.73
0.00
30
30/360
5.790000%
101,045,000.00
487,542.13
0.00
487,542.13
0.00
A-SB
0.00
30.00%
30.07%
487,542.13
0.00
30
30/360
5.811000%
231,548,332.71
1,121,272.80
0.00
1,121,272.80
0.00
A-1A
0.00
30.00%
30.07%
1,121,272.80
0.00
30
30/360
5.855000%
211,831,000.00
1,033,558.75
0.00
1,033,558.75
0.00
A-M
0.00
20.00%
20.05%
1,033,558.75
0.00
30
30/360
5.885000%
164,168,000.00
805,107.23
0.00
805,107.23
0.00
A-J
0.00
12.25%
12.28%
805,107.23
0.00
30
30/360
5.904000%
37,070,000.00
182,384.40
0.00
182,384.40
0.00
B
0.00
10.50%
10.52%
182,384.40
0.00
30
30/360
5.914000%
15,888,000.00
78,301.36
0.00
78,301.36
0.00
C
0.00
9.75%
9.77%
78,301.36
0.00
30
30/360
5.926695%
31,774,000.00
156,929.00
0.00
156,929.00
0.00
D
0.00
8.25%
8.27%
156,929.00
0.00
30
30/360
6.024695%
26,479,000.00
132,939.91
0.00
132,939.91
0.00
E
0.00
7.00%
7.02%
132,939.91
0.00
30
30/360
6.068695%
29,127,000.00
147,302.40
0.00
147,302.40
0.00
F
0.00
5.63%
5.64%
147,302.40
0.00
30
30/360
6.068695%
26,479,000.00
133,910.81
0.00
133,910.81
0.00
G
0.00
4.38%
4.38%
133,910.81
0.00
30
30/360
6.068695%
21,183,000.00
107,127.64
0.00
107,127.64
0.00
H
0.00
3.38%
3.38%
107,127.64
0.00
30
30/360
5.471000%
7,943,000.00
36,213.46
0.00
36,213.46
0.00
J
0.00
3.00%
3.01%
36,213.46
0.00
30
30/360
5.471000%
10,592,000.00
48,290.69
0.00
48,290.69
0.00
K
0.00
2.50%
2.51%
48,290.69
0.00
30
30/360
5.471000%
7,943,000.00
36,213.46
0.00
36,213.46
0.00
L
0.00
2.13%
2.13%
36,213.46
0.00
30
30/360
5.471000%
2,648,000.00
12,072.67
0.00
12,072.67
0.00
M
0.00
2.00%
2.00%
12,072.67
0.00
30
30/360
5.471000%
5,296,000.00
24,145.35
0.00
24,145.35
0.00
N
0.00
1.75%
1.75%
24,145.35
0.00
30
30/360
5.471000%
5,296,000.00
24,145.35
0.00
24,145.35
0.00
P
0.00
1.50%
1.50%
24,145.35
0.00
30
30/360
5.471000%
31,774,786.00
144,866.55
0.00
144,866.55
0.00
NR
0.00
0.00%
0.00%
144,866.55
0.00
30
30/360
0.041002%
2,114,374,796.56
72,243.97
0.00
72,243.97
0.00
X-1
0.00
NA
NA
72,243.97
0.00
30/360
0.242001%
2,069,359,000.00
417,322.00
0.00
417,322.00
0.00
X-2
0.00
NA
NA
417,322.00
0.00
10,692,913.03
0.00
10,692,913.03
10,692,913.03
0.00
0.00
0.00
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 8 of 38
(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Class
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Bond Interest Reconciliation Detail
Deductions
Allocable
PPIS
Deferred &
Accretion
Interest
Additions
Yield
Maintenance
Interest Accrual
on Prior Shortfall
Interest
Loss Expense
Statement Date:
Prior Interest
Shortfall Due
Other
Interest
Proceeds (1)
Prepayment
Premiums
Prior
Interest
Due Date
Current
Interest
Due Date
Interest
Payment
Amount
Distributable
Certificate
Interest
0.00
279,894.41
279,894.41
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
357,242.96
357,242.96
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
4,853,885.73
4,853,885.73
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-4
0.00
0.00
487,542.13
487,542.13
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-SB
0.00
0.00
1,121,272.80
1,121,272.80
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-1A
0.00
0.00
1,033,558.75
1,033,558.75
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
805,107.23
805,107.23
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
A-J
0.00
0.00
182,384.40
182,384.40
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
78,301.36
78,301.36
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
156,929.00
156,929.00
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
132,939.91
132,939.91
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
147,302.40
147,302.40
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
133,910.81
133,910.81
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
107,127.64
107,127.64
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
36,213.46
36,213.46
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
J
0.00
0.00
48,290.69
48,290.69
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
K
0.00
0.00
36,213.46
36,213.46
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
L
0.00
0.00
12,072.67
12,072.67
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
M
0.00
0.00
24,145.35
24,145.35
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
N
0.00
0.00
24,145.35
24,145.35
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
P
0.00
0.00
144,866.55
144,866.55
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
NR
0.00
0.00
72,243.97
72,243.97
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
X-1
0.00
0.00
417,322.00
417,322.00
0.00
1-Nov-2006
1-Dec-2006
0.00
0.00
0.00
0.00
0.00
X-2
0.00
0.00
0.00
0.00
0.00
10,692,913.03
10,692,913.03
0.00
0.00
0.00
0.00
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 9 of 38
(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Bond Principal Reconciliation
Credit Support
Original
Currentt
Statement Date:
Beginning
Class Balance
Unscheduled
Principal
Payment
Extra
Principal
Payment Amt
Prior
Loss
Reimburs.
Rated
Final
Maturity
Class
Current
Losses
Original
Class Balance
Scheduled
Principal
Payment
Ending
Class Balance
Cumulative
Losses
Interest on
Losses
Additions
Losses
2.00
1.00
A-1
30.00%
30.07%
6/12/2043
69,984,637.60
0.00
0.00
70,784,677.85
74,366,000.00
800,040.25
0.00
0.00
0.00
0.00
A-3
30.00%
30.07%
6/12/2043
73,671,000.00
0.00
0.00
73,671,000.00
73,671,000.00
0.00
0.00
0.00
0.00
0.00
A-4
30.00%
30.07%
6/12/2043
1,001,834,000.00
0.00
0.00
1,001,834,000.00
1,001,834,000.00
0.00
0.00
0.00
0.00
0.00
A-SB
30.00%
30.07%
6/12/2043
101,045,000.00
0.00
0.00
101,045,000.00
101,045,000.00
0.00
0.00
0.00
0.00
0.00
A-1A
30.00%
30.07%
6/12/2043
231,470,301.11
0.00
0.00
231,548,332.71
231,895,000.00
78,031.60
0.00
0.00
0.00
0.00
A-M
20.00%
20.05%
6/12/2043
211,831,000.00
0.00
0.00
211,831,000.00
211,831,000.00
0.00
0.00
0.00
0.00
0.00
A-J
12.25%
12.28%
6/12/2043
164,168,000.00
0.00
0.00
164,168,000.00
164,168,000.00
0.00
0.00
0.00
0.00
0.00
B
10.50%
10.52%
6/12/2043
37,070,000.00
0.00
0.00
37,070,000.00
37,070,000.00
0.00
0.00
0.00
0.00
0.00
C
9.75%
9.77%
6/12/2043
15,888,000.00
0.00
0.00
15,888,000.00
15,888,000.00
0.00
0.00
0.00
0.00
0.00
D
8.25%
8.27%
6/12/2043
31,774,000.00
0.00
0.00
31,774,000.00
31,774,000.00
0.00
0.00
0.00
0.00
0.00
E
7.00%
7.02%
6/12/2043
26,479,000.00
0.00
0.00
26,479,000.00
26,479,000.00
0.00
0.00
0.00
0.00
0.00
F
5.63%
5.64%
6/12/2043
29,127,000.00
0.00
0.00
29,127,000.00
29,127,000.00
0.00
0.00
0.00
0.00
0.00
G
4.38%
4.38%
6/12/2043
26,479,000.00
0.00
0.00
26,479,000.00
26,479,000.00
0.00
0.00
0.00
0.00
0.00
H
3.38%
3.38%
6/12/2043
21,183,000.00
0.00
0.00
21,183,000.00
21,183,000.00
0.00
0.00
0.00
0.00
0.00
J
3.00%
3.01%
6/12/2043
7,943,000.00
0.00
0.00
7,943,000.00
7,943,000.00
0.00
0.00
0.00
0.00
0.00
K
2.50%
2.51%
6/12/2043
10,592,000.00
0.00
0.00
10,592,000.00
10,592,000.00
0.00
0.00
0.00
0.00
0.00
L
2.13%
2.13%
6/12/2043
7,943,000.00
0.00
0.00
7,943,000.00
7,943,000.00
0.00
0.00
0.00
0.00
0.00
M
2.00%
2.00%
6/12/2043
2,648,000.00
0.00
0.00
2,648,000.00
2,648,000.00
0.00
0.00
0.00
0.00
0.00
N
1.75%
1.75%
6/12/2043
5,296,000.00
0.00
0.00
5,296,000.00
5,296,000.00
0.00
0.00
0.00
0.00
0.00
P
1.50%
1.50%
6/12/2043
5,296,000.00
0.00
0.00
5,296,000.00
5,296,000.00
0.00
0.00
0.00
0.00
0.00
NR
0.00%
0.00%
6/12/2043
31,774,786.00
0.00
0.00
31,774,786.00
31,774,786.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
878,071.85
0.00
0.00
0.00
2,118,302,786.00
2,113,496,724.71
2,114,374,796.56
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 10 of 38
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Statement Date:
A-1
46627QAY4
AAA
Aaa
NR
A-3
46627QAZ1
AAA
Aaa
NR
A-4
46627QBA5
AAA
Aaa
NR
A-SB
46627QBB3
AAA
Aaa
NR
A-1A
46627QBM9
AAA
Aaa
NR
A-M
46627QBC1
AAA
Aaa
NR
A-J
46627QBD9
AAA
Aaa
NR
B
46627QBG2
AA
Aa2
NR
C
46627QBH0
AA-
Aa3
NR
D
46627QBJ6
A
A2
NR
E
46627QAA6
A-
A3
NR
F
46627QAC2
BBB+
Baa1
NR
G
46627QAE8
BBB
Baa2
NR
H
46627QAG3
BBB-
Baa3
NR
J
46627QAJ7
BB+
Ba1
NR
K
46627QAL2
BB
Ba2
NR
L
46627QAN8
BB-
Ba3
NR
M
46627QAQ1
B+
B1
NR
N
46627QAS7
B
B2
NR
P
46627QAU2
B-
B3
NR
NR
46627QAW8
NR
NR
NR
X-1
46627QBE7
AAA
Aaa
NR
Page 11 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
NR - Designates that the class was not rated by the rating agency.
(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Rating Information
Class
CUSIP
Fitch
Moody's
S&P
Fitch
Moody's
S&P
Original Ratings
Rating Change/Change Date(1)
Statement Date:
X-2
46627QBF4
AAA
Aaa
NR
Page 12 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
NR - Designates that the class was not rated by the rating agency.
(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution
Date
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Foreclosure
REO
Modifications
Specially Serviced
Bankruptcy
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
ABN AMRO Acct: 723782.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11/13/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 13 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution
Date
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Foreclosure
REO
Modifications
Specially Serviced
Bankruptcy
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
Loan Group I
ABN AMRO Acct: 723782.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11/13/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 14 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution
Date
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Foreclosure
REO
Modifications
Specially Serviced
Bankruptcy
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
# Balance
Delinquency Aging Categories
Special Event Categories (1)
Statement Date:
Loan Group II
ABN AMRO Acct: 723782.1
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
11/13/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8/14/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0.00%
0.00%
0.00%
0.00%
0
0.00%
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
7/12/2006
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
Page 15 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Delinquent Loan Detail
Disclosure
Control #
Paid
Thru
Date
Current P&I
Advance
Outstanding
P&I
Advances**
Out. Property
Protection
Advances
Loan Status
Code (1)
Special
Servicer
Transfer Date
Foreclosure
Date
Bankruptcy
Date
REO
Date
Statement Date:
1-Nov-06
109,245.87
109,245.87
0.00
A
30
1-Nov-06
100,645.79
100,645.79
0.00
A
42
1-Nov-06
48,388.20
48,388.20
0.00
A
70
1-Nov-06
41,549.38
41,549.38
0.00
A
80
1-Nov-06
36,127.86
36,127.86
0.00
A
88
1-Nov-06
28,294.79
28,294.79
0.00
A
91
1-Nov-06
34,696.17
34,696.17
0.00
A
92
1-Nov-06
24,522.50
24,522.50
0.00
A
97
1-Nov-06
16,022.07
16,022.07
0.00
A
111
1-Nov-06
14,906.67
14,906.67
0.00
A
113
1-Nov-06
13,317.85
13,317.85
0.00
A
116
1-Nov-06
9,907.92
9,907.92
0.00
A
119
1-Nov-06
9,701.33
9,701.33
0.00
A
120
1-Nov-06
9,775.00
9,775.00
0.00
A
121
1-Nov-06
9,208.38
9,208.38
0.00
A
122
506,309.77
506,309.77
Total
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 16 of 38
A. In Grace Period
1. Delinq. 1 month
2. Delinq. 2 months
3. Delinquent 3 + months
4. Performing Matured Balloon
** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.
7. Foreclosure
9. REO
B. Late Payment but < 1 month delinq.
5. Non Performing Matured Balloon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution
Date
Ending Pool (1)
Payoffs (2)
Penalties
Appraisal Reduct. (2)
Liquidations (2)
Realized Losses (2)
Remaining Term
Curr Weighted Avg.
# Balance
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Amort
ABN AMRO Acct: 723782.1
Series 2006-CIBC15
12-Dec-06
122
100.00%
2,113,496,726
99.77%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
114
270
6.09%
6.07%
0
0
0
0
13-Nov-06
122
100.00%
2,114,374,798
99.81%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
115
271
6.30%
6.27%
0
0
0
0
12-Oct-06
122
100.00%
2,115,115,153
99.85%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
116
272
6.09%
6.07%
0
0
0
0
12-Sep-06
122
100.00%
2,115,984,969
99.89%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
117
272
6.30%
6.27%
0
0
0
0
14-Aug-06
122
100.00%
2,116,716,838
99.93%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
118
273
6.30%
6.27%
0
0
0
0
12-Jul-06
122
100.00%
2,117,444,853
99.96%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
119
274
6.09%
6.07%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 17 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution
Date
Ending Pool (1)
Payoffs (2)
Penalties
Appraisal Reduct. (2)
Liquidations (2)
Realized Losses (2)
Remaining Term
Curr Weighted Avg.
# Balance
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Loan Group I
Amort
ABN AMRO Acct: 723782.1
Series 2006-CIBC15
12-Dec-06
96
78.69%
1,882,025,717
88.85%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
114
260
6.13%
6.10%
0
0
0
0
13-Nov-06
96
78.69%
1,882,825,757
88.88%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
115
261
6.33%
6.30%
0
0
0
0
12-Oct-06
96
78.69%
1,883,501,165
88.92%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
116
262
6.13%
6.10%
0
0
0
0
12-Sep-06
96
78.69%
1,884,293,661
88.95%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
117
263
6.33%
6.30%
0
0
0
0
14-Aug-06
96
78.69%
1,884,961,314
88.98%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
118
263
6.33%
6.30%
0
0
0
0
12-Jul-06
96
78.69%
1,885,625,443
89.02%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
119
264
6.13%
6.10%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 18 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution
Date
Ending Pool (1)
Payoffs (2)
Penalties
Appraisal Reduct. (2)
Liquidations (2)
Realized Losses (2)
Remaining Term
Curr Weighted Avg.
# Balance
# Balance
# Amount
# Balance
# Balance
# Amount
Life
Coupon Remit
Statement Date:
Loan Group II
Amort
ABN AMRO Acct: 723782.1
Series 2006-CIBC15
12-Dec-06
26
21.31%
231,471,009
10.93%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
112
348
5.83%
5.80%
0
0
0
0
13-Nov-06
26
21.31%
231,549,041
10.93%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
113
349
6.02%
5.99%
0
0
0
0
12-Oct-06
26
21.31%
231,613,988
10.93%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
114
350
5.83%
5.80%
0
0
0
0
12-Sep-06
26
21.31%
231,691,308
10.94%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
115
351
6.02%
6.00%
0
0
0
0
14-Aug-06
26
21.31%
231,755,524
10.94%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
116
352
6.02%
6.00%
0
0
0
0
12-Jul-06
26
21.31%
231,819,410
10.94%
0.00%
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
0
0.00%
117
353
5.83%
5.80%
0
0
0
0
(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.
Page 19 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Historical Collateral Level Prepayment Report
Disclosure
Control #
Payoff
Period
Initial
Balance
Type
Payoff
Amount
Penalty
Amount
Prepayment
Date
Maturity
Date
Property
Type
Geographic
Location
Statement Date:
Cumulative
Current
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 20 of 38
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Mortgage Loan Characteristics
ABN AMRO Acct: 723782.1
Series 2006-CIBC15
Commercial Mortgage Pass-Through Certificates
30-Nov-06
12-Jan-07
13-Nov-06
12-Dec-06
12-Dec-06
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 21 of 38
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
7
16,381,125
0.78
111
5.63
0.00
%
0 to
3,000,000
%
7
23,861,338
1.13
120
5.78
0.00
%
3,000,000 to
4,000,000
%
11
49,102,984
2.32
122
5.91
0.00
%
4,000,000 to
5,000,000
%
20
120,915,387
5.72
112
6.00
0.00
%
5,000,000 to
7,000,000
%
23
191,332,088
9.05
115
5.86
0.00
%
7,000,000 to 10,000,000
%
20
243,271,163
11.51
110
6.20
0.00
%
10,000,000 to 15,000,000
%
15
271,561,187
12.85
126
6.15
0.00
%
15,000,000 to 25,000,000
%
11
365,866,728
17.31
115
6.04
0.00
%
25,000,000 to 50,000,000
%
7
538,504,726
25.48
108
6.12
0.00
%
50,000,000 to 150,000,000
%
1
292,700,000
13.85
113
6.26
0.00
%
150,000,000 &
Above
%
292,700,000
2,035,000
2,113,496,726
122
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
17,323,744
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
8
115,869,016
5.48
114
5.42
0.00
%
0.000%
%
to
5.500%
64
652,456,418
30.87
116
5.83
0.00
%
5.500%
%
to
6.000%
44
1,198,563,272
56.71
114
6.22
0.00
%
6.000%
%
to
6.500%
6
146,608,019
6.94
103
6.76
0.00
%
6.500%
%
&
Above
122
2,113,496,726
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
5.340%
7.380%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
61
0
0
0.00
0
0.00
0.00
%
%
to
61
85
0
0
0.00
0
0.00
0.00
%
%
to
85
121
1
3,014,919
0.14
172
5.95
0.00
%
%
to
121
181
1
15,813,043
0.75
234
6.61
0.00
%
%
&
181
Above
234
172
2
18,827,961
Minimum Remaining Term
Maximum Remaining Term
0.89
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
1
11,000,000
0.52
52
6.56
0.00
%
%
0
to
60
1
77,000,000
3.64
78
6.71
0.00
%
%
61
to
84
114
1,933,502,652
91.48
113
6.07
0.00
%
%
85
to
120
2
45,649,703
2.16
145
5.94
0.00
%
%
121
to
180
2
27,516,409
1.30
189
5.94
0.00
%
%
181
& Above
227
52
120
2,094,668,764
Minimum Remaining Term
Maximum Remaining Term
%
99.11
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Mortgage Loan Characteristics
ABN AMRO Acct: 723782.1
Series 2006-CIBC15
Commercial Mortgage Pass-Through Certificates
30-Nov-06
12-Jan-07
13-Nov-06
12-Dec-06
12-Dec-06
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Loan Group I
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 22 of 38
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
3
7,154,125
0.38
110
5.81
0.00
%
0 to
3,000,000
%
3
9,776,640
0.52
131
6.06
0.00
%
3,000,000 to
4,000,000
%
10
44,302,984
2.35
123
5.92
0.00
%
4,000,000 to
5,000,000
%
14
84,602,648
4.50
113
6.03
0.00
%
5,000,000 to
7,000,000
%
20
164,802,279
8.76
115
5.89
0.00
%
7,000,000 to 10,000,000
%
17
207,057,427
11.00
109
6.25
0.00
%
10,000,000 to 15,000,000
%
11
195,498,159
10.39
131
6.20
0.00
%
15,000,000 to 25,000,000
%
10
337,626,728
17.94
116
6.09
0.00
%
25,000,000 to 50,000,000
%
7
538,504,726
28.61
108
6.12
0.00
%
50,000,000 to 150,000,000
%
1
292,700,000
15.55
113
6.26
0.00
%
150,000,000 &
Above
%
292,700,000
2,150,000
1,882,025,717
96
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
19,604,435
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
2
59,913,016
3.18
116
5.39
0.00
%
0.000%
%
to
5.500%
48
540,737,402
28.73
116
5.84
0.00
%
5.500%
%
to
6.000%
40
1,134,767,280
60.29
114
6.22
0.00
%
6.000%
%
to
6.500%
6
146,608,019
7.79
103
6.76
0.00
%
6.500%
%
&
Above
96
1,882,025,717
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
5.380%
7.380%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
61
0
0
0.00
0
0.00
0.00
%
%
to
61
85
0
0
0.00
0
0.00
0.00
%
%
to
85
121
1
3,014,919
0.16
172
5.95
0.00
%
%
to
121
181
1
15,813,043
0.84
234
6.61
0.00
%
%
&
181
Above
234
172
2
18,827,961
Minimum Remaining Term
Maximum Remaining Term
1.00
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
1
11,000,000
0.58
52
6.56
0.00
%
%
0
to
60
1
77,000,000
4.09
78
6.71
0.00
%
%
61
to
84
88
1,702,031,643
90.44
113
6.10
0.00
%
%
85
to
120
2
45,649,703
2.43
145
5.94
0.00
%
%
121
to
180
2
27,516,409
1.46
189
5.94
0.00
%
%
181
& Above
227
52
94
1,863,197,755
Minimum Remaining Term
Maximum Remaining Term
%
99.00
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Mortgage Loan Characteristics
ABN AMRO Acct: 723782.1
Series 2006-CIBC15
Commercial Mortgage Pass-Through Certificates
30-Nov-06
12-Jan-07
13-Nov-06
12-Dec-06
12-Dec-06
Record Date:
Next Payment:
Prior Payment:
Payment Date:
Statement Date:
Loan Group II
Distribution of Mortgage Interest Rates
Distribution of Principal Balances
Distribution of Remaining Term (Balloon)
Distribution of Remaining Term (Fully Amortizing)
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 23 of 38
Current Scheduled
Balance
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
4
9,227,000
3.99
112
5.48
0.00
%
0 to
3,000,000
%
4
14,084,698
6.08
112
5.59
0.00
%
3,000,000 to
4,000,000
%
1
4,800,000
2.07
111
5.79
0.00
%
4,000,000 to
5,000,000
%
6
36,312,739
15.69
112
5.93
0.00
%
5,000,000 to
7,000,000
%
3
26,529,809
11.46
113
5.72
0.00
%
7,000,000 to 10,000,000
%
3
36,213,736
15.65
112
5.89
0.00
%
10,000,000 to 15,000,000
%
4
76,063,028
32.86
112
6.02
0.00
%
15,000,000 to 25,000,000
%
1
28,240,000
12.20
111
5.44
0.00
%
25,000,000 to 50,000,000
%
0
0
0.00
0
0.00
0.00
%
50,000,000 to 150,000,000
%
0
0
0.00
0
0.00
0.00
%
150,000,000 &
Above
%
28,240,000
2,035,000
231,471,009
26
100.00
%
Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance
8,902,731
Current Mortgage
Interest Rate
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
6
55,956,000
24.17
111
5.45
0.00
%
0.000%
%
to
5.500%
16
111,719,017
48.26
112
5.79
0.00
%
5.500%
%
to
6.000%
4
63,795,992
27.56
113
6.22
0.00
%
6.000%
%
to
6.500%
0
0
0.00
0
0.00
0.00
%
6.500%
%
&
Above
26
231,471,009
Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate
100.00
%
5.340%
6.330%
Fully Amortizing
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
to
0
61
0
0
0.00
0
0.00
0.00
%
%
to
61
85
0
0
0.00
0
0.00
0.00
%
%
to
85
121
0
0
0.00
0
0.00
0.00
%
%
to
121
181
0
0
0.00
0
0.00
0.00
%
%
&
181
Above
0
0
0.00
%
Balloon
Mortgage Loans
# of
Loans
Scheduled
Balance
% of
Balance
Weighted Average
Term Coupon PFY DSCR
0
0
0.00
0
0.00
0.00
%
%
0
to
60
0
0
0.00
0
0.00
0.00
%
%
61
to
84
26
231,471,009
100.00
112
5.83
0.00
%
%
85
to
120
0
0
0.00
0
0.00
0.00
%
%
121
to
180
0
0
0.00
0
0.00
0.00
%
%
181
& Above
114
109
26
231,471,009
Minimum Remaining Term
Maximum Remaining Term
%
100.00
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
DC
6.26%
7-May-16
JPCIB15A
Office
0.00
292,700,000
1,526,309
1
WI
6.00%
1-May-16
JPCIB15A
Office
0.00
112,000,000
560,000
2
XX
6.17%
1-May-16
JPCIB15A
Retail
0.00
81,730,000
420,467
3
XX
6.11%
1-Jun-16
JPCIB15A
Other
0.00
79,210,000
403,245
4
NY
6.71%
1-Jun-13
JPCIB15A
Industrial
0.00
77,000,000
430,558
5
XX
5.93%
1-Jul-16
JPCIB15A
Retail
0.00
73,900,000
365,189
6
AZ
6.32%
1-Jun-16
JPCIB15A
Other
0.00
64,664,726
403,180
7
IN
5.38%
1-Oct-15
JPCIB15A
Office
0.00
50,000,000
224,167
8
CA
6.25%
1-Jun-16
JPCIB15A
Retail
0.00
43,000,000
223,797
9
KY
5.94%
1-Jan-16
JPCIB15A
Other
0.00
11,594,737
69,816
10
KY
5.94%
1-Jan-16
JPCIB15A
Office
0.00
8,823,394
55,473
11
KY
5.94%
1-Jan-16
JPCIB15A
Other
0.00
7,103,110
44,658
12
TN
5.94%
1-Jan-16
JPCIB15A
Other
0.00
6,585,175
41,401
13
KY
5.94%
1-Jan-16
JPCIB15A
Other
0.00
6,215,221
39,075
14
MN
5.69%
1-May-16
JPCIB15A
Office
0.00
40,000,000
189,767
15
NJ
5.81%
1-Mar-16
JPCIB15A
Industrial
0.00
37,000,000
179,142
16
VA
6.27%
1-Jun-16
JPCIB15A
Other
0.00
35,812,189
222,127
17
CA
6.07%
1-Jul-18
JPCIB15A
Office
0.00
35,736,687
217,461
18
OK
5.91%
1-Apr-16
JPCIB15A
Office
0.00
32,501,571
194,357
19
TN
6.40%
1-Jun-16
JPCIB15A
Other
0.00
30,668,880
192,812
20
PA
6.41%
1-Jun-16
JPCIB15A
Industrial
0.00
29,450,427
185,344
21
MS
6.44%
1-Jun-16
JPCIB15A
Other
0.00
28,356,974
179,016
22
WV
5.44%
1-Mar-16
JPCIB15B
Multifamily
0.00
28,240,000
128,021
23
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 24 of 38
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
MD
5.67%
1-Apr-16
JPCIB15A
Retail
0.00
25,100,000
118,598
24
SC
5.97%
1-Feb-22
JPCIB15A
Industrial
0.00
23,409,864
152,644
25
XX
6.33%
1-May-16
JPCIB15B
Multifamily
0.00
22,963,028
143,435
26
FL
6.41%
1-Jun-16
JPCIB15A
Other
0.00
20,744,642
130,555
27
FL
6.17%
1-Apr-16
JPCIB15B
Multifamily
0.00
20,000,000
102,833
28
XX
6.09%
1-Apr-16
JPCIB15A
Industrial
0.00
19,435,738
127,688
29
NY
6.14%
1-Jun-16
JPCIB15A
Industrial
0.00
17,903,301
109,545
A
30
NY
6.14%
1-May-16
JPCIB15A
Industrial
0.00
17,300,000
88,487
31
XX
5.92%
1-Apr-16
JPCIB15A
Other
0.00
17,000,000
83,867
32
WA
5.49%
1-Mar-16
JPCIB15B
Multifamily
0.00
17,000,000
77,775
33
TX
5.85%
1-Apr-16
JPCIB15A
Office
0.00
16,300,000
79,395
34
TX
5.93%
1-May-16
JPCIB15B
Multifamily
0.00
16,100,000
79,561
35
CT
6.61%
1-Jun-26
JPCIB15A
Industrial
0.00
15,813,043
120,330
36
NJ
6.69%
1-Jun-16
JPCIB15A
Other
0.00
15,924,232
103,138
37
OH
6.47%
1-May-16
JPCIB15A
Other
0.00
15,908,194
100,815
38
CA
6.08%
1-Apr-16
JPCIB15A
Office
0.00
15,759,144
95,997
39
OH
6.17%
1-Jun-16
JPCIB15B
Multifamily
0.00
14,870,226
91,273
40
OH
6.37%
1-Jun-16
JPCIB15A
Industrial
0.00
14,945,000
79,333
41
TX
7.38%
1-Jun-16
JPCIB15A
Other
0.00
14,541,491
100,888
A
42
NJ
6.16%
1-Mar-16
JPCIB15A
Office
0.00
13,072,884
91,972
43
CA
6.22%
1-May-16
JPCIB15A
Office
0.00
13,000,000
67,383
44
CT
5.86%
1-Apr-16
JPCIB15A
Retail
0.00
13,000,000
63,483
45
CT
5.50%
1-Apr-16
JPCIB15A
Retail
0.00
13,000,000
59,583
46
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 25 of 38
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
IL
5.99%
1-Apr-16
JPCIB15A
Office
0.00
12,540,000
62,596
47
KY
5.99%
1-Apr-16
JPCIB15A
Industrial
0.00
12,480,000
62,296
48
MD
6.76%
1-Apr-16
JPCIB15A
Other
0.00
12,329,254
86,097
49
VA
6.19%
1-Jun-16
JPCIB15A
Office
0.00
11,896,467
73,174
50
FL
6.23%
1-Jun-16
JPCIB15A
Retail
0.00
11,131,091
68,753
51
CA
6.56%
1-Apr-11
JPCIB15A
Retail
0.00
11,000,000
60,133
52
XX
6.23%
1-Apr-16
JPCIB15A
Retail
0.00
11,000,000
57,108
53
PA
6.18%
1-Jun-16
JPCIB15A
Retail
0.00
10,941,435
67,229
54
TX
5.88%
1-May-16
JPCIB15B
Multifamily
0.00
10,720,000
52,528
55
TX
5.50%
1-Jan-16
JPCIB15B
Multifamily
0.00
10,623,510
60,753
56
OH
6.21%
1-May-16
JPCIB15A
Retail
0.00
10,585,067
65,297
57
GA
5.46%
1-Dec-20
JPCIB15A
Industrial
0.00
9,913,016
61,782
58
AZ
6.36%
1-Jun-16
JPCIB15A
Retail
0.00
10,000,000
53,000
59
CA
5.73%
1-May-16
JPCIB15B
Manufactured Housing
0.00
9,832,717
57,648
60
TX
5.54%
1-Apr-16
JPCIB15A
Retail
0.00
9,650,000
44,571
61
MI
5.80%
1-Apr-16
JPCIB15A
Office
0.00
9,426,224
55,726
62
FL
6.40%
1-Jun-16
JPCIB15A
Retail
0.00
9,330,000
49,760
63
FL
5.88%
1-Feb-16
JPCIB15A
Other
0.00
9,066,279
58,614
64
CA
6.19%
1-Jun-16
JPCIB15A
Industrial
0.00
8,759,222
53,877
65
PA
5.50%
1-Apr-16
JPCIB15B
Multifamily
0.00
8,600,000
39,417
66
NV
6.10%
1-Jun-16
JPCIB15A
Office
0.00
8,500,000
43,208
67
MD
5.76%
1-Mar-16
JPCIB15A
Retail
0.00
8,200,000
39,360
68
FL
5.94%
1-Apr-16
JPCIB15A
Retail
0.00
8,200,000
40,590
69
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 26 of 38
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
NC
5.94%
1-May-16
JPCIB15B
Multifamily
0.00
8,097,092
48,523
A
70
FL
5.88%
1-Feb-16
JPCIB15A
Other
0.00
8,041,395
51,988
71
MI
5.57%
1-Apr-16
JPCIB15A
Retail
0.00
8,000,000
37,153
72
IN
5.88%
1-Mar-16
JPCIB15A
Mixed Use
0.00
7,773,225
46,402
73
PA
5.55%
1-May-16
JPCIB15A
Retail
0.00
7,680,000
35,488
74
NJ
5.98%
1-Jun-16
JPCIB15A
Industrial
0.00
7,458,246
44,870
75
VA
5.96%
1-Apr-16
JPCIB15A
Office
0.00
7,415,000
36,828
76
NV
6.19%
1-Jun-16
JPCIB15A
Retail
0.00
7,199,551
44,284
77
CA
5.86%
1-Mar-16
JPCIB15A
Office
0.00
7,113,617
42,374
78
GA
6.00%
1-Apr-16
JPCIB15A
Retail
0.00
7,150,000
35,750
79
TX
6.01%
1-May-16
JPCIB15A
Self Storage
0.00
6,955,322
42,014
A
80
WI
5.87%
1-Apr-16
JPCIB15A
Retail
0.00
6,946,492
41,385
81
NC
5.89%
1-May-16
JPCIB15B
Multifamily
0.00
6,850,000
33,628
82
IN
5.89%
1-May-16
JPCIB15A
Office
0.00
6,805,079
40,586
83
NE
6.42%
1-Jun-16
JPCIB15A
Other
0.00
6,658,459
44,972
84
TX
5.93%
1-Jan-16
JPCIB15B
Multifamily
0.00
6,400,000
31,600
85
NV
5.90%
1-Jun-16
JPCIB15B
Multifamily
0.00
6,250,000
30,729
86
IN
5.88%
1-May-16
JPCIB15A
Office
0.00
6,000,000
29,413
87
MN
6.13%
1-May-16
JPCIB15B
Multifamily
0.00
5,962,739
36,476
A
88
TX
6.10%
1-May-16
JPCIB15A
Retail
0.00
5,815,000
29,560
89
IN
5.89%
1-May-16
JPCIB15A
Office
0.00
5,761,965
34,365
90
TX
5.93%
1-Apr-16
JPCIB15B
Multifamily
0.00
5,750,000
28,391
A
91
NC
6.42%
1-Jun-16
JPCIB15A
Retail
0.00
5,522,019
34,788
A
92
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 27 of 38
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
FL
6.33%
1-Jun-16
JPCIB15A
Office
0.00
5,471,711
34,160
93
MD
5.53%
1-Apr-16
JPCIB15A
Industrial
0.00
5,500,000
25,346
94
NM
6.27%
1-Jun-16
JPCIB15A
Office
0.00
5,200,000
27,170
95
PA
5.93%
1-May-16
JPCIB15A
Office
0.00
5,166,205
30,943
96
OH
5.79%
1-May-16
JPCIB15B
Multifamily
0.00
5,100,000
24,608
A
97
UT
5.94%
1-Feb-16
JPCIB15A
Retail
0.00
4,977,280
32,352
98
CA
5.88%
1-May-16
JPCIB15A
Office
0.00
4,867,794
29,001
99
TX
5.79%
1-Mar-16
JPCIB15B
Manufactured Housing
0.00
4,800,000
23,160
100
MI
5.69%
1-May-16
JPCIB15A
Retail
0.00
4,751,461
30,009
101
AL
5.94%
1-May-16
JPCIB15A
Industrial
0.00
4,650,000
23,018
102
IN
5.84%
1-May-16
JPCIB15A
Office
0.00
4,619,179
27,410
103
TX
6.20%
1-May-16
JPCIB15A
Retail
0.00
4,164,395
25,662
104
NJ
5.77%
1-Nov-25
JPCIB15A
Retail
0.00
4,106,545
29,535
105
NY
6.31%
1-Jun-16
JPCIB15A
Self Storage
0.00
4,088,752
25,467
106
ME
5.88%
1-Feb-16
JPCIB15A
Other
0.00
4,069,971
26,313
107
GA
5.82%
1-Mar-16
JPCIB15A
Office
0.00
4,007,608
23,771
108
CA
5.83%
1-Apr-16
JPCIB15B
Multifamily
0.00
3,770,698
22,369
109
KY
5.98%
1-Apr-16
JPCIB15A
Retail
0.00
3,761,721
22,674
110
NY
5.34%
1-May-16
JPCIB15B
Multifamily
0.00
3,614,000
16,082
A
111
TX
5.56%
1-Mar-16
JPCIB15B
Multifamily
0.00
3,500,000
16,202
112
NY
5.61%
1-Apr-16
JPCIB15B
Multifamily
0.00
3,200,000
14,960
A
113
IL
5.95%
1-Apr-21
JPCIB15A
Office
0.00
3,014,919
26,076
114
CT
6.26%
1-May-16
JPCIB15A
Office
0.00
3,000,000
15,650
115
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 28 of 38
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Loan Level Detail
Disclosure
Control #
Group
Property
Type
Maturity
Date
PFY
DSCR
Operating
Statement
Date
Geo.
Location
Ending
Principal
Balance
Note
Rate
Scheduled
P&I
Prepayment
Amount
Prepayment
Date
Loan
Status
Code (1)
Statement Date:
NY
5.48%
1-May-16
JPCIB15B
Multifamily
0.00
2,927,000
13,367
A
116
NM
5.88%
1-Feb-16
JPCIB15A
Other
0.00
2,512,936
16,246
117
CA
5.96%
1-Apr-16
JPCIB15A
Manufactured Housing
0.00
2,491,189
14,984
118
OH
5.55%
1-Jan-16
JPCIB15A
Retail
0.00
2,150,000
9,944
A
119
NY
5.46%
1-Apr-16
JPCIB15B
Multifamily
0.00
2,140,000
9,737
A
120
NY
5.54%
1-Apr-16
JPCIB15B
Multifamily
0.00
2,125,000
9,810
A
121
NY
5.45%
1-Apr-16
JPCIB15B
Multifamily
0.00
2,035,000
9,242
A
122
2,113,496,726
11,614,311
0
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 29 of 38
* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.
(1) Legend:
A. In Grace Period
B. Late Payment but < 1 month delinq
1. Delinquent 1 month
2. Delinquent 2 months
3. Delinquent 3+ months
4. Performing Matured Balloon
7. Foreclosure
9. REO
5. Non Performing Matured Ballon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Appraisal Reduction Detail
Disclosure
Control#
Appraisal
Red. Date
Scheduled
Balance
ASER
Note
Rate
Maturity
Date
Property
Type
Geographic
Location
Appraisal
Value Date
DSCR
Statement Date:
Remaining Term
Life
AR
Amount
Current P&I
Advance
Page 30 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Specially Serviced (Part I) ~ Loan Detail (End of Period)
Disclosure
Control #
Servicing
Xfer Date
Balance
Maturity
Date
Remaining
Property
Type
Geo.
Location
NOI
DSCR
NOI
Date
Schedule
Actual
Life
Statement Date:
Loan
Status
Code(1)
Note Rate
Not Avail
Not Avail Not Avail
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 31 of 38
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
7. Foreclosure
9. REO
5. Non Performing Mat. Balloon
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)
Disclosure
Control #
Resolution
Strategy
Comments
Statement Date:
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 32 of 38
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Modified Loan Detail
Disclosure
Control #
Modification
Date
Cutoff
Maturity
Date
Modification
Description
Modified
Maturity
Date
Statement Date:
Ending
Principal
Balance
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 33 of 38
Modified Loan Detail includes loans whose terms, fees, penalties or payments have been waived or extended.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Maturity Extension Summary
Statement Date:
Loans which have had their Maturity Dates extended
Stated Principal Balance outstanding:
Weighted Average Extension Period:
Loans in the process of having their Maturity Dates extended
Stated Principal Balance outstanding:
Weighted Average Extension Period:
Loans in the process of having their Maturity Dates further extended
Cutoff Principal Balance:
Weighted Average Extension Period:
Loans paid-off that did experience Maturity Date extensions
Cutoff Principal Balance:
Weighted Average Extension Period:
0
0.00
0
0.00
Number of Loans:
0
Number of Loans:
0
0
0.00
0
Number of Loans:
Number of Loans:
0
0.00
0
Loans paid-off that did not experience Maturity Date extensions
Number of Loans:
Cutoff Principal Balance:
0
0.00
Page 34 of 38
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Realized Loss Detail
Period
Disclosure
Control #
Appraisal
Date
Appraisal
Value
Beginning
Scheduled
Balance
Gross
Proceeds
Gross Proceeds
as a % of
Sched. Balance
Aggregate
Liquidation
Expenses *
Net
Liquidation
Proceeds
Net Proceeds
as a % of
Sched. Balance
Realized
Loss
Statement Date:
Current Total
Cumulative
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 35 of 38
* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
Historical Collateral Level REO Report
Property
Type
Statement Date:
State
Actual
Balance
Scheduled
Balance
Recent
Appraisal
Value
Appraisal
Reduction
Amount
Date
Liquidated
Liquidation
Proceeds
Liquidation
Expenses
Realized
Loss
Disclosure
Control #
REO
Date
City
Appraisal
Date
ABN AMRO Acct: 723782.1
Other
Revenue
Recovered
Type
(*)
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 36 of 38
(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Material Breaches and Material Document Defect Detail
Disclosure
Control #
Material Breach and Material Document Defect
Description
Material
Breach
Date
Statement Date:
Ending
Principal
Balance
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 37 of 38
Material breaches of pool asset representation or warranties or transaction covenants.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
Payment Date:
Prior Payment:
Next Payment:
Record Date:
12-Dec-06
12-Dec-06
13-Nov-06
12-Jan-07
30-Nov-06
Commercial Mortgage Pass-Through Certificates
Series 2006-CIBC15
ABN AMRO Acct: 723782.1
Defeased Loans
Statement Date:
Disclosure
Control #
08-Dec-2006 - 07:22 (3869-3904) (c) 2006 LaSalle Bank N.A.
Page 38 of 38