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) ~~October~~December 1213, 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.)

Check the 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.2. below):

[ ] Written communications pursuant 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))

Section 8 - Other Events

Item 8.01. Other 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~~December 1213, 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 ~~October~~December 1213, 2004.

(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

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~October~~December 1516, 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-Oct-0412-Oct-04 13-Sep-04 12-Nov-04 30-Sep-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_200410_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 08-Oct-2004 - 08:54 (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: 5.517720% 12-Oct-0412-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 0.00 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 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 4.291976418 5.330268347% 0.00 0.00 0.000000000 5.15037173% 0.000000000 46625M6V6 A-3 103,723,000.00 103,723,000.00 0.00 0.00 103,723,000.00 445,176.67 1000.000000000 0.000000000 0.000000000 1000.000000000 4.485309782 5.562268347% 0.00 0.00 0.000000000 5.38237173% 0.000000000 46625M6W4 A-4 466,392,000.00 466,392,000.00 0.00 0.00 466,392,000.00 2,091,912.60 997.734663110 0.899343071 0.000000000 996.835320038 4.352095121 5.414268347% 0.00 0.00 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 0.000000000 996.982565997 0.223538470 0.301645933% 0.00 0.00 0.000000000 0.26882338% 0.000000000 N 46625M7B9/U48138SB5/46625M7P8 X 1,101,915,388.00 1,099,549,353.05 0.00 0.00 1,098,590,431.04 246,320.48 1000.000000000 0.000000000 0.000000000 1000.000000000 4.550309641 5.640268347% 0.00 0.00 0.000000000 5.46037173% 0.000000000 46625M6X2 B 27,548,000.00 27,548,000.00 0.00 0.00 27,548,000.00 125,351.93 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143459 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M6Y0 C 13,774,000.00 13,774,000.00 0.00 0.00 13,774,000.00 62,825.19 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143217 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M6Z7 D 20,661,000.00 20,661,000.00 0.00 0.00 20,661,000.00 94,237.78 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143479 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7A1 E 11,019,000.00 11,019,000.00 0.00 0.00 11,019,000.00 50,259.24 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143159 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7D5/U48138SD1/46625M7R4 F 15,151,000.00 15,151,000.00 0.00 0.00 15,151,000.00 69,105.88 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561142916 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7E3/U48138SE9/46625M7S2 G 9,642,000.00 9,642,000.00 0.00 0.00 9,642,000.00 43,978.54 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143192 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7F0/U48138SF6/46625M7T0 H 17,906,000.00 17,906,000.00 0.00 0.00 17,906,000.00 81,671.83 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143376 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7G8/U48138SG4/46625M7U7 J 2,755,000.00 2,755,000.00 0.00 0.00 2,755,000.00 12,565.95 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561142304 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7H6/U48138SH2/46625M7V5 K 4,132,000.00 4,132,000.00 0.00 0.00 4,132,000.00 18,846.64 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143376 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7J2/U48138SJ8/46625M7W3 L 5,510,000.00 5,510,000.00 0.00 0.00 5,510,000.00 25,131.90 08-Oct-2004 - 08:54 (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: 5.517720% 12-Oct-0412-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 0.000000000 1000.000000000 4.561143583 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7K9/U48138SK5/46625M7X1 M 5,509,000.00 5,509,000.00 0.00 0.00 5,509,000.00 25,127.34 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143376 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7L7/U48138SL3/46625M7Y9 N 2,755,000.00 2,755,000.00 0.00 0.00 2,755,000.00 12,565.95 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561143376 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7M5/U48138SM1/46625M7Z6 P 2,755,000.00 2,755,000.00 0.00 0.00 2,755,000.00 12,565.95 1000.000000000 0.000000000 0.000000000 1000.000000000 4.561142753 5.653268347% 0.00 0.00 0.000000000 5.47337173% 0.000000000 46625M7N3/U48138SN9/46625M8A0 NR 13,774,388.00 13,774,388.00 0.00 0.00 13,774,388.00 62,826.95 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 1,099,549,353.05 5,974,123.97 Total 1,098,590,431.04 958,922.01 0.00 5,015,201.96 08-Oct-2004 - 08:54 (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: 5.517720% 12-Oct-0412-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 0.000000000 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 08-Oct-2004 - 08:54 (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-Oct-0412-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 0.000.00 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 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 5,017,126.17 ) (1,924.21 0.000.000.00 ) (1,924.21 655,114.89303,807.12958,922.01 0.000.000.000.000.000.00 958,922.01 5,976,048.18 5,974,123.97 1,099,549,353.20 98 958,922.01 0.00 0 0.000.00 0 0.00 0 1,098,590,431.19 98 117,655.00 707,111.37 303,807.12 1,223,882.25 303,807.12 1,223,882.25 30,478.13 0.000.00 8,233.97 38,712.09 0.000.000.000.000.000.00 0.00 ) (30,478.13 5,015,201.96 Interest Not Advanced ( Current Period ) 0.00 1,223,882.25 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (707,111.37 ) (117,655.00 0.00 0.00 0.00 Total Advance Summary Page 5 of 25 08-Oct-2004 - 08:54 (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-Oct-0412-Oct-04 13-Sep-04 12-Nov-04 30-Sep-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 30 182,435.73 182,435.73 182,435.73 0.00 13.88% 13.92% 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% 13.92% 30/360 5.108000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 445,176.67 445,176.67 445,176.67 0.00 13.88% 13.92% 30/360 5.150371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 2,091,912.60 2,091,912.60 2,091,912.60 0.00 13.88% 13.92% 30/360 5.382371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 730,860.39 730,860.39 730,860.39 0.00 13.88% 13.92% 30/360 5.234371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X 30 246,320.48 246,320.48 246,320.48 0.00 NA NA 30/360 0.268823381% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 125,351.93 125,351.93 125,351.93 0.00 11.38% 11.41% 30/360 5.460371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 62,825.19 62,825.19 62,825.19 0.00 10.13% 10.16% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 94,237.78 94,237.78 94,237.78 0.00 8.25% 8.28% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 50,259.24 50,259.24 50,259.24 0.00 7.25% 7.27% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 69,105.88 69,105.88 69,105.88 0.00 5.88% 5.89% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 43,978.54 43,978.54 43,978.54 0.00 5.00% 5.02% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 81,671.83 81,671.83 81,671.83 0.00 3.38% 3.39% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 12,565.95 12,565.95 12,565.95 0.00 3.13% 3.13% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 18,846.64 18,846.64 18,846.64 0.00 2.75% 2.76% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 25,131.90 25,131.90 25,131.90 0.00 2.25% 2.26% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 25,127.34 25,127.34 25,127.34 0.00 1.75% 1.76% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 12,565.95 12,565.95 12,565.95 0.00 1.50% 1.50% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 12,565.95 12,565.95 12,565.95 0.00 1.25% 1.25% 30/360 5.473371732% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 62,826.95 62,826.95 62,826.95 0.00 0.00% 0.00% 30/360 5.473371732% 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 5,015,201.96 5,015,201.96 5,015,201.96 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. 08-Oct-2004 - 08:54 (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-Oct-0412-Oct-0413-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 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 0.00 Shortfall Allocated to the Bonds: Excess Allocated to the Bonds: Other Interest Proceeds Due the Bonds Yield Maintenance Penalties Due the Bonds Prepayment Penalties Due the Bonds Recovered ASER Interest Due the Bonds Recovered Interest Due the Bonds Less Total Shortfall Allocated to the Bonds Total Excess Allocated to the Bonds 0.00 0.00 Total Excess Allocated to the Bonds 0.00 0.00 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Page 7 of 25 08-Oct-2004 - 08:54 (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-Oct-0412-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 # 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-Oct-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% 13-Sep-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-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 08-Oct-2004 - 08:54 (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-Oct-0412-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 # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 721903.1 Series 2004-CIBC9 12-Oct-04 98 100.00% 1,098,590,431 99.70% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 114 286 5.52% 5.47% 0 0 0 0 13-Sep-04 98 100.00% 1,099,549,353 99.79% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 115 287 5.70% 5.65% 0 0 0 0 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 08-Oct-2004 - 08:54 (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-Oct-0412-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 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-Sep-04 286,590.77 286,590.77 0.00 A 4 1-Sep-04 193,294.51 193,294.51 0.00 A 7 1-Sep-04 134,077.53 134,077.53 0.00 A 8 1-Sep-04 104,861.20 104,861.20 0.00 A 9 1-Sep-04 77,365.40 77,365.40 0.00 A 14 1-Sep-04 76,289.71 76,289.71 0.00 A 18 1-Sep-04 65,734.53 65,734.53 0.00 A 25 1-Sep-04 69,137.80 69,137.80 0.00 A 31 1-Sep-04 55,486.30 55,486.30 0.00 A 35 1-Sep-04 42,900.00 42,900.00 0.00 A 36 1-Sep-04 54,847.70 54,847.70 0.00 A 39 1-Sep-04 47,328.20 47,328.20 0.00 A 45 1-Sep-04 36,081.36 36,081.36 0.00 A 48 1-Sep-04 37,595.59 37,595.59 0.00 A 53 1-Sep-04 24,062.50 24,062.50 0.00 A 55 1-Sep-04 33,097.70 33,097.70 0.00 A 57 1-Sep-04 35,009.91 35,009.91 0.00 A 58 1-Sep-04 32,310.33 32,310.33 0.00 A 64 1-Sep-04 29,988.79 29,988.79 0.00 A 67 1-Sep-04 20,009.07 20,009.07 0.00 A 76 1-Sep-04 15,194.86 15,194.86 0.00 A 83 1-Sep-04 13,991.31 13,991.31 0.00 A 86 1-Sep-04 15,068.52 15,068.52 0.00 A 88 1-Sep-04 10,380.65 10,380.65 0.00 A 90 1-Sep-04 8,139.33 8,139.33 0.00 A 94 1-Sep-04 8,845.81 8,845.81 0.00 A 95 1,527,689.37 1,527,689.37 Total 08-Oct-2004 - 08:54 (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 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-0412-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 # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 08-Oct-2004 - 08:54 (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-Oct-0412-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 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 0.00 142,500,000 497,574 1 NY 5.50820% 10-Jul-14 JP4CIBCA Office 0.00 117,000,000 537,050 2 WA 5.83200% 1-May-14 JP4CIBCA Office 0.00 66,685,164 394,491 3 CA 6.15000% 1-Nov-14 JP4CIBCA Retail 0.00 47,178,317 288,165 A 4 PR 5.48000% 1-Mar-14 JP4CIBCA Retail 0.00 45,272,561 258,340 5 CA 4.40000% 1-Jun-14 JP4CIBCB Multifamily 0.00 24,871,299 125,190 6 MD 7.02000% 1-Jul-14 JP4CIBCA Industrial 0.00 24,865,361 194,125 A 7 VA 5.52000% 1-Apr-14 JP4CIBCA Office 0.00 23,554,134 134,864 A 8 TN 6.36000% 1-Jun-14 JP4CIBCB Multifamily 0.00 16,867,632 105,424 A 9 NC 4.67000% 1-Jun-14 JP4CIBCB Multifamily 0.00 16,500,000 64,213 10 NV 5.00000% 1-May-14 JP4CIBCB Multifamily 0.00 15,909,791 85,891 11 DE 5.61000% 1-Jun-24 JP4CIBCA Mixed use 0.00 13,872,203 97,176 12 CA 6.08000% 1-Jun-14 JP4CIBCA Office 0.00 13,949,439 84,658 13 PA 5.31000% 1-Apr-14 JP4CIBCB Multifamily 0.00 13,909,903 77,830 A 14 GA 6.79050% 1-Jul-14 JP4CIBCA Lodging 0.00 13,453,164 93,619 15 NY 6.72000% 1-Jul-14 JP4CIBCB Multifamily 0.00 12,851,195 83,283 16 NY 5.56000% 1-Jul-14 JP4CIBCA Retail 0.00 12,750,000 59,075 17 KY 4.62000% 1-Jun-14 JP4CIBCA Retail 0.00 12,591,362 76,710 A 18 MD 5.96000% 1-May-14 JP4CIBCA Retail 0.00 12,542,492 75,220 19 AZ 6.04000% 1-Jun-14 JP4CIBCA Retail 0.00 12,454,450 75,266 20 TX 6.26000% 1-Jun-14 JP4CIBCA Retail 0.00 11,460,121 70,882 21 WA 6.50000% 1-Jun-14 JP4CIBCA Office 0.00 11,163,242 70,792 22 KY 4.44000% 1-May-11 JP4CIBCA Retail 0.00 11,000,000 40,700 23 IL 5.93000% 1-Jul-14 JP4CIBCA Retail 0.00 11,000,000 54,358 24 NJ 6.28000% 1-Jul-14 JP4CIBCA Office 0.00 10,673,320 66,091 A 25 08-Oct-2004 - 08:54 (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-Oct-0412-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 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 10,435,592 64,732 26 NY 6.02000% 1-Jun-11 JP4CIBCA Mixed use 0.00 10,202,519 61,526 27 NC 5.13000% 1-May-11 JP4CIBCB Multifamily 0.00 10,056,000 42,989 28 CA 5.79000% 1-Jun-14 JP4CIBCA Office 0.00 10,000,000 48,250 29 MD 5.15000% 1-May-14 JP4CIBCB Multifamily 0.00 9,945,394 54,603 30 CO 5.62000% 1-May-24 JP4CIBCA Retail 0.00 9,890,478 69,468 A 31 FL 6.79050% 1-Jul-14 JP4CIBCA Lodging 0.00 9,764,007 67,946 32 TX 6.79050% 1-Jul-14 JP4CIBCA Lodging 0.00 9,582,639 66,684 33 WA 5.46000% 1-Jul-14 JP4CIBCA Retail 0.00 9,571,025 54,267 34 IN 5.75000% 1-Jun-14 JP4CIBCA Mobile home park 0.00 9,525,349 55,804 A 35 NY 5.76000% 1-Jul-14 JP4CIBCA Retail 0.00 9,000,000 43,200 A 36 CT 5.26000% 1-Jun-19 JP4CIBCA Industrial 0.00 8,961,155 49,754 37 AZ 5.58000% 1-Jun-14 JP4CIBCA Retail 0.00 8,589,140 53,471 38 NC 6.07000% 1-Jun-14 JP4CIBCB Multifamily 0.00 8,453,976 55,130 A 39 TX 6.07000% 1-Jun-14 JP4CIBCA Office 0.00 8,289,885 50,258 40 CT 6.34000% 1-May-14 JP4CIBCA Office 0.00 8,056,201 50,286 41 TX 4.08000% 1-Jun-09 JP4CIBCB Multifamily 0.00 7,700,000 26,180 42 TX 5.63000% 1-May-14 JP4CIBCA Retail 0.00 7,662,139 44,350 43 LA 6.16000% 1-May-14 JP4CIBCA Retail 0.00 7,417,532 45,436 44 LA 6.12000% 1-Jul-14 JP4CIBCA Office 0.00 7,271,318 47,571 A 45 NJ 5.00000% 1-May-14 JP4CIBCA Industrial 0.00 7,238,955 39,081 46 NJ 6.34000% 1-Jul-14 JP4CIBCA Self storage 0.00 6,883,044 42,889 47 CA 5.35000% 1-Apr-11 JP4CIBCA Office 0.00 6,458,521 36,297 A 48 CA 6.05000% 1-Jun-14 JP4CIBCA Retail 0.00 6,142,585 37,161 49 CT 6.34000% 1-May-14 JP4CIBCA Office 0.00 6,054,599 37,792 50 08-Oct-2004 - 08:54 (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-Oct-0412-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 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 6,038,978 39,285 51 DE 5.36000% 1-Jun-14 JP4CIBCA Office 0.00 5,974,646 33,542 52 MI 6.52000% 1-Jun-14 JP4CIBCA Industrial 0.00 5,947,507 37,794 A 53 TX 5.21000% 1-Jun-24 JP4CIBCA Retail 0.00 5,548,091 37,610 54 OR 5.29000% 1-May-14 JP4CIBCB Multifamily 0.00 5,500,000 24,246 A 55 OK 4.92000% 1-Jun-19 JP4CIBCA Retail 0.00 5,418,134 43,265 56 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 5,481,172 33,281 A 57 LA 6.12000% 1-Jul-14 JP4CIBCA Office 0.00 5,378,783 35,189 A 58 GA 5.68000% 1-May-14 JP4CIBCA Retail 0.00 5,373,742 31,273 59 DC 5.79000% 1-Jun-14 JP4CIBCA Retail 0.00 5,200,000 25,090 60 TX 5.12000% 1-Jun-09 JP4CIBCB Multifamily 0.00 5,176,887 28,297 61 OH 5.25000% 1-Jul-14 JP4CIBCA Retail 0.00 5,026,869 30,262 62 AZ 5.69000% 1-May-14 JP4CIBCA Retail 0.00 5,015,548 29,220 63 NH 6.52000% 1-Jul-14 JP4CIBCA Retail 0.00 4,782,478 32,470 A 64 NJ 5.37000% 1-May-14 JP4CIBCA Office 0.00 4,714,327 38,890 65 PA 5.21000% 1-Jun-22 JP4CIBCA Retail 0.00 4,549,431 32,863 66 WV 6.85000% 1-Jul-14 JP4CIBCA Retail 0.00 4,590,048 30,142 A 67 TX 5.72000% 1-Apr-14 JP4CIBCA Retail 0.00 4,473,473 26,175 68 IL 5.52000% 1-Jun-24 JP4CIBCA Retail 0.00 4,192,284 29,145 69 MD 5.00000% 1-May-14 JP4CIBCA Industrial 0.00 3,977,448 21,473 70 MN 5.78000% 1-Apr-14 JP4CIBCA Retail 0.00 3,965,686 25,237 71 PA 6.02000% 1-Jun-11 JP4CIBCA Office 0.00 3,885,725 23,433 72 CA 5.92000% 1-Jul-14 JP4CIBCA Retail 0.00 3,864,474 23,034 73 UT 5.36000% 1-Jun-24 JP4CIBCA Retail 0.00 3,587,067 24,616 74 IN 5.53000% 1-Jun-14 JP4CIBCA Retail 0.00 3,379,817 20,940 75 08-Oct-2004 - 08:54 (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-Oct-0412-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 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 3,313,617 20,120 A 76 CA 4.23000% 1-Jul-09 JP4CIBCA Industrial 0.00 3,013,122 14,846 77 TX 6.48000% 1-Sep-14 JP4CIBCA Retail 0.00 2,997,277 18,923 78 CA 3.99000% 1-Jun-09 JP4CIBCA Industrial 0.00 2,834,097 13,590 79 SC 4.87000% 1-Jun-14 JP4CIBCA Retail 0.00 2,831,137 16,446 80 IL 4.72000% 1-Jun-19 JP4CIBCA Retail 0.00 2,757,590 21,736 81 AZ 5.90000% 1-Jun-11 JP4CIBCA Retail 0.00 2,590,226 15,422 82 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 2,516,356 15,279 A 83 GA 5.45000% 1-May-14 JP4CIBCA Retail 0.00 2,487,208 14,116 84 CA 5.78000% 1-Apr-14 JP4CIBCA Retail 0.00 2,329,840 14,827 85 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 2,317,041 14,069 A 86 IL 5.52000% 1-Jun-24 JP4CIBCA Retail 0.00 2,150,652 14,952 87 NC 7.22000% 1-Jul-14 JP4CIBCA Retail 0.00 2,093,294 15,138 A 88 CA 5.59000% 1-May-14 JP4CIBCA Retail 0.00 2,039,830 11,756 89 TX 5.77000% 1-Jul-11 JP4CIBCB Multifamily 0.00 1,719,095 10,438 A 90 WV 6.97000% 1-Jul-14 JP4CIBCA Retail 0.00 1,690,780 13,149 91 MD 5.15000% 1-Jun-14 JP4CIBCA Industrial 0.00 1,614,725 9,642 92 AK 5.90000% 1-Jun-14 JP4CIBCB Multifamily 0.00 1,593,985 9,490 93 WI 5.45000% 1-Jun-14 JP4CIBCB Multifamily 0.00 1,443,989 8,188 A 94 AZ 5.85000% 1-Jun-11 JP4CIBCA Office 0.00 1,392,128 8,892 A 95 AK 5.90000% 1-Jun-14 JP4CIBCB Multifamily 0.00 1,275,188 7,592 96 CO 5.53000% 1-Jul-09 JP4CIBCA Self storage 0.00 1,269,436 7,852 97 AZ 5.20000% 1-Jun-14 JP4CIBCA Self storage 0.00 1,250,000 5,417 98 1,098,590,431 6,014,760 0 08-Oct-2004 - 08:54 (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-Oct-0412-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 NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) Not Avail Not Avail Not Avail 08-Oct-2004 - 08:54 (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-Oct-0412-Oct-0413-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: 08-Oct-2004 - 08:54 (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-Oct-0412-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 08-Oct-2004 - 08:54 (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-Oct-0412-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: 08-Oct-2004 - 08:54 (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-Oct-0412-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 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: Current TotalCumulative 08-Oct-2004 - 08:54 (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-Oct-0412-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 08-Oct-2004 - 08:54 (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-Oct-0412-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 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 08-Oct-2004 - 08:54 (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-Oct-0412-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: DisclosureControl # 08-Oct-2004 - 08:54 (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-Oct-0412-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: 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 08-Oct-2004 - 08:54 (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-Oct-0412-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: NR 46625M7N3 NR NR NR Page 25 of 25 08-Oct-2004 - 08:54 (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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 12-16

Page 17

Specially Serviced (Part II) - Servicer Comments

Historical REO Report
Modified Loan Detail
Realized Loss Detail

Appraisal Reduction Detail
Appraisal Reduction Detail
Defeased Loans

Page 18

Page 19
Page 20
Page 21

Page 22
Page 23
Page 24

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

JP4CIBC9

JP4CIBC9_200412_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

30-Jun-04
12-Jul-04

12-Jun-41

Rating Information

Page 25-26

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 26

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:

5.517357%

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

112

UPPER-TIER REMIC

Statement Date:

ABN AMRO Acct: 721903.1

946.026711857

12.545273679

0.000000000

933.481438178

2.739535739

Fixed

0.00

0.000000000

3.47500000%

0.000000000

46625M6T1

A-1

64,985,000.00

61,477,545.87

815,254.61

0.00

60,662,291.26

178,028.73

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

4.291676388

5.149809806%

0.00

0.000000000

5.15001167%

0.000000000

46625M6V6

A-3

103,723,000.00

0.00

103,723,000.00

445,145.55

1000.000000000

0.000000000

1000.000000000

4.485009734

5.381809806%

0.00

0.000000000

5.38201167%

0.000000000

46625M6W4

A-4

466,392,000.00

0.00

466,392,000.00

2,091,772.66

996.047534255

0.906910911

0.000000000

995.140623344

4.344437008

5.233809806%

0.00

0.000000000

5.23401167%

0.000000000

46625M7C7/U48138SC3/46625M7Q6

A-1A

167,933,000.00

167,269,250.57

152,300.27

0.00

167,116,950.30

729,574.34

996.214588157

0.000000000

995.336521755

0.221130826

0.265043890%

0.00

0.000000000

0.26636529%

0.000000000

46625M7B9/U48138SB5/46625M7P8

1,101,915,388.00

1,097,744,184.44

0.00

1,096,776,629.56

243,667.46

1000.000000000

0.000000000

1000.000000000

4.550009801

5.459809806%

0.00

0.000000000

5.46001167%

0.000000000

46625M6X2

27,548,000.00

0.00

27,548,000.00

125,343.67

1000.000000000

0.000000000

1000.000000000

4.560842892

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M6Y0

13,774,000.00

0.00

13,774,000.00

62,821.05

1000.000000000

0.000000000

1000.000000000

4.560843134

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M6Z7

20,661,000.00

0.00

20,661,000.00

94,231.58

1000.000000000

0.000000000

1000.000000000

4.560843089

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7A1

11,019,000.00

0.00

11,019,000.00

50,255.93

1000.000000000

0.000000000

1000.000000000

4.560842849

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7D5/U48138SD1/46625M7R4

15,151,000.00

0.00

15,151,000.00

69,101.33

1000.000000000

0.000000000

1000.000000000

4.560843186

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7E3/U48138SE9/46625M7S2

9,642,000.00

0.00

9,642,000.00

43,975.65

1000.000000000

0.000000000

1000.000000000

4.560843293

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7F0/U48138SF6/46625M7T0

17,906,000.00

0.00

17,906,000.00

81,666.46

1000.000000000

0.000000000

1000.000000000

4.560842105

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7G8/U48138SG4/46625M7U7

2,755,000.00

0.00

2,755,000.00

12,565.12

1000.000000000

0.000000000

1000.000000000

4.560842207

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7H6/U48138SH2/46625M7V5

4,132,000.00

0.00

4,132,000.00

18,845.40

1000.000000000

0.000000000

1000.000000000

4.560843920

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7J2/U48138SJ8/46625M7W3

5,510,000.00

0.00

5,510,000.00

25,130.25

Page 2 of 26

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:

5.517357%

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

112

UPPER-TIER REMIC

Statement Date:

ABN AMRO Acct: 721903.1

1000.000000000

0.000000000

1000.000000000

4.560842258

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7K9/U48138SK5/46625M7X1

5,509,000.00

0.00

5,509,000.00

25,125.68

1000.000000000

0.000000000

1000.000000000

4.560842105

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7L7/U48138SL3/46625M7Y9

2,755,000.00

0.00

2,755,000.00

12,565.12

1000.000000000

0.000000000

1000.000000000

4.560842105

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7M5/U48138SM1/46625M7Z6

2,755,000.00

0.00

2,755,000.00

12,565.12

1000.000000000

0.000000000

1000.000000000

4.560842921

5.472809806%

0.00

0.000000000

5.47301167%

0.000000000

46625M7N3/U48138SN9/46625M8A0

13,774,388.00

0.00

13,774,388.00

62,822.82

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSQ977

0.00

Total P&I Payment

0.00

1,101,915,388.00

1,097,744,184.44

5,974,193.82

Total

1,096,776,629.56

967,554.88

0.00

5,006,638.94

Page 3 of 26

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:

5.517357%

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

112

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 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

4,880,271.63

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,046,071.02

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

5,008,560.00

)

(1,921.05

0.00
0.00
0.00

)

(1,921.05

941,764.74

25,790.14

967,554.88

0.00
0.00
0.00
0.00
0.00
0.00

967,554.88

5,976,114.88

5,974,193.82

1,097,744,184.59

967,554.88

0.00

0.00
0.00

0.00

1,096,776,629.71

104,999.41

524,755.68

25,790.14

165,799.38

25,790.14

165,799.38

37,511.02

0.00
0.00

1,134.38

38,645.40

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(37,511.02

5,006,638.94

Interest Not Advanced (

Current Period

)

0.00

165,799.38

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(524,755.68

)

(104,999.41

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

178,028.73

0.00

13.88%

13.94%

30/360

3.475000000%

0.00

A-2

621,435.02

0.00

13.88%

13.94%

30/360

5.108000000%

0.00

A-3

445,145.55

0.00

13.88%

13.94%

30/360

5.150011670%

0.00

A-4

2,091,772.66

0.00

13.88%

13.94%

30/360

5.382011670%

0.00

A-1A

729,574.34

0.00

13.88%

13.94%

30/360

5.234011670%

0.00

243,667.46

0.00

30/360

0.266365291%

0.00

125,343.67

0.00

11.38%

11.43%

30/360

5.460011670%

0.00

62,821.05

0.00

10.13%

10.17%

30/360

5.473011670%

0.00

94,231.58

0.00

8.25%

8.29%

30/360

5.473011670%

0.00

50,255.93

0.00

7.25%

7.28%

30/360

5.473011670%

0.00

69,101.33

0.00

5.88%

5.90%

30/360

5.473011670%

0.00

43,975.65

0.00

5.00%

5.02%

30/360

5.473011670%

0.00

81,666.46

0.00

3.38%

3.39%

30/360

5.473011670%

0.00

12,565.12

0.00

3.13%

3.14%

30/360

5.473011670%

0.00

18,845.40

0.00

2.75%

2.76%

30/360

5.473011670%

0.00

25,130.25

0.00

2.25%

2.26%

30/360

5.473011670%

0.00

25,125.68

0.00

1.75%

1.76%

30/360

5.473011670%

0.00

12,565.12

0.00

1.50%

1.51%

30/360

5.473011670%

0.00

12,565.12

0.00

1.25%

1.26%

30/360

5.473011670%

0.00

62,822.82

0.00

0.00%

30/360

5.473011670%

0.00

0.000000000%

0.00

5,006,638.94

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 6 of 26

(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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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%

13-Dec-04

0.00%

12-Nov-04

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 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

13-Dec-04

100.00%

1,096,776,630

99.53%

0.00%

112

284

5.52%

5.47%

12-Nov-04

100.00%

1,097,744,185

99.62%

0.00%

113

285

5.70%

5.65%

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 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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-Nov-04

104,862.17

0.00

1-Nov-04

25,923.33

0.00

1-Nov-04

37,595.92

0.00

1-Nov-04

15,068.68

0.00

1-Nov-04

8,139.42

0.00

191,589.52

Total

Page 10 of 26

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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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

66,554,875

394,491

6.15000%

1-Nov-14

JP4CIBCA

Retail

0.00

47,093,428

288,165

5.48000%

1-Mar-14

JP4CIBCA

Retail

0.00

45,176,058

258,340

4.40000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

24,806,235

125,190

7.02000%

1-Jul-14

JP4CIBCA

Industrial

0.00

24,772,628

194,125

5.52000%

1-Apr-14

JP4CIBCA

Office

0.00

23,504,611

134,864

6.36000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

16,838,492

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

15,872,727

85,891

5.61000%

1-Jun-24

JP4CIBCA

Mixed use

0.00

13,807,405

97,176

6.08000%

1-Jun-14

JP4CIBCA

Office

0.00

13,923,773

84,658

5.31000%

1-Apr-14

JP4CIBCB

Multifamily

0.00

13,879,335

77,830

6.79050%

1-Jul-14

JP4CIBCA

Lodging

0.00

13,420,636

93,619

6.72000%

1-Jul-14

JP4CIBCB

Multifamily

0.00

12,830,912

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

12,536,409

76,710

5.96000%

1-May-14

JP4CIBCA

Retail

0.00

12,518,664

75,220

6.04000%

1-Jun-14

JP4CIBCA

Retail

0.00

12,431,331

75,266

6.26000%

1-Jun-14

JP4CIBCA

Retail

0.00

11,439,869

70,882

6.50000%

1-Jun-14

JP4CIBCA

Office

0.00

11,144,565

70,792

4.44000%

1-May-11

JP4CIBCA

Retail

0.00

11,000,000

40,700

Page 12 of 26

* 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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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:

5.93000%

1-Jul-14

JP4CIBCA

Retail

0.00

11,000,000

54,358

6.28000%

1-Jul-14

JP4CIBCA

Office

0.00

10,654,671

66,091

6.28000%

1-May-14

JP4CIBCA

Retail

0.00

10,417,131

64,732

6.02000%

1-Jun-11

JP4CIBCA

Mixed use

0.00

10,183,495

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

9,922,931

54,603

5.62000%

1-May-24

JP4CIBCA

Retail

0.00

9,845,625

69,468

6.79050%

1-Jul-14

JP4CIBCA

Lodging

0.00

9,740,399

67,946

6.79050%

1-Jul-14

JP4CIBCA

Lodging

0.00

9,559,469

66,684

5.46000%

1-Jul-14

JP4CIBCA

Retail

0.00

9,550,996

54,267

5.75000%

1-Jun-14

JP4CIBCA

Mobile home park

0.00

9,506,505

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

8,941,475

49,754

5.58000%

1-Jun-14

JP4CIBCA

Retail

0.00

8,563,352

53,471

6.07000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

8,430,613

55,130

6.07000%

1-Jun-14

JP4CIBCA

Office

0.00

8,274,598

50,258

6.34000%

1-May-14

JP4CIBCA

Office

0.00

8,042,142

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

7,646,500

44,350

6.16000%

1-May-14

JP4CIBCA

Retail

0.00

7,404,051

45,436

6.12000%

1-Jul-14

JP4CIBCA

Office

0.00

7,251,533

47,571

5.00000%

1-May-14

JP4CIBCA

Industrial

0.00

7,222,091

39,081

Page 13 of 26

(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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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:

6.34000%

1-Jul-14

JP4CIBCA

Self storage

0.00

6,871,180

42,889

5.35000%

1-Apr-11

JP4CIBCA

Office

0.00

6,444,447

36,297

6.05000%

1-Jun-14

JP4CIBCA

Retail

0.00

6,131,208

37,161

6.34000%

1-May-14

JP4CIBCA

Office

0.00

6,044,032

37,792

6.03000%

1-May-14

JP4CIBCA

Retail

0.00

6,022,071

39,285

5.36000%

1-Jun-14

JP4CIBCA

Office

0.00

5,961,798

33,542

6.52000%

1-Jun-14

JP4CIBCA

Industrial

0.00

5,937,602

37,794

5.21000%

1-Jun-24

JP4CIBCA

Retail

0.00

5,521,794

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

5,376,690

43,265

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

5,468,170

33,281

6.12000%

1-Jul-14

JP4CIBCA

Office

0.00

5,364,147

35,189

5.68000%

1-May-14

JP4CIBCA

Retail

0.00

5,362,892

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

5,165,181

28,297

5.25000%

1-Jul-14

JP4CIBCA

Retail

0.00

5,011,031

30,262

5.69000%

1-May-14

JP4CIBCA

Retail

0.00

5,005,442

29,220

6.52000%

1-Jul-14

JP4CIBCA

Retail

0.00

4,770,343

32,470

5.37000%

1-May-14

JP4CIBCA

Office

0.00

4,679,368

38,890

5.21000%

1-Jun-22

JP4CIBCA

Retail

0.00

4,523,812

32,863

6.85000%

1-Jul-14

JP4CIBCA

Retail

0.00

4,583,023

30,142

5.72000%

1-Apr-14

JP4CIBCA

Retail

0.00

4,464,461

26,175

5.52000%

1-Jun-24

JP4CIBCA

Retail

0.00

4,173,162

29,145

Page 14 of 26

(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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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:

5.00000%

1-May-14

JP4CIBCA

Industrial

0.00

3,968,182

21,473

5.78000%

1-Apr-14

JP4CIBCA

Retail

0.00

3,954,025

25,237

6.02000%

1-Jun-11

JP4CIBCA

Office

0.00

3,878,480

23,433

5.92000%

1-Jul-14

JP4CIBCA

Retail

0.00

3,857,156

23,034

5.36000%

1-Jun-24

JP4CIBCA

Retail

0.00

3,570,377

24,616

5.53000%

1-Jun-14

JP4CIBCA

Retail

0.00

3,369,584

20,940

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

3,305,758

20,120

4.23000%

1-Jul-09

JP4CIBCA

Industrial

0.00

3,005,013

14,846

6.48000%

1-Sep-14

JP4CIBCA

Retail

0.00

2,992,330

18,923

3.99000%

1-Jun-09

JP4CIBCA

Industrial

0.00

2,826,065

13,590

4.87000%

1-Jun-14

JP4CIBCA

Retail

0.00

2,821,590

16,446

4.72000%

1-Jun-19

JP4CIBCA

Retail

0.00

2,736,131

21,736

5.90000%

1-Jun-11

JP4CIBCA

Retail

0.00

2,585,267

15,422

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

2,510,387

15,279

5.45000%

1-May-14

JP4CIBCA

Retail

0.00

2,481,933

14,116

5.78000%

1-Apr-14

JP4CIBCA

Retail

0.00

2,322,990

14,827

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

2,311,545

14,069

5.52000%

1-Jun-24

JP4CIBCA

Retail

0.00

2,140,842

14,952

7.22000%

1-Jul-14

JP4CIBCA

Retail

0.00

2,088,614

15,138

5.59000%

1-May-14

JP4CIBCA

Retail

0.00

2,035,631

11,756

5.77000%

1-Jul-11

JP4CIBCB

Multifamily

0.00

1,715,017

10,438

6.97000%

1-Jul-14

JP4CIBCA

Retail

0.00

1,684,432

13,149

5.15000%

1-Jun-14

JP4CIBCA

Industrial

0.00

1,609,521

9,642

Page 15 of 26

(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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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:

5.90000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

1,590,934

9,490

5.45000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

1,440,943

8,188

5.85000%

1-Jun-11

JP4CIBCA

Office

0.00

1,388,133

8,892

5.90000%

1-Jun-14

JP4CIBCB

Multifamily

0.00

1,272,747

7,592

5.53000%

1-Jul-09

JP4CIBCA

Self storage

0.00

1,265,618

7,852

5.20000%

1-Jun-14

JP4CIBCA

Self storage

0.00

1,250,000

5,417

1,096,776,630

6,014,760

Page 16 of 26

(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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 17 of 26

(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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 18 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 19 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 20 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 21 of 26

* 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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 22 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 23 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-04

Commercial Mortgage Pass-Through Certificates

Series 2004-CIBC9

ABN AMRO Acct: 721903.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 24 of 26

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 25 of 26

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:

13-Dec-04
13-Dec-04

12-Nov-04

12-Jan-05

30-Nov-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 26 of 26

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

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