Unassociated Document

EX-99.1 3 jpcibc19_200712ex991.htm JP MORGAN 2007-CIBC19 MONTHLY DISTRIBUTION REPORT - DECEMBER 2007 Unassociated Document

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Administrator:

Dilyana Vlashka 312.992.5428
dilyana.vlashka@abnamro.com

Analyst:

Andy Streepey 312.904.9387
andy.streepey@bankofamerica.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 8-9
Page 10-11
Page 12-13
Page 14-15
Page 16-18
Page 19-20
Page 21-23

Historical Collateral Prepayment
Defeased Loans
Mortgage Loan Characteristics
Loan Level Detail
Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments

Page 24
Page 25
Page 26-28
Page 29-39
Page 40
Page 41
Page 42

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

JPCIBC19

JPCIBC19_200712_3.ZIP

Modified Loan Detail
Summary of Loan Maturity Extensions
Realized Loss Detail

Page 43

Page 44
Page 45

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.capmark.com,www.wellsfargo.com/cms

www.etrustee.net

Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp.

Master Servicer: Capmark Finance Inc./Wells Fargo Bank, National Association

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

Special Servicer: LNR Partners, Inc.

Closing Date:

14-Jun-2007

First Payment Date:

12-Jul-2007

Rated Final Payment Date:

12-Feb-2049

Determination Date:

6-Dec-2007

Trust Collection Period

11/7/2007 - 12/6/2007

Historical REO Report

Page 46-48
Page 49

Material Breaches Detail

Page 1 of 49

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.772306%

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 724786.1

942.241478210

13.158695808

0.000000000

929.082782402

4.348444407

Fixed

0.00

0.000000000

5.5380000000%

0.000000000

46630VAA0

A-1

52,983,000.00

697,187.18

0.00

49,225,593.06

230,393.63

49,922,780.24

1000.000000000

0.000000000

1000.000000000

4.789058596

5.8150000000%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAB8

A-2

151,614,000.00

0.00

151,614,000.00

726,088.33

151,614,000.00

1000.000000000

0.000000000

1000.000000000

4.789058556

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAC6

A-3

180,000,000.00

0.00

180,000,000.00

862,030.54

180,000,000.00

1000.000000000

0.000000000

1000.000000000

4.789058584

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAD4

A-4

1,195,030,000.00

0.00

1,195,030,000.00

5,723,068.68

1,195,030,000.00

1000.000000000

0.000000000

1000.000000000

4.774891954

5.9202529732%

0.00

0.000000000

5.7298702979%

0.000000000

46630VAE2

A-SB

117,589,000.00

0.00

117,589,000.00

561,474.77

117,589,000.00

999.278415432

0.153541198

0.000000000

999.124874234

4.785602862

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAF9

A-1A

595,708,000.00

91,465.72

0.00

595,186,680.58

2,850,821.91

595,278,146.30

998.934526031

0.000000000

998.693760573

0.010083134

0.00

0.000000000

0.0121126668%

0.000000000

46630VAG7

3,275,606,503.00

0.00

3,271,327,776.64

33,028.38

3,272,116,429.54

1000.000000000

0.000000000

1000.000000000

4.789058588

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAJ1

A-M

327,561,000.00

0.00

327,561,000.00

1,568,708.82

327,561,000.00

1000.000000000

0.000000000

1000.000000000

4.789058569

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAL6

A-J

262,048,000.00

0.00

262,048,000.00

1,254,963.22

262,048,000.00

1000.000000000

0.000000000

1000.000000000

4.789058493

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAN2

24,567,000.00

0.00

24,567,000.00

117,652.80

24,567,000.00

1000.000000000

0.000000000

1000.000000000

4.789058642

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAP7

36,851,000.00

0.00

36,851,000.00

176,481.60

36,851,000.00

1000.000000000

0.000000000

1000.000000000

4.789058493

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAQ5

32,756,000.00

0.00

32,756,000.00

156,870.40

32,756,000.00

1000.000000000

0.000000000

1000.000000000

4.789058493

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAR3

49,134,000.00

0.00

49,134,000.00

235,305.60

49,134,000.00

1000.000000000

0.000000000

1000.000000000

4.789058642

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAS1/U48072AB5

36,851,000.00

0.00

36,851,000.00

176,481.60

36,851,000.00

1000.000000000

0.000000000

1000.000000000

4.789058493

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAT9/U48072AC3

40,945,000.00

0.00

40,945,000.00

196,088.00

40,945,000.00

1000.000000000

0.000000000

1000.000000000

4.789058493

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAU6/U48072AD1

32,756,000.00

0.00

32,756,000.00

156,870.40

32,756,000.00

1000.000000000

0.000000000

1000.000000000

4.789058493

5.9372529732%

0.00

0.000000000

5.7468702979%

0.000000000

46630VAV4/U48072AE9

40,945,000.00

0.00

40,945,000.00

196,088.00

40,945,000.00

Page 2 of 49

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

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.772306%

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

109

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 724786.1

1000.000000000

0.000000000

1000.000000000

4.558333130

5.4700000000%

0.00

0.000000000

5.4700000000%

0.000000000

46630VAW2/U48072AF6

8,189,000.00

0.00

8,189,000.00

37,328.19

8,189,000.00

1000.000000000

0.000000000

1000.000000000

4.558333130

5.4700000000%

0.00

0.000000000

5.4700000000%

0.000000000

46630VAX0/U48072AG4

8,189,000.00

0.00

8,189,000.00

37,328.19

8,189,000.00

1000.000000000

0.000000000

1000.000000000

4.558333130

5.4700000000%

0.00

0.000000000

5.4700000000%

0.000000000

46630VAY8/U48072AH2

16,378,000.00

0.00

16,378,000.00

74,656.38

16,378,000.00

1000.000000000

0.000000000

1000.000000000

4.558333130

5.4700000000%

0.00

0.000000000

5.4700000000%

0.000000000

46630VAZ5/U48072AJ8

8,189,000.00

0.00

8,189,000.00

37,328.19

8,189,000.00

1000.000000000

0.000000000

1000.000000000

4.558334148

5.4700000000%

0.00

0.000000000

5.4700000000%

0.000000000

46630VBA9/U48072AK5

4,094,000.00

0.00

4,094,000.00

18,661.82

4,094,000.00

1000.000000000

0.000000000

1000.000000000

4.558333605

5.4700000000%

0.00

0.000000000

5.4700000000%

0.000000000

46630VAH5/U48072AM1

12,284,000.00

0.00

12,284,000.00

55,994.57

12,284,000.00

1000.000000000

0.000000000

1000.000000000

4.481626957

5.4700000000%

0.00

)

(3,140.78

)

(0.076706348

5.4700000000%

0.000000000

46630VBB7/U48072AL3

40,945,503.00

0.00

40,945,503.00

183,502.47

40,945,503.00

0.000000000

0.00

0.000000000

N/A

0.000000000

46630VBC5

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

46630VBD3

0.00

Total P&I Payment

0.00

)

(3,140.78

3,275,606,503.00

3,272,116,429.54

16,455,869.39

Total

3,271,327,776.64

788,652.90

0.00

15,667,216.49

Page 3 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

13,332,509.56

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

15,729,931.01

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

)

(3,140.78

0.00
0.00

0.00

)

(3,140.78

15,668,934.29

)

(1,717.80

0.00
0.00
0.00

)

(1,717.80

677,762.59
110,890.31
788,652.90

0.00
0.00
0.00
0.00
0.00
0.00

788,652.90

16,457,587.19

3,272,116,430.20

241

788,652.90

0.00

0.00
0.00

0.00

3,271,327,777.30

241

102,080.76

2,893,745.67

110,890.31

2,397,421.45

110,890.31

2,625,529.24

57,855.94

0.00
0.00

9,783.00

67,638.94

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

2,397,421.45

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,665,637.88

)

(102,080.76

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

15,667,216.49

16,455,869.39

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

Total Interest Due Certs

0.00
0.00
0.00

Page 4 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

11,084,122.32

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,874,266.78

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

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

)

(3,140.78

0.00
0.00

0.00

)

(3,140.78

12,822,007.29

)

(1,405.31

0.00
0.00
0.00

)

(1,405.31

586,296.87
110,890.31
697,187.18

0.00
0.00
0.00
0.00
0.00
0.00

697,187.18

13,519,194.47

2,676,837,747.96

182

697,187.18

0.00

0.00
0.00

0.00

2,676,140,560.78

182

102,080.76

2,141,993.62

110,890.31

1,790,144.46

110,890.31

2,018,252.25

49,118.71

0.00
0.00

7,688.95

56,807.66

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

1,790,144.46

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,913,885.83

)

(102,080.76

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

12,820,601.98

13,517,789.16

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

Total Interest Due Certs

0.00
0.00
0.00

Page 5 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

2,248,387.24

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,855,664.23

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

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

2,846,927.00

)

(312.49

0.00
0.00
0.00

)

(312.49

91,465.72

0.00

91,465.72

0.00
0.00
0.00
0.00
0.00
0.00

91,465.72

2,938,392.72

595,278,682.24

91,465.72

0.00

0.00
0.00

0.00

595,187,216.52

0.00

751,752.05

0.00

607,276.99

0.00

607,276.99

8,737.23

0.00
0.00

2,094.05

10,831.28

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

0.00

Less Other Interest Not Advanced

0.00

607,276.99

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(751,752.05

0.00
0.00

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

2,846,614.51

2,938,080.23

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

Total Interest Due Certs

0.00
0.00
0.00

Page 6 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Interest Adjustments Summary

Statement Date

0.00

3,140.78

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

3,140.78

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

)

(3,140.78

)

(3,140.78

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 7 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

5.538000%

49,922,780.24

230,393.63

0.00

230,393.63

0.00

A-1

0.00

30.00%

30.04%

230,393.63

0.00

30/360

5.746870%

151,614,000.00

726,088.33

0.00

726,088.33

0.00

A-2

0.00

30.00%

30.04%

726,088.33

0.00

30/360

5.746870%

180,000,000.00

862,030.54

0.00

862,030.54

0.00

A-3

0.00

30.00%

30.04%

862,030.54

0.00

30/360

5.746870%

1,195,030,000.00

5,723,068.68

0.00

5,723,068.68

0.00

A-4

0.00

30.00%

30.04%

5,723,068.68

0.00

30/360

5.729870%

117,589,000.00

561,474.77

0.00

561,474.77

0.00

A-SB

0.00

30.00%

30.04%

561,474.77

0.00

30/360

5.746870%

595,278,146.30

2,850,821.91

0.00

2,850,821.91

0.00

A-1A

0.00

30.00%

30.04%

2,850,821.91

0.00

30/360

0.012113%

3,272,116,429.54

33,028.38

0.00

33,028.38

0.00

33,028.38

0.00

30/360

5.746870%

327,561,000.00

1,568,708.82

0.00

1,568,708.82

0.00

A-M

0.00

20.00%

20.03%

1,568,708.82

0.00

30/360

5.746870%

262,048,000.00

1,254,963.22

0.00

1,254,963.22

0.00

A-J

0.00

12.00%

12.02%

1,254,963.22

0.00

30/360

5.746870%

24,567,000.00

117,652.80

0.00

117,652.80

0.00

11.25%

11.26%

117,652.80

0.00

30/360

5.746870%

36,851,000.00

176,481.60

0.00

176,481.60

0.00

10.13%

10.14%

176,481.60

0.00

30/360

5.746870%

32,756,000.00

156,870.40

0.00

156,870.40

0.00

9.13%

9.14%

156,870.40

0.00

30/360

5.746870%

49,134,000.00

235,305.60

0.00

235,305.60

0.00

7.63%

235,305.60

0.00

30/360

5.746870%

36,851,000.00

176,481.60

0.00

176,481.60

0.00

6.50%

6.51%

176,481.60

0.00

30/360

5.746870%

40,945,000.00

196,088.00

0.00

196,088.00

0.00

5.25%

5.26%

196,088.00

0.00

30/360

5.746870%

32,756,000.00

156,870.40

0.00

156,870.40

0.00

4.25%

4.26%

156,870.40

0.00

30/360

5.746870%

40,945,000.00

196,088.00

0.00

196,088.00

0.00

3.00%

196,088.00

0.00

30/360

5.470000%

8,189,000.00

37,328.19

0.00

37,328.19

0.00

2.75%

37,328.19

0.00

30/360

5.470000%

8,189,000.00

37,328.19

0.00

37,328.19

0.00

2.50%

37,328.19

0.00

30/360

5.470000%

16,378,000.00

74,656.38

0.00

74,656.38

0.00

2.00%

74,656.38

0.00

30/360

5.470000%

8,189,000.00

37,328.19

0.00

37,328.19

0.00

1.75%

37,328.19

0.00

30/360

5.470000%

4,094,000.00

18,661.82

0.00

18,661.82

0.00

1.63%

18,661.82

0.00

30/360

5.470000%

12,284,000.00

55,994.57

0.00

55,994.57

0.00

1.25%

55,994.57

0.00

30/360

5.470000%

40,945,503.00

186,643.25

0.00

183,502.47

-3,140.78

11,530.86

0.00%

183,502.47

0.00

0.000000%

0.00

Page 8 of 49

(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

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

0.000000%

0.00

15,670,357.27

0.00

15,667,216.49

-3,140.78

11,530.86

0.00

Page 9 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

230,393.63

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1

0.00

726,088.33

0.00

1-Nov-2007

1-Dec-2007

0.00

A-2

0.00

862,030.54

0.00

1-Nov-2007

1-Dec-2007

0.00

A-3

0.00

5,723,068.68

0.00

1-Nov-2007

1-Dec-2007

0.00

A-4

0.00

561,474.77

0.00

1-Nov-2007

1-Dec-2007

0.00

A-SB

0.00

2,850,821.91

0.00

1-Nov-2007

1-Dec-2007

0.00

A-1A

0.00

33,028.38

0.00

1-Nov-2007

1-Dec-2007

0.00

1,568,708.82

0.00

1-Nov-2007

1-Dec-2007

0.00

A-M

0.00

1,254,963.22

0.00

1-Nov-2007

1-Dec-2007

0.00

A-J

0.00

117,652.80

0.00

1-Nov-2007

1-Dec-2007

0.00

176,481.60

0.00

1-Nov-2007

1-Dec-2007

0.00

156,870.40

0.00

1-Nov-2007

1-Dec-2007

0.00

235,305.60

0.00

1-Nov-2007

1-Dec-2007

0.00

176,481.60

0.00

1-Nov-2007

1-Dec-2007

0.00

196,088.00

0.00

1-Nov-2007

1-Dec-2007

0.00

156,870.40

0.00

1-Nov-2007

1-Dec-2007

0.00

196,088.00

0.00

1-Nov-2007

1-Dec-2007

0.00

37,328.19

0.00

1-Nov-2007

1-Dec-2007

0.00

37,328.19

0.00

1-Nov-2007

1-Dec-2007

0.00

74,656.38

0.00

1-Nov-2007

1-Dec-2007

0.00

37,328.19

0.00

1-Nov-2007

1-Dec-2007

0.00

18,661.82

0.00

1-Nov-2007

1-Dec-2007

0.00

55,994.57

0.00

1-Nov-2007

1-Dec-2007

0.00

183,502.47

0.00

1-Nov-2007

1-Dec-2007

0.00

8,390.08

0.00

1-Nov-2007

1-Dec-2007

0.00

Page 10 of 49

(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.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

1-Nov-2007

1-Dec-2007

0.00

15,667,216.49

8,390.08

0.00

Page 11 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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%

30.04%

2/12/2049

49,225,593.06

0.00

49,922,780.24

52,983,000.00

697,187.18

0.00

A-2

30.00%

30.04%

2/12/2049

151,614,000.00

0.00

151,614,000.00

0.00

A-3

30.00%

30.04%

2/12/2049

180,000,000.00

0.00

180,000,000.00

0.00

A-4

30.00%

30.04%

2/12/2049

1,195,030,000.00

0.00

1,195,030,000.00

0.00

A-SB

30.00%

30.04%

2/12/2049

117,589,000.00

0.00

117,589,000.00

0.00

A-1A

30.00%

30.04%

2/12/2049

595,186,680.58

0.00

595,278,146.30

595,708,000.00

91,465.72

0.00

A-M

20.00%

20.03%

2/12/2049

327,561,000.00

0.00

327,561,000.00

0.00

A-J

12.00%

12.02%

2/12/2049

262,048,000.00

0.00

262,048,000.00

0.00

11.25%

11.26%

2/12/2049

24,567,000.00

0.00

24,567,000.00

0.00

10.13%

10.14%

2/12/2049

36,851,000.00

0.00

36,851,000.00

0.00

9.13%

9.14%

2/12/2049

32,756,000.00

0.00

32,756,000.00

0.00

7.63%

2/12/2049

49,134,000.00

0.00

49,134,000.00

0.00

6.50%

6.51%

2/12/2049

36,851,000.00

0.00

36,851,000.00

0.00

5.25%

5.26%

2/12/2049

40,945,000.00

0.00

40,945,000.00

0.00

4.25%

4.26%

2/12/2049

32,756,000.00

0.00

32,756,000.00

0.00

3.00%

2/12/2049

40,945,000.00

0.00

40,945,000.00

0.00

2.75%

2/12/2049

8,189,000.00

0.00

8,189,000.00

0.00

2.50%

2/12/2049

8,189,000.00

0.00

8,189,000.00

0.00

2.00%

2/12/2049

16,378,000.00

0.00

16,378,000.00

0.00

1.75%

2/12/2049

8,189,000.00

0.00

8,189,000.00

0.00

1.63%

2/12/2049

4,094,000.00

0.00

4,094,000.00

0.00

1.25%

2/12/2049

12,284,000.00

0.00

12,284,000.00

0.00

0.00%

2/12/2049

40,945,503.00

0.00

40,945,503.00

0.00

Page 12 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:

Prior Payment:
Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

25.00

2/12/2049

0.00

2/12/2049

0.00

788,652.90

0.00

3,275,606,503.00

3,271,327,776.64

3,272,116,429.54

Page 13 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

46630VAA0

Aaa

AAA

A-2

46630VAB8

Aaa

AAA

A-3

46630VAC6

Aaa

AAA

A-4

46630VAD4

Aaa

AAA

A-SB

46630VAE2

Aaa

AAA

A-1A

46630VAF9

Aaa

AAA

46630VAG7

Aaa

AAA

A-M

46630VAJ1

Aaa

AAA

A-J

46630VAL6

Aaa

AAA

46630VAN2

Aa1

AA+

46630VAP7

Aa2

46630VAQ5

Aa3

AA-

46630VAR3

46630VAS1

A-

46630VAT9

Baa1

BBB+

46630VAU6

Baa2

BBB

46630VAV4

Baa3

BBB-

46630VAW2

Ba1

BB+

46630VAX0

Ba2

46630VAY8

Ba3

BB-

46630VAZ5

B+

46630VBA9

Page 14 of 49

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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

46630VAH5

B-

6/14/07

46630VBB7

Page 15 of 49

NR - Designates that the class was not rated by the rating agency.

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

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

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 724786.1

0.41%

0.76%

0.41%

0.29%

0.00%

0.41%

0.29%

0.83%

0.46%

12/12/2007

24,800,000.00

9,500,000.00

0.00

15,071,504.25

9,500,000.00

0.00%

0.41%

0.29%

0.00%

0.41%

0.29%

0.83%

0.46%

11/13/2007

0.00

9,500,000.00

0.00

15,075,731.47

9,500,000.00

0.83%

1.05%

0.00%

0.41%

0.29%

0.83%

0.46%

10/12/2007

34,300,000.00

0.00

15,078,761.76

9,500,000.00

0.00%

0.41%

0.29%

0.00%

0.41%

0.29%

0.83%

0.46%

9/12/2007

0.00

9,500,000.00

0.00

15,082,943.31

9,500,000.00

0.41%

0.29%

0.00%

8/13/2007

9,500,000.00

0.00

0.00%

7/12/2007

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 16 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

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

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group I

ABN AMRO Acct: 724786.1

0.55%

0.93%

0.55%

0.35%

0.00%

0.55%

0.35%

1.10%

0.56%

12/12/2007

24,800,000.00

9,500,000.00

0.00

15,071,504.25

9,500,000.00

0.00%

0.55%

0.35%

0.00%

0.55%

0.35%

1.10%

0.56%

11/13/2007

0.00

9,500,000.00

0.00

15,075,731.47

9,500,000.00

1.10%

1.28%

0.00%

0.55%

0.35%

1.10%

0.56%

10/12/2007

34,300,000.00

0.00

15,078,761.76

9,500,000.00

0.00%

0.55%

0.35%

0.00%

0.55%

0.35%

1.10%

0.56%

9/12/2007

0.00

9,500,000.00

0.00

15,082,943.31

9,500,000.00

0.55%

0.35%

0.00%

8/13/2007

9,500,000.00

0.00

0.00%

7/12/2007

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 17 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

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

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Loan Group II

ABN AMRO Acct: 724786.1

0.00%

12/12/2007

0.00

0.00%

11/13/2007

0.00

0.00%

10/12/2007

0.00

0.00%

9/12/2007

0.00

0.00%

8/13/2007

0.00

0.00%

7/12/2007

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 18 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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-07

259,408.18

0.00

1-Nov-07

183,666.67

0.00

1-Nov-07

156,800.00

0.00

1-Nov-07

148,606.25

0.00

1-Nov-07

128,083.33

0.00

1-Oct-07

132,266.67

268,942.23

0.00

1-Nov-07

124,467.62

0.00

1-Nov-07

73,101.87

0.00

1-Nov-07

70,800.00

0.00

1-Nov-07

69,000.00

0.00

1-Nov-07

63,867.95

0.00

1-Nov-07

58,973.96

0.00

1-Nov-07

56,288.43

0.00

1-Nov-07

46,305.00

0.00

101

1-Nov-07

55,899.92

0.00

103

1-Sep-07

44,966.67

136,398.90

0.00

15-Aug-07

10-Aug-07

106

1-Nov-07

41,591.12

0.00

114

1-Nov-07

39,533.77

0.00

119

1-Nov-07

39,051.79

0.00

124

1-Nov-07

39,051.79

0.00

125

1-Nov-07

38,474.67

0.00

126

1-Nov-07

45,728.11

0.00

129

1-Nov-07

38,500.00

0.00

133

1-Nov-07

35,108.13

0.00

135

1-Nov-07

40,136.79

0.00

141

1-Nov-07

32,093.33

0.00

143

1-Nov-07

31,713.23

0.00

145

Page 19 of 49

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

(1) :Legend :

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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-07

37,659.52

0.00

147

1-Nov-07

29,962.15

0.00

154

1-Nov-07

27,317.01

0.00

163

1-Nov-07

39,214.94

0.00

14-Aug-07

167

1-Nov-07

26,420.62

0.00

170

1-Nov-07

26,568.75

0.00

173

1-Nov-07

31,826.02

0.00

176

1-Nov-07

25,393.28

0.00

180

1-Nov-07

24,700.00

0.00

184

1-Nov-07

23,048.53

0.00

193

1-Nov-07

22,363.40

0.00

194

1-Nov-07

21,385.00

0.00

196

1-Nov-07

23,048.51

0.00

216

1-Nov-07

17,214.17

0.00

223

1-Nov-07

16,698.00

0.00

225

1-Nov-07

11,580.00

0.00

238

1-Nov-07

10,426.61

0.00

241

2,508,311.76

2,736,419.55

Total

Page 20 of 49

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

(1) :Legend :

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 724786.1

Series 2007-CIBC19

12-Dec-07

241

100.00%

3,271,327,777

99.87%

0.00%

109

350

5.77%

5.75%

13-Nov-07

241

100.00%

3,272,116,430

99.89%

0.00%

110

350

5.96%

5.94%

12-Oct-07

241

100.00%

3,272,781,978

99.91%

0.00%

111

350

5.77%

5.75%

12-Sep-07

241

100.00%

3,273,542,624

99.94%

0.00%

112

351

5.96%

5.94%

13-Aug-07

241

100.00%

3,274,200,969

99.96%

0.00%

113

351

5.96%

5.94%

12-Jul-07

241

100.00%

3,274,855,993

99.98%

0.00%

114

351

5.77%

5.75%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 21 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group I

Amort

ABN AMRO Acct: 724786.1

Series 2007-CIBC19

12-Dec-07

182

75.52%

2,676,140,561

81.70%

0.00%

109

351

5.77%

5.75%

13-Nov-07

182

75.52%

2,676,837,748

81.72%

0.00%

110

351

5.97%

5.94%

12-Oct-07

182

75.52%

2,677,419,335

81.74%

0.00%

111

352

5.77%

5.75%

12-Sep-07

182

75.52%

2,678,089,341

81.76%

0.00%

112

352

5.97%

5.94%

13-Aug-07

182

75.52%

2,678,664,575

81.78%

0.00%

113

352

5.97%

5.94%

12-Jul-07

182

75.52%

2,679,236,890

81.79%

0.00%

114

352

5.78%

5.75%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 22 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

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

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Loan Group II

Amort

ABN AMRO Acct: 724786.1

Series 2007-CIBC19

12-Dec-07

24.48%

595,187,217

18.17%

0.00%

111

344

5.76%

5.74%

13-Nov-07

24.48%

595,278,682

18.17%

0.00%

112

344

5.95%

5.92%

12-Oct-07

24.48%

595,362,643

18.18%

0.00%

113

344

5.76%

5.74%

12-Sep-07

24.48%

595,453,283

18.18%

0.00%

114

344

5.95%

5.92%

13-Aug-07

24.48%

595,536,395

18.18%

0.00%

115

344

5.95%

5.92%

12-Jul-07

24.48%

595,619,103

18.18%

0.00%

116

344

5.76%

5.74%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 23 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

Page 24 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 25 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 724786.1

Series 2007-CIBC19

Commercial Mortgage Pass-Through Certificates

30-Nov-07

14-Jan-08

13-Nov-07

12-Dec-07

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)

Page 26 of 49

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

27,009,855

0.83

112

5.86

0.00

0 to

3,000,000

68,006,704

2.08

108

5.85

0.00

3,000,000 to

4,000,000

110,845,399

3.39

112

5.81

0.00

4,000,000 to

5,000,000

287,376,112

8.78

111

5.86

0.00

5,000,000 to

7,000,000

338,847,472

10.36

106

5.79

0.00

7,000,000 to 10,000,000

379,667,628

11.61

110

5.80

0.00

10,000,000 to 15,000,000

641,139,108

19.60

109

5.85

0.00

15,000,000 to 25,000,000

822,207,229

25.13

114

5.73

0.00

25,000,000 to 50,000,000

371,228,271

11.35

5.74

0.00

50,000,000 to 150,000,000

225,000,000

6.88

111

5.49

0.00

150,000,000 &

Above

225,000,000

993,033

3,271,327,777

241

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

13,573,974

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

377,000,000

11.52

110

5.47

0.00

0.000%

5.500%

1,310,828,629

40.07

112

5.66

0.00

5.500%

5.750%

113

1,252,281,031

38.28

108

5.85

0.00

5.750%

5.999%

208,143,682

6.36

107

6.14

0.00

6.000%

6.250%

78,235,686

2.39

103

6.39

0.00

6.250%

6.500%

44,838,749

1.37

6.77

0.00

6.500%

Above

241

3,271,327,777

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.396%
7.600%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

25,563,835

0.78

232

6.08

0.00

121

Above

25,563,835

0.78

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

140,042,191

4.28

6.15

0.00

3,960,000

0.12

6.24

0.00

166

1,808,047,056

55.27

112

5.82

0.00

120

5,358,695

0.16

136

5.87

0.00

121

& Above

136

177

1,957,407,943

Minimum Remaining Term
Maximum Remaining Term

59.84

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 724786.1

Series 2007-CIBC19

Commercial Mortgage Pass-Through Certificates

30-Nov-07

14-Jan-08

13-Nov-07

12-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 27 of 49

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

1.000 1.100

0.00

1.100 1.200

0.00

1.200 1.300

0.00

1.300 1.400

0.00

1.400 1.500

0.00

1.500 1.700

0.00

1.700 2.000

0.00

2.000 & Above

241

3,271,327,777

100.00

109

5.77

0.00

Unknown

0.000
0.000

241

3,271,327,777

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

18,000,000

0.55

111

5.84

0.00

1.000 1.100

569,365,587

17.40

109

5.85

0.00

1.100 1.200

1,378,292,611

42.13

110

5.71

0.00

1.200 1.300

579,801,311

17.72

100

5.84

0.00

1.300 1.400

416,734,425

12.74

119

5.78

0.00

1.400 1.500

223,152,832

6.82

109

5.81

0.00

1.500 1.700

37,381,011

1.14

112

5.72

0.00

1.700 2.000

48,600,000

1.49

102

5.45

0.00

2.000 & Above

2.760

1.060

241

3,271,327,777 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

404,505,000

12.37

112

5.63

0.00

Texas

328,660,298

10.05

109

5.87

0.00

Pennsylvania

301,850,463

9.23

105

5.78

0.00

Illinois

288,379,319

8.82

5.90

0.00

Florida

266,532,327

8.15

109

5.65

0.00

California

223,459,321

6.83

113

5.73

0.00

Multiple States

147,000,000

4.49

108

5.63

0.00

Arizona

137,223,488

4.19

104

5.94

0.00

New Jersey

135,720,651

4.15

113

5.78

0.00

Ohio

117,547,386

3.59

111

5.88

0.00

Massachusetts

102,479,093

3.13

103

5.79

0.00

Utah

91,688,698

2.80

112

5.71

0.00

Indiana

88,843,000

2.72

111

5.67

0.00

Colorado

74,270,000

2.27

112

5.72

0.00

Michigan

69,984,389

2.14

112

5.77

0.00

Tennessee

64,700,000

1.98

113

5.82

0.00

Connecticut

62,551,014

1.91

111

5.91

0.00

Maryland

55,910,492

1.71

107

5.80

0.00

South Carolina

36,747,695

1.12

196

6.27

0.00

Louisiana

35,365,551

1.08

113

5.71

0.00

Kentucky

30,836,818

0.94

109

6.00

0.00

North Carolina

28,722,250

0.88

114

5.73

0.00

Oklahoma

25,100,000

0.77

113

5.76

0.00

Virginia

24,766,625

0.76

113

5.68

0.00

Washington

18,227,052

0.56

113

5.70

0.00

Georgia

16,605,021

0.51

5.88

0.00

Mississippi

14,971,473

0.46

111

5.92

0.00

Missouri

10,056,321

0.31

112

5.74

0.00

Wisconsin

9,525,000

0.29

5.97

0.00

North Dakota

9,500,000

0.29

112

5.63

0.00

Nevada

9,000,000

0.28

112

5.75

0.00

Oregon

8,640,000

0.26

113

5.76

0.00

Delaware

8,200,000

0.25

113

5.78

0.00

Nebraska

7,699,034

0.24

113

5.88

0.00

Minnesota

7,600,000

0.23

112

5.64

0.00

West Virginia

4,500,000

0.14

114

5.74

0.00

District of Columbia

3,960,000

0.12

6.24

0.00

100.00

3,271,327,777

241

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 724786.1

Series 2007-CIBC19

Commercial Mortgage Pass-Through Certificates

30-Nov-07

14-Jan-08

13-Nov-07

12-Dec-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 28 of 49

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

909,223,575

27.79

111

5.78

0.00

Office

809,411,919

24.74

107

5.70

0.00

Lodging

425,821,171

13.02

5.90

0.00

Multifamily

393,453,217

12.03

110

5.78

0.00

Industrial

315,975,744

9.66

120

5.77

0.00

Manufactured Housing

198,262,000

6.06

112

5.73

0.00

Mixed Use

124,685,874

3.81

113

5.83

0.00

Self Storage

48,218,142

1.47

113

5.66

0.00

Various

42,626,136

1.30

112

5.77

0.00

Other

3,650,000

0.11

114

5.87

0.00

3,271,327,777

241

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

572,778,945

17.51

103

5.93

0.00

Full Amortizing

25,563,835

0.78

232

6.08

0.00

IO Maturity Balloon

1,288,356,000

39.38

109

5.66

0.00

IO/Amortizing/Balloon

116

1,384,628,998

42.33

110

5.81

0.00

3,271,327,777

241

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

240

3,250,348,779

99.36

109

0.00

5.77

20,978,998

0.64

107

0.00

5.98

0.00

108

0.00

109

120

0.00

121

241

3,271,327,777

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2007

0.00

2008

0.00

2009

0.00

2010

0.00

2011

169,542,191

5.18

6.11

0.00

2012

0.00

2013

68,960,000

2.11

5.86

0.00

2014

0.00

2015

72,306,201

2.21

103

5.73

0.00

2016

221

2,929,596,855

89.55

112

5.75

0.00

2017

30,922,530

0.95

215

6.04

0.00

2018 & Greater

100.00

3,271,327,777

241

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.49%

1-Mar-17

JPCIBC190001

Office

0.00

225,000,000

1,029,938

5.44%

1-Apr-17

JPCIBC190001

Retail

0.00

110,000,000

498,254

5.80%

1-Apr-17

JPCIBC190001

Office

0.00

85,000,000

410,727

5.84%

1-Apr-14

JPCIBC190001

Office

0.00

65,000,000

316,333

5.71%

1-Apr-17

JPCIBC190001

Industrial

0.00

60,000,000

285,700

6.22%

1-Jun-12

JPCIBC190001

Lodging

0.00

51,228,271

316,090

5.67%

1-Apr-17

JPCIBC190001

Lodging

0.00

45,000,000

212,794

5.87%

1-Mar-17

JPCIBC190001

Lodging

0.00

43,624,408

260,136

5.60%

1-Jun-17

JPCIBC190001

Lodging

0.00

39,800,000

185,816

5.74%

1-May-17

JPCIBC190001

Office

0.00

38,000,000

181,878

5.82%

1-May-17

JPCIBC190001

Lodging

0.00

38,000,000

184,300

5.86%

1-Apr-17

JPCIBC190001

Office

0.00

36,500,000

178,250

5.74%

1-May-17

JPCIBC190002

Multifamily

0.00

36,500,000

174,592

5.67%

1-Mar-17

JPCIBC190001

Retail

0.00

35,500,000

167,738

5.70%

1-May-17

JPCIBC190001

Retail

0.00

35,432,000

168,169

5.40%

1-Feb-16

JPCIBC190001

Industrial

0.00

35,000,000

157,383

5.73%

1-Apr-17

JPCIBC190001

Retail

0.00

35,000,000

167,253

5.60%

1-Apr-17

JPCIBC190002

Multifamily

0.00

34,376,537

242,821

5.72%

1-Apr-17

JPCIBC190001

Various

0.00

32,000,000

152,533

5.70%

1-Jun-17

JPCIBC190001

Retail

0.00

31,200,000

148,070

5.77%

1-Jun-17

JPCIBC190001

Retail

0.00

31,000,000

149,123

5.69%

1-May-17

JPCIBC190001

Retail

0.00

30,500,000

144,621

5.88%

1-Mar-17

JPCIBC190001

Industrial

0.00

29,600,000

145,040

Page 29 of 49

* 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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.59%

1-Mar-17

JPCIBC190002

Multifamily

0.00

29,200,000

136,023

5.66%

1-May-17

JPCIBC190001

Retail

0.00

27,000,000

127,350

5.91%

1-Apr-17

JPCIBC190001

Retail

0.00

27,000,000

132,975

5.76%

1-May-12

JPCIBC190001

Lodging

0.00

26,730,450

170,022

5.81%

1-Jun-17

JPCIBC190001

Industrial

0.00

26,700,000

129,273

5.85%

1-May-17

JPCIBC190001

Lodging

0.00

26,500,000

129,188

5.62%

1-May-17

JPCIBC190002 Manufactured Housing

0.00

26,480,000

123,904

6.08%

1-Apr-27

JPCIBC190001

Industrial

0.00

25,563,835

187,474

6.42%

1-May-17

JPCIBC190001

Retail

0.00

24,800,000

132,680

6.21%

1-Jun-17

JPCIBC190002

Multifamily

0.00

24,700,000

127,823

5.74%

1-Apr-17

JPCIBC190001

Retail

0.00

24,500,000

117,192

5.78%

1-May-17

JPCIBC190001

Office

0.00

22,000,000

105,967

6.46%

1-Jun-17

JPCIBC190001

Retail

0.00

21,392,598

135,330

5.62%

1-May-17

JPCIBC190002 Manufactured Housing

0.00

21,350,000

99,900

5.96%

1-Mar-17

JPCIBC190001

Lodging

0.00

21,300,000

105,852

5.98%

1-Nov-16

JPCIBC190001

Industrial

0.00

20,978,998

125,582

5.62%

1-May-17

JPCIBC190001

Retail

0.00

21,000,000

98,376

6.05%

1-Jun-17

JPCIBC190001

Mixed Use

0.00

21,000,000

105,875

5.52%

1-May-17

JPCIBC190001

Office

0.00

19,396,162

120,595

6.77%

1-May-12

JPCIBC190001

Lodging

0.00

19,097,471

124,786

5.59%

1-Mar-17

JPCIBC190002

Multifamily

0.00

19,100,000

88,974

5.52%

1-May-17

JPCIBC190001

Office

0.00

18,901,362

117,519

5.89%

1-Jun-17

JPCIBC190001

Retail

0.00

18,750,000

92,031

Page 30 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.67%

1-May-17

JPCIBC190001

Self Storage

0.00

18,372,518

106,993

5.84%

1-Mar-17

JPCIBC190002

Multifamily

0.00

18,000,000

87,600

6.14%

1-Apr-17

JPCIBC190001

Mixed Use

0.00

17,600,000

90,083

5.61%

1-May-17

JPCIBC190002

Multifamily

0.00

17,400,000

81,345

5.79%

1-May-17

JPCIBC190001

Retail

0.00

16,750,000

80,847

5.80%

1-May-17

JPCIBC190001

Retail

0.00

16,550,000

79,985

5.67%

1-May-17

JPCIBC190001

Retail

0.00

16,500,000

77,963

5.61%

1-Apr-12

JPCIBC190001

Office

0.00

16,500,000

77,138

5.64%

1-May-17

JPCIBC190002

Multifamily

0.00

16,000,000

75,200

5.70%

1-Jun-17

JPCIBC190001

Retail

0.00

16,000,000

76,000

5.92%

1-Mar-17

JPCIBC190001

Industrial

0.00

16,000,000

78,933

5.96%

1-Mar-17

JPCIBC190001

Retail

0.00

16,000,000

79,467

5.66%

1-Jan-17

JPCIBC190001

Industrial

0.00

15,800,000

74,563

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

15,200,000

73,355

5.58%

1-Apr-17

JPCIBC190002

Multifamily

0.00

15,200,000

70,642

5.68%

1-May-17

JPCIBC190001

Office

0.00

15,000,000

71,050

5.77%

1-Apr-17

JPCIBC190002

Multifamily

0.00

15,000,000

72,175

5.96%

1-Apr-17

JPCIBC190002

Multifamily

0.00

15,000,000

74,438

5.70%

1-May-17

JPCIBC190002 Manufactured Housing

0.00

15,000,000

71,250

5.54%

1-May-17

JPCIBC190001

Office

0.00

15,000,000

69,250

5.69%

1-May-17

JPCIBC190001

Retail

0.00

14,700,000

69,721

5.90%

1-May-17

JPCIBC190001

Retail

0.00

14,305,779

85,412

5.89%

1-Feb-17

JPCIBC190001

Retail

0.00

14,200,000

69,698

Page 31 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.62%

1-Apr-17

JPCIBC190001

Industrial

0.00

14,172,000

66,325

5.62%

1-Apr-17

JPCIBC190001

Mixed Use

0.00

14,000,000

65,567

5.66%

1-Mar-17

JPCIBC190001

Office

0.00

13,500,000

63,653

5.70%

1-Apr-17

JPCIBC190001

Industrial

0.00

13,350,000

63,413

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

13,280,000

64,089

6.53%

1-May-17

JPCIBC190001

Office

0.00

13,025,438

88,977

6.25%

1-Jun-12

JPCIBC190001

Lodging

0.00

13,000,000

67,708

5.77%

1-May-17

JPCIBC190001

Mixed Use

0.00

13,000,000

62,508

5.61%

1-May-17

JPCIBC190001

Retail

0.00

12,909,277

74,712

5.51%

1-May-17

JPCIBC190001

Mixed Use

0.00

12,700,000

58,314

5.68%

1-Apr-17

JPCIBC190001

Self Storage

0.00

12,500,000

59,182

5.73%

1-May-17

JPCIBC190001

Office

0.00

12,500,000

59,651

5.98%

1-Mar-17

JPCIBC190001

Retail

0.00

12,000,000

59,800

5.63%

1-May-17

JPCIBC190001

Mixed Use

0.00

12,000,000

56,300

5.78%

1-Apr-17

JPCIBC190001

Office

0.00

11,920,000

57,415

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

11,704,000

56,484

5.72%

1-May-17

JPCIBC190001

Office

0.00

11,680,000

55,675

5.93%

1-Mar-17

JPCIBC190001

Office

0.00

11,452,760

68,744

5.90%

1-Jun-17

JPCIBC190001

Retail

0.00

11,500,000

56,513

5.85%

1-Mar-17

JPCIBC190002

Multifamily

0.00

11,500,000

56,063

5.56%

1-Mar-17

JPCIBC190001

Retail

0.00

11,500,000

53,283

5.78%

1-May-17

JPCIBC190002

Multifamily

0.00

11,400,000

54,910

5.84%

1-Mar-17

JPCIBC190002

Multifamily

0.00

11,000,000

53,565

Page 32 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.87%

1-Jun-17

JPCIBC190001

Lodging

0.00

10,411,302

66,820

5.92%

1-Jun-17

JPCIBC190001

Office

0.00

10,192,123

60,901

5.74%

1-Apr-17

JPCIBC190001

Lodging

0.00

10,230,000

48,947

5.97%

1-May-17

JPCIBC190001

Mixed Use

0.00

10,034,950

60,360

5.70%

1-Apr-17

JPCIBC190001

Office

0.00

10,000,000

47,500

5.72%

1-Feb-17

JPCIBC190001

Office

0.00

9,975,000

47,560

5.65%

1-Apr-17

JPCIBC190001

Industrial

0.00

9,900,000

46,613

100

5.73%

1-Jun-17

JPCIBC190001

Retail

0.00

9,800,000

46,795

101

5.96%

1-Feb-12

JPCIBC190001

Retail

0.00

9,750,000

48,425

102

5.68%

1-Apr-17

JPCIBC190001

Office

0.00

9,602,888

56,060

103

5.82%

1-Jun-17

JPCIBC190001

Retail

0.00

9,600,000

46,560

104

5.97%

1-Mar-12

JPCIBC190001

Office

0.00

9,525,000

47,387

105

5.70%

1-Apr-17

JPCIBC190001

Mixed Use

0.00

9,500,000

45,125

106

5.53%

1-Jun-17

JPCIBC190001

Retail

0.00

9,242,892

52,980

107

5.80%

1-Jun-17

JPCIBC190002

Multifamily

0.00

9,300,000

44,950

108

5.63%

1-Apr-17

JPCIBC190001

Retail

0.00

9,100,000

42,671

109

5.75%

1-Apr-17

JPCIBC190001

Retail

0.00

9,000,000

43,125

110

5.60%

1-Apr-17

JPCIBC190001

Lodging

0.00

8,927,052

51,664

111

5.72%

1-Jun-17

JPCIBC190001

Industrial

0.00

8,900,000

42,423

112

5.73%

1-Apr-17

JPCIBC190002

Multifamily

0.00

8,800,000

42,020

113

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

8,648,000

41,735

114

5.76%

1-May-17

JPCIBC190001

Office

0.00

8,640,000

41,472

115

5.67%

1-Jun-17

JPCIBC190001

Office

0.00

8,600,000

40,635

116

Page 33 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.87%

1-Apr-17

JPCIBC190001

Office

0.00

8,592,000

42,058

117

5.71%

1-May-17

JPCIBC190001

Office

0.00

8,400,000

39,970

118

5.70%

1-Apr-17

JPCIBC190001

Office

0.00

8,350,000

39,673

119

6.13%

1-Jun-17

JPCIBC190001

Lodging

0.00

8,300,000

42,403

120

5.67%

1-Apr-17

JPCIBC190001

Retail

0.00

8,300,000

39,218

121

5.78%

1-May-17

JPCIBC190001

Retail

0.00

8,200,000

39,497

122

5.97%

1-May-17

JPCIBC190001

Retail

0.00

8,135,000

40,465

123

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

8,120,000

39,187

124

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

8,120,000

39,187

125

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

8,000,000

38,608

126

6.26%

1-Feb-17

JPCIBC190001

Lodging

0.00

7,926,606

49,309

127

5.85%

1-Mar-17

JPCIBC190002

Multifamily

0.00

7,800,000

38,025

128

5.88%

1-May-17

JPCIBC190001

Lodging

0.00

7,699,034

45,857

129

5.86%

1-Apr-17

JPCIBC190001

Office

0.00

7,600,000

37,117

130

6.15%

1-Jun-12

JPCIBC190001

Retail

0.00

7,600,000

38,950

131

5.62%

1-Feb-17

JPCIBC190001

Retail

0.00

7,500,000

35,125

132

6.18%

1-Jun-12

JPCIBC190002

Multifamily

0.00

7,500,000

38,625

133

5.89%

1-May-17

JPCIBC190001

Retail

0.00

7,426,000

36,449

134

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

7,300,000

35,230

135

5.60%

1-May-17

JPCIBC190002

Multifamily

0.00

7,168,000

33,463

136

5.46%

1-May-17

JPCIBC190001

Lodging

0.00

7,000,000

31,838

137

5.92%

1-May-17

JPCIBC190002

Multifamily

0.00

7,000,000

34,533

138

6.42%

1-Dec-16

JPCIBC190002

Multifamily

0.00

6,959,359

43,877

139

Page 34 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.73%

1-May-17

JPCIBC190001

Retail

0.00

6,952,437

40,766

140

5.72%

1-May-17

JPCIBC190001

Retail

0.00

6,872,865

40,251

141

6.14%

1-Feb-17

JPCIBC190001

Retail

0.00

6,815,283

41,870

142

5.82%

1-Jan-17

JPCIBC190001

Retail

0.00

6,640,000

32,204

143

5.76%

1-Mar-17

JPCIBC190001

Lodging

0.00

6,600,000

31,669

144

5.82%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

6,560,000

31,823

145

5.63%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

6,500,000

30,490

146

5.71%

1-May-17

JPCIBC190001

Industrial

0.00

6,455,628

37,767

147

5.84%

1-Mar-17

JPCIBC190001

Office

0.00

6,444,144

38,305

148

5.85%

1-Mar-17

JPCIBC190002

Multifamily

0.00

6,400,000

31,200

149

5.80%

1-Apr-17

JPCIBC190001

Retail

0.00

6,400,000

30,933

150

5.84%

1-Apr-17

JPCIBC190002

Multifamily

0.00

6,400,000

31,147

151

5.66%

1-Apr-17

JPCIBC190001

Retail

0.00

6,344,000

29,923

152

5.86%

1-Jun-17

JPCIBC190001

Retail

0.00

6,300,000

30,765

153

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

6,230,000

30,066

154

6.55%

1-Apr-17

JPCIBC190001

Retail

0.00

6,151,304

46,782

155

5.91%

1-Apr-17

JPCIBC190001

Office

0.00

6,200,000

30,535

156

5.95%

1-May-17

JPCIBC190001

Lodging

0.00

6,060,534

36,377

157

5.55%

1-May-17

JPCIBC190001

Self Storage

0.00

6,007,211

34,537

158

5.87%

1-Apr-17

JPCIBC190001

Various

0.00

5,954,136

35,473

159

5.90%

1-Jan-17

JPCIBC190001

Retail

0.00

5,900,000

29,008

160

5.55%

1-May-17

JPCIBC190001

Self Storage

0.00

5,838,413

33,567

161

5.63%

1-Apr-17

JPCIBC190002

Multifamily

0.00

5,800,000

27,192

162

Page 35 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

5,680,000

27,412

163

5.82%

1-May-17

JPCIBC190001

Lodging

0.00

5,612,357

33,221

164

6.09%

1-Jun-12

JPCIBC190001

Office

0.00

5,600,000

28,420

165

5.86%

1-May-17

JPCIBC190001

Office

0.00

5,600,000

27,347

166

7.60%

1-Apr-17

JPCIBC190001

Retail

0.00

5,571,504

39,540

167

5.80%

1-May-17

JPCIBC190001

Office

0.00

5,554,603

32,820

168

5.89%

1-Dec-16

JPCIBC190001

Retail

0.00

5,534,510

33,189

169

5.78%

1-Apr-17

JPCIBC190001

Self Storage

0.00

5,500,000

26,512

170

5.54%

1-May-17

JPCIBC190001

Lodging

0.00

5,442,950

33,892

171

5.89%

1-Feb-17

JPCIBC190001

Industrial

0.00

5,445,574

32,601

172

5.87%

1-Mar-17

JPCIBC190001

Retail

0.00

5,450,000

26,660

173

5.77%

1-Mar-17

JPCIBC190001

Lodging

0.00

5,400,000

25,972

174

5.92%

1-Mar-17

JPCIBC190001

Retail

0.00

5,400,000

26,640

175

5.87%

1-Apr-19

JPCIBC190001

Office

0.00

5,358,695

31,915

176

5.60%

1-Mar-17

JPCIBC190001

Office

0.00

5,351,106

31,007

177

6.06%

1-May-17

JPCIBC190001

Industrial

0.00

5,380,000

27,169

178

5.78%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

5,360,000

25,823

179

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

5,280,000

25,481

180

5.94%

1-Mar-17

JPCIBC190001

Mixed Use

0.00

5,275,000

26,111

181

5.80%

1-Jun-17

JPCIBC190001

Retail

0.00

5,250,000

25,375

182

5.63%

1-Apr-17

JPCIBC190002

Multifamily

0.00

5,200,000

24,375

183

5.76%

1-Apr-17

JPCIBC190001

Retail

0.00

5,200,000

24,960

184

5.74%

1-Apr-17

JPCIBC190001

Retail

0.00

5,100,000

24,395

185

Page 36 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.63%

1-Jun-17

JPCIBC190001

Office

0.00

5,044,499

29,231

186

5.65%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

5,000,000

23,538

187

5.67%

1-Jun-17

JPCIBC190001

Retail

0.00

4,870,830

28,359

188

5.97%

1-May-17

JPCIBC190001

Retail

0.00

4,860,492

29,236

189

6.04%

1-Apr-17

JPCIBC190001

Office

0.00

4,732,104

32,907

190

5.69%

1-Feb-17

JPCIBC190001

Retail

0.00

4,700,000

22,286

191

5.81%

1-Apr-17

JPCIBC190001

Office

0.00

4,700,000

22,756

192

5.94%

1-May-17

JPCIBC190001

Various

0.00

4,672,000

23,126

193

5.79%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

4,650,000

22,441

194

5.75%

1-May-17

JPCIBC190002

Multifamily

0.00

4,600,000

22,023

195

5.66%

1-Mar-17

JPCIBC190001

Office

0.00

4,550,000

21,461

196

5.74%

1-Jun-17

JPCIBC190001

Lodging

0.00

4,500,000

21,508

197

5.71%

1-Apr-17

JPCIBC190001

Industrial

0.00

4,500,000

21,405

198

5.66%

1-Apr-17

JPCIBC190001

Office

0.00

4,500,000

21,225

199

5.81%

1-Jun-17

JPCIBC190001

Retail

0.00

4,500,000

21,788

200

5.75%

1-May-17

JPCIBC190001

Lodging

0.00

4,455,021

28,318

201

5.83%

1-May-17

JPCIBC190002

Multifamily

0.00

4,400,000

21,362

202

6.02%

1-May-17

JPCIBC190001

Industrial

0.00

4,360,000

21,873

203

5.80%

1-Apr-17

JPCIBC190001

Industrial

0.00

4,266,625

25,230

204

5.60%

1-Apr-17

JPCIBC190002

Multifamily

0.00

4,250,000

19,848

205

5.63%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

4,200,000

19,702

206

5.73%

1-Apr-17

JPCIBC190002

Multifamily

0.00

4,200,000

20,055

207

6.47%

1-Apr-17

JPCIBC190001

Office

0.00

4,157,123

28,280

208

Page 37 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

5.64%

1-May-17

JPCIBC190001

Retail

0.00

4,121,204

23,919

209

5.79%

1-Apr-17

JPCIBC190002

Multifamily

0.00

4,100,000

19,788

210

5.80%

1-Apr-17

JPCIBC190001

Office

0.00

4,000,000

19,337

211

5.64%

1-Jun-17

JPCIBC190001

Retail

0.00

3,976,017

23,067

212

6.13%

1-Jun-17

JPCIBC190001

Retail

0.00

3,978,463

24,317

213

5.88%

1-Jun-17

JPCIBC190001

Office

0.00

4,000,000

19,600

214

6.00%

1-May-17

JPCIBC190001

Retail

0.00

3,961,689

25,772

215

5.66%

1-Apr-17

JPCIBC190001

Retail

0.00

3,967,998

23,115

216

5.77%

1-Apr-17

JPCIBC190001

Mixed Use

0.00

3,953,925

25,205

217

6.24%

1-Jun-14

JPCIBC190002

Multifamily

0.00

3,960,000

20,592

218

5.95%

1-Dec-16

JPCIBC190001

Industrial

0.00

3,833,335

25,009

219

5.78%

1-Mar-17

JPCIBC190001

Office

0.00

3,766,913

22,249

220

5.87%

1-Jun-17

JPCIBC190001

Other

0.00

3,650,000

17,855

221

5.80%

1-Jun-17

JPCIBC190001

Retail

0.00

3,600,000

17,400

222

5.92%

1-Apr-17

JPCIBC190002

Multifamily

0.00

3,500,000

17,273

223

5.89%

1-Feb-17

JPCIBC190001

Industrial

0.00

3,465,365

20,746

224

5.79%

1-Apr-17

JPCIBC190002

Mixed Use

0.00

3,472,000

16,756

225

5.57%

1-Mar-17

JPCIBC190002

Multifamily

0.00

3,440,000

15,959

226

5.83%

1-Mar-17

JPCIBC190001

Retail

0.00

3,320,000

16,140

227

5.85%

1-May-17

JPCIBC190001

Retail

0.00

3,150,000

15,356

228

5.88%

1-Apr-12

JPCIBC190002

Multifamily

0.00

3,011,000

14,754

229

5.76%

1-Jun-17

JPCIBC190001

Retail

0.00

3,000,000

14,400

230

5.64%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

3,000,000

14,098

231

Page 38 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

6.11%

1-Mar-17

JPCIBC190001

Lodging

0.00

2,975,716

18,192

232

5.70%

1-Mar-17

JPCIBC190001

Retail

0.00

2,973,400

17,408

233

6.09%

1-Mar-17

JPCIBC190002

Multifamily

0.00

2,888,321

17,621

234

5.69%

1-May-17

JPCIBC190001

Retail

0.00

2,850,000

13,514

235

5.63%

1-Apr-17

JPCIBC190002 Manufactured Housing

0.00

2,600,000

12,196

236

5.79%

1-May-17

JPCIBC190001

Retail

0.00

2,575,000

12,431

237

5.81%

1-Apr-17

JPCIBC190002

Multifamily

0.00

2,400,000

11,620

238

5.70%

1-Mar-17

JPCIBC190001

Industrial

0.00

2,304,385

13,491

239

5.76%

1-Apr-17

JPCIBC190001

Retail

0.00

2,300,000

11,040

240

5.93%

1-Apr-17

JPCIBC190001

Mixed Use

0.00

2,150,000

10,624

241

6.75%

1-Mar-17

JPCIBC190001

Retail

0.00

993,033

6,486

242

3,271,327,777

16,528,367

Page 39 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

Amount

Current P&I

Advance

Page 40 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

Amort.

Statement Date:

Loan

Status

Code(1)

Note Rate

15-Aug-07

9,500,000

112

360

5.70%

1-Apr-17

Mixed Use

9,500,000

106

14-Aug-07

5,571,504

112

352

7.60%

1-Apr-17

Retail

5,575,731

167

15,071,504

15,075,731

Page 41 of 49

(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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Other/TBD

Request for release of $400,000 from Seasoning Reserve should be considered rejected until further notice -- no $ should be released to
Borrower. Loan is in default & now Specially Serviced. Borrower filed Chapter 11.

106

Other/TBD

Loan was transferred for single tenant's (AFEC Southeast, LLC) refusal to pay rent owing to a dispute over escrows. Payments have since been
received. Requested a conference call with Borrower and Borrower's counsel.

167

Page 42 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified
Maturity

Date

Statement Date:

Ending

Principal

Balance

Page 43 of 49

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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 44 of 49

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

12-Dec-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

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

Page 45 of 49

* 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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Book Value

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: 724786.1

Other

Revenue

Recovered

Type

(*)

Page 46 of 49

(*) 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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Book Value

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: 724786.1

Other

Revenue

Recovered

Type

(*)

Page 47 of 49

(*) 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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Book Value

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: 724786.1

Other

Revenue

Recovered

Type

(*)

Page 48 of 49

(*) 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-07
12-Dec-07

13-Nov-07

14-Jan-08

30-Nov-07

Commercial Mortgage Pass-Through Certificates

Series 2007-CIBC19

ABN AMRO Acct: 724786.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 49 of 49

Material breaches of pool asset representation or warranties or transaction covenants.