UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) ~~August~~October 12, 2004

J.P. Morgan Chase Commercial Mortgage Securities Corp. (as depositor under the Pooling and Servicing Agreement, dated as of June 30, 2004, relating to the J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2004-CIBC9)
(Exact name of registrant as specified in its charter)

New York
(State or other jurisdiction
of incorporation)

333-105805-08
(Commission
File Number)

13-3789046
(IRS Employer
Identification No.)

270 Park Avenue, New York, New York
(Address of principal executive offices)

10017
(Zip Code)

Registrant's telephone number, including area code 212-834-9280

(Former name or former address, if changed since last report.)

~~Item~~Check 5the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A. ~~Other~~2. ~~Events~~below): [ ] ~~and~~Written ~~Regulation~~communications FDpursuant ~~Disclosure~~to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

~~This~~Section ~~current report on Form~~ 8-K ~~relates to the monthly distribution reported to the holders of J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass~~-~~Through~~ ~~Certificates,~~Other ~~Series 2004-CIBC9, which was made on August 12, 2004.~~Events

Item 78. ~~Financial~~01. Other ~~Statements and Exhibits~~Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2004-CIBC9, which was made on October 12, 2004.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~August~~October 12, 2004. ~~(Exhibit No. Description)~~

(Exhibit No. Description)

SIGNATURES

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

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF J.P. MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP., REGISTRANT

~~Date: August 17, 2004~~ By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: October 15, 2004

J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Administrator: Michelle Duffy 312.904.7475michelle.duffy@abnamro.com Analyst: Christine Paidosh 714.259.6207 christine.paidosh@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryDelinquent Loan Detail Historical Collateral PrepaymentLoan Level DetailSpecially Serviced (Part I) - Loan Detail Page 2-4Page 5Page 6Page 7 Page 8 Page 9Page 10 Page 11Page 12-15 Page 16 Specially Serviced (Part II) - Servicer Comments Historical REO ReportModified Loan DetailRealized Loss Detail Appraisal Reduction DetailAppraisal Reduction DetailDefeased Loans Page 17 Page 18Page 19Page 20 Page 21Page 22Page 23 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: JP4CIBC9 JP4CIBC9_200408_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 30-Jun-0412-Jul-04 12-Jun-41 Rating Information Page 24-25 Parties to The Transaction Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp. Underwriter: J.P. Morgan Chase Bank Master Servicer: GMAC Commercial Mortgage Corporation Special Servicer: ArCap Servicing, Inc. Rating Agency: Standard & Poor's/Fitch Ratings 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.gmaccm.com www.etrustee.net Page 1 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 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: 5.699598% 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 116 UPPER-TIER REMIC Statement Date: ABN AMRO Acct: 721903.1 991.064756482 10.782974994 0.000000000 980.281781488 2.869958298 Fixed 0.00 0.00 0.000000000 3.47500000% 0.000000000 46625M6T1 A-1 64,985,000.00 64,404,343.20 700,731.63 0.00 63,703,611.57 186,504.24 1000.000000000 0.000000000 0.000000000 1000.000000000 4.256666644 Fixed 0.00 0.00 0.000000000 5.10800000% 0.000000000 46625M6U8 A-2 145,991,000.00 145,991,000.00 0.00 0.00 145,991,000.00 621,435.02 1000.000000000 0.000000000 0.000000000 1000.000000000 4.442320893 5.330628430% 0.00 0.00 0.000000000 5.33078506% 0.000000000 46625M6V6 A-3 103,723,000.00 103,723,000.00 0.00 0.00 103,723,000.00 460,770.85 1000.000000000 0.000000000 0.000000000 1000.000000000 4.635654214 5.562628430% 0.00 0.00 0.000000000 5.56278506% 0.000000000 46625M6W4 A-4 466,392,000.00 466,392,000.00 0.00 0.00 466,392,000.00 2,162,032.04 999.291079478 0.776414046 0.000000000 998.514665432 4.509122031 5.414628430% 0.00 0.00 0.000000000 5.41478506% 0.000000000 46625M7C7/U48138SC3/46625M7Q6 A-1A 167,933,000.00 167,813,948.85 130,385.54 0.00 167,683,563.31 757,230.39 999.365007552 0.000000000 0.000000000 998.610759831 0.254415169 0.304277293% 0.00 0.00 0.000000000 0.30549219% 0.000000000 N 46625M7B9/U48138SB5/46625M7P8 X 1,101,915,388.00 1,101,215,680.05 0.00 0.00 1,100,384,562.88 280,343.99 1000.000000000 0.000000000 0.000000000 1000.000000000 4.700654131 5.640628430% 0.00 0.00 0.000000000 5.64078506% 0.000000000 46625M6X2 B 27,548,000.00 27,548,000.00 0.00 0.00 27,548,000.00 129,493.62 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487585 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M6Y0 C 13,774,000.00 13,774,000.00 0.00 0.00 13,774,000.00 64,896.03 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487343 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M6Z7 D 20,661,000.00 20,661,000.00 0.00 0.00 20,661,000.00 97,344.04 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487431 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7A1 E 11,019,000.00 11,019,000.00 0.00 0.00 11,019,000.00 51,915.88 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487691 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7D5/U48138SD1/46625M7R4 F 15,151,000.00 15,151,000.00 0.00 0.00 15,151,000.00 71,383.75 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487243 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7E3/U48138SE9/46625M7S2 G 9,642,000.00 9,642,000.00 0.00 0.00 9,642,000.00 45,428.16 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487769 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7F0/U48138SF6/46625M7T0 H 17,906,000.00 17,906,000.00 0.00 0.00 17,906,000.00 84,363.90 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711488203 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7G8/U48138SG4/46625M7U7 J 2,755,000.00 2,755,000.00 0.00 0.00 2,755,000.00 12,980.15 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711488383 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7H6/U48138SH2/46625M7V5 K 4,132,000.00 4,132,000.00 0.00 0.00 4,132,000.00 19,467.87 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711488203 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7J2/U48138SJ8/46625M7W3 L 5,510,000.00 5,510,000.00 0.00 0.00 5,510,000.00 25,960.30 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 2 of 25 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: 5.699598% 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 116 UPPER-TIER REMIC Statement Date: ABN AMRO Acct: 721903.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711486658 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7K9/U48138SK5/46625M7X1 M 5,509,000.00 5,509,000.00 0.00 0.00 5,509,000.00 25,955.58 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711488203 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7L7/U48138SL3/46625M7Y9 N 2,755,000.00 2,755,000.00 0.00 0.00 2,755,000.00 12,980.15 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711488203 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7M5/U48138SM1/46625M7Z6 P 2,755,000.00 2,755,000.00 0.00 0.00 2,755,000.00 12,980.15 1000.000000000 0.000000000 0.000000000 1000.000000000 4.711487726 5.653628430% 0.00 0.00 0.000000000 5.65378506% 0.000000000 46625M7N3/U48138SN9/46625M8A0 NR 13,774,388.00 13,774,388.00 0.00 0.00 13,774,388.00 64,897.86 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSQ977 R 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 1,101,915,388.00 1,101,215,680.05 6,019,481.14 Total 1,100,384,562.88 831,117.17 0.00 5,188,363.97 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 3 of 25 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 $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Per $ 0 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.699598% 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 116 Grantor Trust Statement Date: ABN AMRO Acct: 721903.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 46625M7N3/U48138SN9/46625M8A0 NR 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 0.00 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 4 of 25 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 4,422,360.27 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 5,223,258.11 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 5,190,354.52 ) (1,990.55 0.000.000.00 ) (1,990.55 630,180.64200,936.52831,117.16 0.010.000.000.000.000.01 831,117.17 6,021,471.69 6,019,481.14 1,101,215,680.20 98 831,117.16 0.01 0 0.000.00 0 0.00 0 1,100,384,563.03 98 0.00 0.00 200,936.52 800,897.84 200,936.52 800,897.84 32,903.59 0.000.00 7,147.13 40,050.72 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (32,903.59 5,188,363.97 Interest Not Advanced ( Current Period ) 0.00 800,897.84 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Page 5 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate PassThru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 186,504.24 186,504.24 186,504.24 0.00 13.88% 13.89% 30/360 3.475000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 621,435.02 621,435.02 621,435.02 0.00 13.88% 13.89% 30/360 5.108000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 460,770.85 460,770.85 460,770.85 0.00 13.88% 13.89% 30/360 5.330785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 2,162,032.04 2,162,032.04 2,162,032.04 0.00 13.88% 13.89% 30/360 5.562785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 757,230.39 757,230.39 757,230.39 0.00 13.88% 13.89% 30/360 5.414785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X 30 280,343.99 280,343.99 280,343.99 0.00 NA NA 30/360 0.305492188% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 129,493.62 129,493.62 129,493.62 0.00 11.38% 11.39% 30/360 5.640785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 64,896.03 64,896.03 64,896.03 0.00 10.13% 10.14% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 97,344.04 97,344.04 97,344.04 0.00 8.25% 8.26% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 51,915.88 51,915.88 51,915.88 0.00 7.25% 7.26% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 71,383.75 71,383.75 71,383.75 0.00 5.88% 5.88% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 45,428.16 45,428.16 45,428.16 0.00 5.00% 5.01% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 84,363.90 84,363.90 84,363.90 0.00 3.38% 3.38% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 12,980.15 12,980.15 12,980.15 0.00 3.13% 3.13% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 19,467.87 19,467.87 19,467.87 0.00 2.75% 2.75% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 25,960.30 25,960.30 25,960.30 0.00 2.25% 2.25% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 25,955.58 25,955.58 25,955.58 0.00 1.75% 1.75% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 12,980.15 12,980.15 12,980.15 0.00 1.50% 1.50% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 12,980.15 12,980.15 12,980.15 0.00 1.25% 1.25% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 64,897.86 64,897.86 64,897.86 0.00 0.00% 0.00% 30/360 5.653785065% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 0.00 0.00 0.00 0.00 NA NA 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,188,363.97 5,188,363.97 5,188,363.97 0.00 0.00 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 6 of 25 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) 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. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 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 Other Interest Loss 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Page 7 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 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: 721903.1 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-Aug-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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-Jul-04 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 8 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 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: 721903.1 Series 2004-CIBC9 12-Aug-04 98 100.00% 1,100,384,563 99.86% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 116 288 5.70% 5.65% 0 0 0 0 12-Jul-04 98 100.00% 1,101,215,680 99.94% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 117 289 5.52% 5.48% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 9 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Delinquent Loan Detail Disclosure Control # Paid ThruDate 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-Jul-04 124,330.27 124,330.27 0.00 A 6 1-Jul-04 134,049.76 134,049.76 0.00 A 8 1-Jul-04 104,841.56 104,841.56 0.00 A 9 1-Jul-04 76,273.88 76,273.88 0.00 A 18 1-Jul-04 74,512.85 74,512.85 0.00 A 20 1-Jul-04 64,371.42 64,371.42 0.00 A 26 1-Jul-04 69,125.32 69,125.32 0.00 A 31 1-Jul-04 55,475.12 55,475.12 0.00 A 35 1-Jul-04 44,330.00 44,330.00 0.00 A 36 1-Jul-04 26,787.44 26,787.44 0.00 A 42 1-Jul-04 39,076.25 39,076.25 0.00 A 51 1-Jul-04 42,840.14 42,840.14 0.00 A 56 1-Jul-04 25,866.01 25,866.01 0.00 A 68 1-Jul-04 28,818.37 28,818.37 0.00 A 69 1-Jul-04 23,298.44 23,298.44 0.00 A 72 1-Jul-04 16,347.67 16,347.67 0.00 A 80 1-Jul-04 13,923.05 13,923.05 0.00 A 84 1-Jul-04 14,645.30 14,645.30 0.00 A 85 1-Jul-04 14,783.89 14,783.89 0.00 A 87 1-Jul-04 8,137.62 8,137.62 0.00 A 94 1,001,834.36 1,001,834.36 Total 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 10 of 25 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 Advance 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 11 of 25 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 4.19010% 1-May-11 JP4CIBCA Retail 0.00 142,500,000 514,160 1 NY 5.50820% 10-Jul-14 JP4CIBCA Office 0.00 117,000,000 554,951 2 WA 5.83200% 1-May-14 JP4CIBCA Office 0.00 66,814,175 394,491 3 CA 6.15000% 1-Nov-14 JP4CIBCA Retail 0.00 47,262,328 288,165 4 PR 5.48000% 1-Mar-14 JP4CIBCA Retail 0.00 45,368,175 258,340 5 CA 4.40000% 1-Jun-14 JP4CIBCB Multifamily 0.00 24,935,881 125,190 A 6 MD 7.02000% 1-Jul-14 JP4CIBCA Industrial 0.00 24,957,000 194,125 7 VA 5.52000% 1-Apr-14 JP4CIBCA Office 0.00 23,603,197 134,864 A 8 TN 6.36000% 1-Jun-14 JP4CIBCB Multifamily 0.00 16,896,461 105,424 A 9 NC 4.67000% 1-Jun-14 JP4CIBCB Multifamily 0.00 16,500,000 66,353 10 NV 5.00000% 1-May-14 JP4CIBCB Multifamily 0.00 15,946,543 85,891 11 DE 5.61000% 1-Jun-24 JP4CIBCA Mixed use 0.00 13,936,400 97,176 12 CA 6.08000% 1-Jun-14 JP4CIBCA Office 0.00 13,974,842 84,658 13 PA 5.31000% 1-Apr-14 JP4CIBCB Multifamily 0.00 13,940,198 77,830 14 GA 6.79050% 1-Jul-14 JP4CIBCA Lodging 0.00 13,485,321 93,619 15 NY 6.72000% 1-Jul-14 JP4CIBCB Multifamily 0.00 12,871,250 83,283 16 NY 5.56000% 1-Jul-14 JP4CIBCA Retail 0.00 12,750,000 61,044 17 KY 4.62000% 1-Jun-14 JP4CIBCA Retail 0.00 12,645,888 76,710 A 18 MD 5.96000% 1-May-14 JP4CIBCA Retail 0.00 12,566,081 75,220 19 AZ 6.04000% 1-Jun-14 JP4CIBCA Retail 0.00 12,477,335 75,266 A 20 TX 6.26000% 1-Jun-14 JP4CIBCA Retail 0.00 11,480,160 70,882 21 WA 6.50000% 1-Jun-14 JP4CIBCA Office 0.00 11,181,716 70,792 22 KY 4.44000% 1-May-11 JP4CIBCA Retail 0.00 11,000,000 42,057 23 IL 5.93000% 1-Jul-14 JP4CIBCA Retail 0.00 11,000,000 56,170 24 NJ 6.28000% 1-Jul-14 JP4CIBCA Office 0.00 10,691,773 66,091 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 12 of 25 * 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: FL 6.28000% 1-May-14 JP4CIBCA Retail 0.00 10,453,858 64,732 A 26 NY 6.02000% 1-Jun-11 JP4CIBCA Mixed use 0.00 10,221,350 61,526 27 NC 5.13000% 1-May-11 JP4CIBCB Multifamily 0.00 10,056,000 44,422 28 CA 5.79000% 1-Jun-14 JP4CIBCA Office 0.00 10,000,000 49,858 29 MD 5.15000% 1-May-14 JP4CIBCB Multifamily 0.00 9,967,662 54,603 30 CO 5.62000% 1-May-24 JP4CIBCA Retail 0.00 9,934,907 69,468 A 31 FL 6.79050% 1-Jul-14 JP4CIBCA Lodging 0.00 9,787,346 67,946 32 TX 6.79050% 1-Jul-14 JP4CIBCA Lodging 0.00 9,605,544 66,684 33 WA 5.46000% 1-Jul-14 JP4CIBCA Retail 0.00 9,590,869 54,267 34 IN 5.75000% 1-Jun-14 JP4CIBCA Mobile home park 0.00 9,544,010 55,804 A 35 NY 5.76000% 1-Jul-14 JP4CIBCA Retail 0.00 9,000,000 44,640 A 36 CT 5.26000% 1-Jun-19 JP4CIBCA Industrial 0.00 8,980,660 49,754 37 AZ 5.58000% 1-Jun-14 JP4CIBCA Retail 0.00 8,614,686 53,471 38 NC 6.07000% 1-Jun-14 JP4CIBCB Multifamily 0.00 8,477,102 55,130 39 TX 6.07000% 1-Jun-14 JP4CIBCA Office 0.00 8,305,015 50,258 40 CT 6.34000% 1-May-14 JP4CIBCA Office 0.00 8,070,111 50,286 41 TX 4.08000% 1-Jun-09 JP4CIBCB Multifamily 0.00 7,700,000 27,053 A 42 TX 5.63000% 1-May-14 JP4CIBCA Retail 0.00 7,677,629 44,350 43 LA 6.16000% 1-May-14 JP4CIBCA Retail 0.00 7,430,872 45,436 44 LA 6.12000% 1-Jul-14 JP4CIBCA Office 0.00 7,290,900 47,571 45 NJ 5.00000% 1-May-14 JP4CIBCA Industrial 0.00 7,255,677 39,081 46 NJ 6.34000% 1-Jul-14 JP4CIBCA Self storage 0.00 6,894,781 42,889 47 CA 5.35000% 1-Apr-11 JP4CIBCA Office 0.00 6,472,469 36,297 48 CA 6.05000% 1-Jun-14 JP4CIBCA Retail 0.00 6,153,847 37,161 49 CT 6.34000% 1-May-14 JP4CIBCA Office 0.00 6,065,052 37,792 50 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 13 of 25 * 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: IL 6.03000% 1-May-14 JP4CIBCA Retail 0.00 6,055,713 39,285 A 51 DE 5.36000% 1-Jun-14 JP4CIBCA Office 0.00 5,987,378 33,542 52 MI 6.52000% 1-Jun-14 JP4CIBCA Industrial 0.00 5,957,304 37,794 53 TX 5.21000% 1-Jun-24 JP4CIBCA Retail 0.00 5,574,157 37,610 54 OR 5.29000% 1-May-14 JP4CIBCB Multifamily 0.00 5,500,000 25,054 55 OK 4.92000% 1-Jun-19 JP4CIBCA Retail 0.00 5,459,234 43,265 A 56 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 5,494,047 33,281 57 LA 6.12000% 1-Jul-14 JP4CIBCA Office 0.00 5,393,269 35,189 58 GA 5.68000% 1-May-14 JP4CIBCA Retail 0.00 5,384,490 31,273 59 DC 5.79000% 1-Jun-14 JP4CIBCA Retail 0.00 5,200,000 25,926 60 TX 5.12000% 1-Jun-09 JP4CIBCB Multifamily 0.00 5,188,491 28,297 61 OH 5.25000% 1-Jul-14 JP4CIBCA Retail 0.00 5,042,568 30,262 62 AZ 5.69000% 1-May-14 JP4CIBCA Retail 0.00 5,025,557 29,220 63 NH 6.52000% 1-Jul-14 JP4CIBCA Retail 0.00 4,794,479 32,470 64 NJ 5.37000% 1-May-14 JP4CIBCA Office 0.00 4,748,970 38,890 65 PA 5.21000% 1-Jun-22 JP4CIBCA Retail 0.00 4,574,824 32,863 66 WV 6.85000% 1-Jul-14 JP4CIBCA Retail 0.00 4,596,992 30,142 67 TX 5.72000% 1-Apr-14 JP4CIBCA Retail 0.00 4,482,398 26,175 A 68 IL 5.52000% 1-Jun-24 JP4CIBCA Retail 0.00 4,211,228 29,145 A 69 MD 5.00000% 1-May-14 JP4CIBCA Industrial 0.00 3,986,636 21,473 70 MN 5.78000% 1-Apr-14 JP4CIBCA Retail 0.00 3,977,233 25,237 71 PA 6.02000% 1-Jun-11 JP4CIBCA Office 0.00 3,892,897 23,433 A 72 CA 5.92000% 1-Jul-14 JP4CIBCA Retail 0.00 3,871,720 23,034 73 UT 5.36000% 1-Jun-24 JP4CIBCA Retail 0.00 3,603,606 24,616 74 IN 5.53000% 1-Jun-14 JP4CIBCA Retail 0.00 3,389,954 20,940 75 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 14 of 25 * 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance Note Rate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 3,321,401 20,120 76 CA 4.23000% 1-Jul-09 JP4CIBCA Industrial 0.00 3,021,173 14,846 77 TX 6.48000% 1-Sep-14 JP4CIBCA Retail 0.00 3,000,000 16,740 78 CA 3.99000% 1-Jun-09 JP4CIBCA Industrial 0.00 2,842,074 13,590 79 SC 4.87000% 1-Jun-14 JP4CIBCA Retail 0.00 2,840,606 16,446 A 80 IL 4.72000% 1-Jun-19 JP4CIBCA Retail 0.00 2,778,878 21,736 81 AZ 5.90000% 1-Jun-11 JP4CIBCA Retail 0.00 2,595,136 15,422 82 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 2,522,267 15,279 83 GA 5.45000% 1-May-14 JP4CIBCA Retail 0.00 2,492,435 14,116 A 84 CA 5.78000% 1-Apr-14 JP4CIBCA Retail 0.00 2,336,625 14,827 A 85 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 2,322,483 14,069 86 IL 5.52000% 1-Jun-24 JP4CIBCA Retail 0.00 2,160,370 14,952 A 87 NC 7.22000% 1-Jul-14 JP4CIBCA Retail 0.00 2,097,918 15,138 88 CA 5.59000% 1-May-14 JP4CIBCA Retail 0.00 2,043,990 11,756 89 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 1,723,133 10,438 90 WV 6.97000% 1-Jul-14 JP4CIBCA Retail 0.00 1,697,054 13,149 91 MD 5.15000% 1-Jun-14 JP4CIBCA Industrial 0.00 1,619,884 9,642 92 AK 5.90000% 1-Jun-14 JP4CIBCB Multifamily 0.00 1,597,007 9,490 93 WI 5.45000% 1-Jun-14 JP4CIBCB Multifamily 0.00 1,447,008 8,188 A 94 AZ 5.85000% 1-Jun-11 JP4CIBCA Office 0.00 1,396,083 8,892 95 AK 5.90000% 1-Jun-14 JP4CIBCB Multifamily 0.00 1,277,606 7,592 96 CO 5.53000% 1-Jul-09 JP4CIBCA Self storage 0.00 1,273,219 7,852 97 AZ 5.20000% 1-Jun-14 JP4CIBCA Self storage 0.00 1,250,000 5,597 98 1,100,384,563 6,061,522 0 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 15 of 25 * 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance Note Rate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) Not Available Not Avail Not Avail Not Avail 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 16 of 25 (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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 17 of 25 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 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: 721903.1 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 18 of 25 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: Not Avail. 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 19 of 25 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate LiquidationExpenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Not Avail. Not Avail. Current TotalCumulative 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 20 of 25 * 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 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 ARA Amount Current P&I Advance Page 21 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 ASER Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance ASER Prin Balance ASER Prin ADV Reduction Amount Current Appraisal Reduction Date Current Appraisal Reduction Amount Cumulative ASER Amount Statement Date: ASER Int ADV Reduction Amount 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 22 of 25 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Defeased Loans Statement Date: DisclosureControl # 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 LaSalle Bank N.A. Page 23 of 25 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 12-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: LR 9ABSQ976 A-1 46625M6T1 AAA NR AAA A-2 46625M6U8 AAA NR AAA A-3 46625M6V6 AAA NR AAA A-4 46625M6W4 AAA NR AAA A-1A 46625M7C7 AAA NR AAA X 46625M7B9 AAA NR AAA B 46625M6X2 AA NR AA C 46625M6Y0 AA- NR AA- D 46625M6Z7 A NR A E 46625M7A1 A- NR A- F 46625M7D5 BBB+ NR BBB+ G 46625M7E3 BBB NR BBB H 46625M7F0 BBB- NR BBB- J 46625M7G8 BB+ NR BB+ K 46625M7H6 BB NR BB L 46625M7J2 BB- NR BB- M 46625M7K9 B+ NR B+ N 46625M7L7 B NR B P 46625M7M5 B- NR B- NR 46625M7N3 NR NR NR R 9ABSQ977 Page 24 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 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 onthis 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-Aug-0412-Aug-04 12-Jul-04 13-Sep-04 30-Jul-04 Commercial Mortgage Pass-Through Certificates Series 2004-CIBC9 ABN AMRO Acct: 721903.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: NR 46625M7N3 NR NR NR Page 25 of 25 10-Aug-2004 - 08:02 (Q932-Q977) (c) 2004 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 onthis report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Reporting Package Table of Contents

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Administrator:

Michelle Duffy 312.904.7475
michelle.duffy@abnamro.com

Analyst:

Christine Paidosh 714.259.6207
christine.paidosh@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Shortfall Summary Report

Asset-Backed Facts ~ 15 Month Loan Status Summary

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Delinquent Loan Detail

Historical Collateral Prepayment
Loan Level Detail
Specially Serviced (Part I) - Loan Detail

Page 2-4
Page 5
Page 6
Page 7

Page 8

Page 9
Page 10

Page 11
Page 12-15

Page 16

Specially Serviced (Part II) - Servicer Comments

Historical REO Report
Modified Loan Detail
Realized Loss Detail

Appraisal Reduction Detail
Appraisal Reduction Detail
Defeased Loans

Page 17

Page 18
Page 19
Page 20

Page 21
Page 22
Page 23

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

JP4CIBC9

JP4CIBC9_200410_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

30-Jun-04
12-Jul-04

12-Jun-41

Rating Information

Page 24-25

Parties to The Transaction

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

Underwriter: J.P. Morgan Chase Bank

Master Servicer: GMAC Commercial Mortgage Corporation

Special Servicer: ArCap Servicing, Inc.

Rating Agency: Standard & Poor's/Fitch Ratings

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.gmaccm.com

www.etrustee.net

Page 1 of 25

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:

5.517720%

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

114

UPPER-TIER REMIC

Statement Date:

ABN AMRO Acct: 721903.1

969.445100716

12.431986305

0.000000000

957.013114411

2.807351389

Fixed

0.00

0.000000000

3.47500000%

0.000000000

46625M6T1

A-1

64,985,000.00

62,999,389.87

807,892.63

0.00

62,191,497.24

182,435.73

1000.000000000

0.000000000

1000.000000000

4.256666644

Fixed

0.00

0.000000000

5.10800000%

0.000000000

46625M6U8

A-2

145,991,000.00

0.00

145,991,000.00

621,435.02

1000.000000000

0.000000000

1000.000000000

4.291976418

5.330268347%

0.00

0.000000000

5.15037173%

0.000000000

46625M6V6

A-3

103,723,000.00

0.00

103,723,000.00

445,176.67

1000.000000000

0.000000000

1000.000000000

4.485309782

5.562268347%

0.00

0.000000000

5.38237173%

0.000000000

46625M6W4

A-4

466,392,000.00

0.00

466,392,000.00

2,091,912.60

997.734663110

0.899343071

0.000000000

996.835320038

4.352095121

5.414268347%

0.00

0.000000000

5.23437173%

0.000000000

46625M7C7/U48138SC3/46625M7Q6

A-1A

167,933,000.00

167,552,575.18

151,029.38

0.00

167,401,545.80

730,860.39

997.852797977

0.000000000

996.982565997

0.223538470

0.301645933%

0.00

0.000000000

0.26882338%

0.000000000

46625M7B9/U48138SB5/46625M7P8

1,101,915,388.00

1,099,549,353.05

0.00

1,098,590,431.04

246,320.48

1000.000000000

0.000000000

1000.000000000

4.550309641

5.640268347%

0.00

0.000000000

5.46037173%

0.000000000

46625M6X2

27,548,000.00

0.00

27,548,000.00

125,351.93

1000.000000000

0.000000000

1000.000000000

4.561143459

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M6Y0

13,774,000.00

0.00

13,774,000.00

62,825.19

1000.000000000

0.000000000

1000.000000000

4.561143217

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M6Z7

20,661,000.00

0.00

20,661,000.00

94,237.78

1000.000000000

0.000000000

1000.000000000

4.561143479

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7A1

11,019,000.00

0.00

11,019,000.00

50,259.24

1000.000000000

0.000000000

1000.000000000

4.561143159

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7D5/U48138SD1/46625M7R4

15,151,000.00

0.00

15,151,000.00

69,105.88

1000.000000000

0.000000000

1000.000000000

4.561142916

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7E3/U48138SE9/46625M7S2

9,642,000.00

0.00

9,642,000.00

43,978.54

1000.000000000

0.000000000

1000.000000000

4.561143192

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7F0/U48138SF6/46625M7T0

17,906,000.00

0.00

17,906,000.00

81,671.83

1000.000000000

0.000000000

1000.000000000

4.561143376

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7G8/U48138SG4/46625M7U7

2,755,000.00

0.00

2,755,000.00

12,565.95

1000.000000000

0.000000000

1000.000000000

4.561142304

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7H6/U48138SH2/46625M7V5

4,132,000.00

0.00

4,132,000.00

18,846.64

1000.000000000

0.000000000

1000.000000000

4.561143376

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7J2/U48138SJ8/46625M7W3

5,510,000.00

0.00

5,510,000.00

25,131.90

Page 2 of 25

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:

5.517720%

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

114

UPPER-TIER REMIC

Statement Date:

ABN AMRO Acct: 721903.1

1000.000000000

0.000000000

1000.000000000

4.561143583

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7K9/U48138SK5/46625M7X1

5,509,000.00

0.00

5,509,000.00

25,127.34

1000.000000000

0.000000000

1000.000000000

4.561143376

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7L7/U48138SL3/46625M7Y9

2,755,000.00

0.00

2,755,000.00

12,565.95

1000.000000000

0.000000000

1000.000000000

4.561143376

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7M5/U48138SM1/46625M7Z6

2,755,000.00

0.00

2,755,000.00

12,565.95

1000.000000000

0.000000000

1000.000000000

4.561142753

5.653268347%

0.00

0.000000000

5.47337173%

0.000000000

46625M7N3/U48138SN9/46625M8A0

13,774,388.00

0.00

13,774,388.00

62,826.95

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ977

0.00

Total P&I Payment

0.00

1,101,915,388.00

1,099,549,353.05

5,974,123.97

Total

1,098,590,431.04

958,922.01

0.00

5,015,201.96

Page 3 of 25

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 0

Next Rate(3)

WAC:
WAMM:

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

5.517720%

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

114

Grantor Trust

Statement Date:

ABN AMRO Acct: 721903.1

0.000000000

0.00

0.000000000

N/A

0.000000000

46625M7N3/U48138SN9/46625M8A0

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,823,722.04

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,047,604.30

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
Recoup of Prior 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

Total Interest Due Certs

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

5,017,126.17

)

(1,924.21

0.00
0.00
0.00

)

(1,924.21

655,114.89
303,807.12
958,922.01

0.00
0.00
0.00
0.00
0.00
0.00

958,922.01

5,976,048.18

5,974,123.97

1,099,549,353.20

958,922.01

0.00

0.00
0.00

0.00

1,098,590,431.19

117,655.00

707,111.37

303,807.12

1,223,882.25

303,807.12

1,223,882.25

30,478.13

0.00
0.00

8,233.97

38,712.09

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(30,478.13

5,015,201.96

Interest Not Advanced (

Current Period

)

0.00

1,223,882.25

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(707,111.37

)

(117,655.00

0.00

Total Advance Summary

Page 5 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1
Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

182,435.73

0.00

13.88%

13.92%

30/360

3.475000000%

0.00

A-2

621,435.02

0.00

13.88%

13.92%

30/360

5.108000000%

0.00

A-3

445,176.67

0.00

13.88%

13.92%

30/360

5.150371732%

0.00

A-4

2,091,912.60

0.00

13.88%

13.92%

30/360

5.382371732%

0.00

A-1A

730,860.39

0.00

13.88%

13.92%

30/360

5.234371732%

0.00

246,320.48

0.00

30/360

0.268823381%

0.00

125,351.93

0.00

11.38%

11.41%

30/360

5.460371732%

0.00

62,825.19

0.00

10.13%

10.16%

30/360

5.473371732%

0.00

94,237.78

0.00

8.25%

8.28%

30/360

5.473371732%

0.00

50,259.24

0.00

7.25%

7.27%

30/360

5.473371732%

0.00

69,105.88

0.00

5.88%

5.89%

30/360

5.473371732%

0.00

43,978.54

0.00

5.00%

5.02%

30/360

5.473371732%

0.00

81,671.83

0.00

3.38%

3.39%

30/360

5.473371732%

0.00

12,565.95

0.00

3.13%

30/360

5.473371732%

0.00

18,846.64

0.00

2.75%

2.76%

30/360

5.473371732%

0.00

25,131.90

0.00

2.25%

2.26%

30/360

5.473371732%

0.00

25,127.34

0.00

1.75%

1.76%

30/360

5.473371732%

0.00

12,565.95

0.00

1.50%

30/360

5.473371732%

0.00

12,565.95

0.00

1.25%

30/360

5.473371732%

0.00

62,826.95

0.00

0.00%

30/360

5.473371732%

0.00

0.000000000%

0.00

5,015,201.96

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 6 of 25

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(4) 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.

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

12-Oct-04
12-Oct-04
13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Interest Adjustments Summary

Statement Date

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

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

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Page 7 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

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: 721903.1

0.00%

12-Oct-04

0.00%

13-Sep-04

0.00%

12-Aug-04

0.00%

12-Jul-04

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

Page 8 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

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: 721903.1

Series 2004-CIBC9

12-Oct-04

100.00%

1,098,590,431

99.70%

0.00%

114

286

5.52%

5.47%

13-Sep-04

100.00%

1,099,549,353

99.79%

0.00%

115

287

5.70%

5.65%

12-Aug-04

100.00%

1,100,384,563

99.86%

0.00%

116

288

5.70%

5.65%

12-Jul-04

100.00%

1,101,215,680

99.94%

0.00%

117

289

5.52%

5.48%

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

Page 9 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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-Sep-04

286,590.77

0.00

1-Sep-04

193,294.51

0.00

1-Sep-04

134,077.53

0.00

1-Sep-04

104,861.20

0.00

1-Sep-04

77,365.40

0.00

1-Sep-04

76,289.71

0.00

1-Sep-04

65,734.53

0.00

1-Sep-04

69,137.80

0.00

1-Sep-04

55,486.30

0.00

1-Sep-04

42,900.00

0.00

1-Sep-04

54,847.70

0.00

1-Sep-04

47,328.20

0.00

1-Sep-04

36,081.36

0.00

1-Sep-04

37,595.59

0.00

1-Sep-04

24,062.50

0.00

1-Sep-04

33,097.70

0.00

1-Sep-04

35,009.91

0.00

1-Sep-04

32,310.33

0.00

1-Sep-04

29,988.79

0.00

1-Sep-04

20,009.07

0.00

1-Sep-04

15,194.86

0.00

1-Sep-04

13,991.31

0.00

1-Sep-04

15,068.52

0.00

1-Sep-04

10,380.65

0.00

1-Sep-04

8,139.33

0.00

1-Sep-04

8,845.81

0.00

1,527,689.37

Total

Page 10 of 25

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 and Trust 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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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 11 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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:

4.19010%

1-May-11

JP4CIBCA

Retail

0.00

142,500,000

497,574

5.50820%

10-Jul-14

JP4CIBCA

Office

0.00

117,000,000

537,050

5.83200%

1-May-14

JP4CIBCA

Office

0.00

66,685,164

394,491

6.15000%

1-Nov-14

JP4CIBCA

Retail

0.00

47,178,317

288,165

5.48000%

1-Mar-14

JP4CIBCA

Retail

0.00

45,272,561

258,340

4.40000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

24,871,299

125,190

7.02000%

1-Jul-14

JP4CIBCA

Industrial

0.00

24,865,361

194,125

5.52000%

1-Apr-14

JP4CIBCA

Office

0.00

23,554,134

134,864

6.36000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

16,867,632

105,424

4.67000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

16,500,000

64,213

5.00000%

1-May-14

JP4CIBCB

Multifamily

0.00

15,909,791

85,891

5.61000%

1-Jun-24

JP4CIBCA

Mixed use

0.00

13,872,203

97,176

6.08000%

1-Jun-14

JP4CIBCA

Office

0.00

13,949,439

84,658

5.31000%

1-Apr-14

JP4CIBCB

Multifamily

0.00

13,909,903

77,830

6.79050%

1-Jul-14

JP4CIBCA

Lodging

0.00

13,453,164

93,619

6.72000%

1-Jul-14

JP4CIBCB

Multifamily

0.00

12,851,195

83,283

5.56000%

1-Jul-14

JP4CIBCA

Retail

0.00

12,750,000

59,075

4.62000%

1-Jun-14

JP4CIBCA

Retail

0.00

12,591,362

76,710

5.96000%

1-May-14

JP4CIBCA

Retail

0.00

12,542,492

75,220

6.04000%

1-Jun-14

JP4CIBCA

Retail

0.00

12,454,450

75,266

6.26000%

1-Jun-14

JP4CIBCA

Retail

0.00

11,460,121

70,882

6.50000%

1-Jun-14

JP4CIBCA

Office

0.00

11,163,242

70,792

4.44000%

1-May-11

JP4CIBCA

Retail

0.00

11,000,000

40,700

5.93000%

1-Jul-14

JP4CIBCA

Retail

0.00

11,000,000

54,358

6.28000%

1-Jul-14

JP4CIBCA

Office

0.00

10,673,320

66,091

Page 12 of 25

* 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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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:

6.28000%

1-May-14

JP4CIBCA

Retail

0.00

10,435,592

64,732

6.02000%

1-Jun-11

JP4CIBCA

Mixed use

0.00

10,202,519

61,526

5.13000%

1-May-11

JP4CIBCB

Multifamily

0.00

10,056,000

42,989

5.79000%

1-Jun-14

JP4CIBCA

Office

0.00

10,000,000

48,250

5.15000%

1-May-14

JP4CIBCB

Multifamily

0.00

9,945,394

54,603

5.62000%

1-May-24

JP4CIBCA

Retail

0.00

9,890,478

69,468

6.79050%

1-Jul-14

JP4CIBCA

Lodging

0.00

9,764,007

67,946

6.79050%

1-Jul-14

JP4CIBCA

Lodging

0.00

9,582,639

66,684

5.46000%

1-Jul-14

JP4CIBCA

Retail

0.00

9,571,025

54,267

5.75000%

1-Jun-14

JP4CIBCA

Mobile home park

0.00

9,525,349

55,804

5.76000%

1-Jul-14

JP4CIBCA

Retail

0.00

9,000,000

43,200

5.26000%

1-Jun-19

JP4CIBCA

Industrial

0.00

8,961,155

49,754

5.58000%

1-Jun-14

JP4CIBCA

Retail

0.00

8,589,140

53,471

6.07000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

8,453,976

55,130

6.07000%

1-Jun-14

JP4CIBCA

Office

0.00

8,289,885

50,258

6.34000%

1-May-14

JP4CIBCA

Office

0.00

8,056,201

50,286

4.08000%

1-Jun-09

JP4CIBCB

Multifamily

0.00

7,700,000

26,180

5.63000%

1-May-14

JP4CIBCA

Retail

0.00

7,662,139

44,350

6.16000%

1-May-14

JP4CIBCA

Retail

0.00

7,417,532

45,436

6.12000%

1-Jul-14

JP4CIBCA

Office

0.00

7,271,318

47,571

5.00000%

1-May-14

JP4CIBCA

Industrial

0.00

7,238,955

39,081

6.34000%

1-Jul-14

JP4CIBCA

Self storage

0.00

6,883,044

42,889

5.35000%

1-Apr-11

JP4CIBCA

Office

0.00

6,458,521

36,297

6.05000%

1-Jun-14

JP4CIBCA

Retail

0.00

6,142,585

37,161

6.34000%

1-May-14

JP4CIBCA

Office

0.00

6,054,599

37,792

Page 13 of 25

(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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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:

6.03000%

1-May-14

JP4CIBCA

Retail

0.00

6,038,978

39,285

5.36000%

1-Jun-14

JP4CIBCA

Office

0.00

5,974,646

33,542

6.52000%

1-Jun-14

JP4CIBCA

Industrial

0.00

5,947,507

37,794

5.21000%

1-Jun-24

JP4CIBCA

Retail

0.00

5,548,091

37,610

5.29000%

1-May-14

JP4CIBCB

Multifamily

0.00

5,500,000

24,246

4.92000%

1-Jun-19

JP4CIBCA

Retail

0.00

5,418,134

43,265

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

5,481,172

33,281

6.12000%

1-Jul-14

JP4CIBCA

Office

0.00

5,378,783

35,189

5.68000%

1-May-14

JP4CIBCA

Retail

0.00

5,373,742

31,273

5.79000%

1-Jun-14

JP4CIBCA

Retail

0.00

5,200,000

25,090

5.12000%

1-Jun-09

JP4CIBCB

Multifamily

0.00

5,176,887

28,297

5.25000%

1-Jul-14

JP4CIBCA

Retail

0.00

5,026,869

30,262

5.69000%

1-May-14

JP4CIBCA

Retail

0.00

5,015,548

29,220

6.52000%

1-Jul-14

JP4CIBCA

Retail

0.00

4,782,478

32,470

5.37000%

1-May-14

JP4CIBCA

Office

0.00

4,714,327

38,890

5.21000%

1-Jun-22

JP4CIBCA

Retail

0.00

4,549,431

32,863

6.85000%

1-Jul-14

JP4CIBCA

Retail

0.00

4,590,048

30,142

5.72000%

1-Apr-14

JP4CIBCA

Retail

0.00

4,473,473

26,175

5.52000%

1-Jun-24

JP4CIBCA

Retail

0.00

4,192,284

29,145

5.00000%

1-May-14

JP4CIBCA

Industrial

0.00

3,977,448

21,473

5.78000%

1-Apr-14

JP4CIBCA

Retail

0.00

3,965,686

25,237

6.02000%

1-Jun-11

JP4CIBCA

Office

0.00

3,885,725

23,433

5.92000%

1-Jul-14

JP4CIBCA

Retail

0.00

3,864,474

23,034

5.36000%

1-Jun-24

JP4CIBCA

Retail

0.00

3,587,067

24,616

5.53000%

1-Jun-14

JP4CIBCA

Retail

0.00

3,379,817

20,940

Page 14 of 25

(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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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:

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

3,313,617

20,120

4.23000%

1-Jul-09

JP4CIBCA

Industrial

0.00

3,013,122

14,846

6.48000%

1-Sep-14

JP4CIBCA

Retail

0.00

2,997,277

18,923

3.99000%

1-Jun-09

JP4CIBCA

Industrial

0.00

2,834,097

13,590

4.87000%

1-Jun-14

JP4CIBCA

Retail

0.00

2,831,137

16,446

4.72000%

1-Jun-19

JP4CIBCA

Retail

0.00

2,757,590

21,736

5.90000%

1-Jun-11

JP4CIBCA

Retail

0.00

2,590,226

15,422

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

2,516,356

15,279

5.45000%

1-May-14

JP4CIBCA

Retail

0.00

2,487,208

14,116

5.78000%

1-Apr-14

JP4CIBCA

Retail

0.00

2,329,840

14,827

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

2,317,041

14,069

5.52000%

1-Jun-24

JP4CIBCA

Retail

0.00

2,150,652

14,952

7.22000%

1-Jul-14

JP4CIBCA

Retail

0.00

2,093,294

15,138

5.59000%

1-May-14

JP4CIBCA

Retail

0.00

2,039,830

11,756

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

1,719,095

10,438

6.97000%

1-Jul-14

JP4CIBCA

Retail

0.00

1,690,780

13,149

5.15000%

1-Jun-14

JP4CIBCA

Industrial

0.00

1,614,725

9,642

5.90000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

1,593,985

9,490

5.45000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

1,443,989

8,188

5.85000%

1-Jun-11

JP4CIBCA

Office

0.00

1,392,128

8,892

5.90000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

1,275,188

7,592

5.53000%

1-Jul-09

JP4CIBCA

Self storage

0.00

1,269,436

7,852

5.20000%

1-Jun-14

JP4CIBCA

Self storage

0.00

1,250,000

5,417

1,098,590,431

6,014,760

Page 15 of 25

(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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note

Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Not Avail

Not Avail Not Avail

Page 16 of 25

(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-Oct-04
12-Oct-04
13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 17 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

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: 721903.1

Page 18 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 19 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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 20 of 25

* 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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

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

ARA

Amount

Current P&I

Advance

Page 21 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

ASER Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

ASER

Prin

Balance

ASER Prin

ADV Reduction

Amount

Current Appraisal

Reduction Date

Current Appraisal

Reduction

Amount

Cumulative

ASER

Amount

Statement Date:

ASER Int

ADV Reduction

Amount

Page 22 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 23 of 25

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

12-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

9ABSQ976

A-1

46625M6T1

AAA

A-2

46625M6U8

AAA

A-3

46625M6V6

AAA

A-4

46625M6W4

AAA

A-1A

46625M7C7

AAA

46625M7B9

AAA

46625M6X2

46625M6Y0

AA-

46625M6Z7

46625M7A1

A-

46625M7D5

BBB+

46625M7E3

BBB

46625M7F0

BBB-

46625M7G8

BB+

46625M7H6

46625M7J2

BB-

46625M7K9

B+

46625M7L7

46625M7M5

B-

46625M7N3

9ABSQ977

Page 24 of 25

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-Oct-04
12-Oct-04

13-Sep-04

12-Nov-04

30-Sep-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

46625M7N3

Page 25 of 25

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

Filing Compare · J.P.Morgan Chase Commercial Mortgage Securities Series 2004-CIBC9