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) June 10, 2005

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-112636
(Commission
File Number)

04-3310019
(IRS Employer
Identification No.)

60 Wall Street, New York, New York
(Address of principal executive offices)

10005
(Zip Code)

Registrant's telephone number, including area code 212-250-2500

(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 Deutsche Mortgage & Asset Receiving Corporation, COMM 2005-LP5 Commercial Mortgage Pass-Through Certificates, which was made on June 10, 2005.

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 June 10, 2005.

(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 BOND ADMINISTRATOR UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION, REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Date: June 17, 2005

Deutsche Mortgage & Asset Receiving Corporation

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Reporting Package Table of Contents

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

Administrator:
Scott Kallback 312.904.5444
scott.kallback@abnamro.com

Analyst:
Vamsi Kaipa 714.259.6252
vamsi.kaipa@abnamro.com

Revised Date:

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

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

Rating Information

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

Page 2-4
Page 5-8
Page 9
Page 10

Page 11-12

Page 13
Page 14

Page 15-16
Page 17

Page 18-24

Mortgage Loan Characteristics

Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail

Defeased Loans
Appraisal Reduction Detail
Historical REO Report

Page 25-27

Page 28
Page 29
Page 30

Page 31
Page 32
Page 33

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

COM05LP5

COM05LP5_200506_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

29-Apr-05
10-May-05

10-May-35

Realized Loss Detail

Page 34

Parties to The Transaction

Depositor: Deutsche Mortgage & Asset Receiving Corporation

Underwriter: Deutsche Bank Securities Inc.

Master Servicer: Midland Loan Services, Inc.

Special Servicer: LNR Partners, Inc.

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.midlandls.com

www.etrustee.net

Page 1 of 34

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:

5.470406%

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

Deutsche Mortgage & Asset Receiving Corporation

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper-Tier REMIC

Revised Date:

ABN AMRO Acct: 722549.1

987.461585042

12.330748888

0.000000000

975.130836154

3.484916551

Fixed

0.00

0.000000000

4.2350000000%

0.000000000

20047PAA5

A-1

60,276,000.00

743,248.22

0.00

58,776,986.28

210,056.83

59,520,234.50

1000.000000000

0.000000000

1000.000000000

3.858333331

Fixed

0.00

0.000000000

4.6300000000%

0.000000000

20047PAB3

A-2

592,379,000.00

0.00

592,379,000.00

2,285,595.64

592,379,000.00

1000.000000000

0.000000000

1000.000000000

4.016666620

Fixed

0.00

0.000000000

4.8200000000%

0.000000000

20047PAC1

A-3

71,321,000.00

0.00

71,321,000.00

286,472.68

71,321,000.00

1000.000000000

0.000000000

1000.000000000

4.055833285

Fixed

0.00

0.000000000

4.8670000000%

0.000000000

20047PAD9

A-SB

86,687,000.00

0.00

86,687,000.00

351,588.02

86,687,000.00

1000.000000000

0.000000000

1000.000000000

4.151666661

4.9820000000%

0.00

0.000000000

4.9820000000%

0.000000000

20047PAE7

A-4

305,071,000.00

0.00

305,071,000.00

1,266,553.10

305,071,000.00

999.665717580

0.296860486

0.000000000

999.368857094

4.079469176

4.8970000000%

0.00

0.000000000

4.8970000000%

0.000000000

20047PAF4

A-1A

245,882,000.00

72,992.65

0.00

245,726,813.32

1,003,068.04

245,799,805.97

999.507667874

0.000000000

999.028096261

0.040406356

0.0433406518%

0.00

0.000000000

0.0485115086%

0.000000000

20047PAM9/U2021YAA1

X-C

1,702,020,822.00

0.00

1,700,366,621.60

68,772.46

1,701,182,862.47

1000.000000000

0.000000000

1000.000000000

0.472074770

0.3958039563%

0.00

0.000000000

0.5664897239%

0.000000000

20047PAG2

X-P

1,658,063,000.00

0.00

1,658,063,000.00

782,729.71

1,658,063,000.00

1000.000000000

0.000000000

1000.000000000

4.205000000

5.0460000000%

0.00

0.000000000

5.0460000000%

0.000000000

20047PAH0

A-J

117,014,000.00

0.00

117,014,000.00

492,043.87

117,014,000.00

1000.000000000

0.000000000

1000.000000000

4.254166773

5.1050000000%

0.00

0.000000000

5.1050000000%

0.000000000

20047PAJ6

46,806,000.00

0.00

46,806,000.00

199,120.53

46,806,000.00

1000.000000000

0.000000000

1000.000000000

4.324273435

5.0097311876%

0.00

0.000000000

5.1891285106%

0.000000000

20047PAK3

14,892,000.00

0.00

14,892,000.00

64,397.08

14,892,000.00

1000.000000000

0.000000000

1000.000000000

4.357607202

5.0497311876%

0.00

0.000000000

5.2291285106%

0.000000000

20047PAL1

27,658,000.00

0.00

27,658,000.00

120,522.70

27,658,000.00

1000.000000000

0.000000000

1000.000000000

4.439273796

5.1477311876%

0.00

0.000000000

5.3271285106%

0.000000000

20047PAN7/U2021YAB9

21,275,000.00

0.00

21,275,000.00

94,445.55

21,275,000.00

1000.000000000

0.000000000

1000.000000000

4.527607144

5.2537311876%

0.00

0.000000000

5.4331285106%

0.000000000

20047PAP2/U2021YAC7

23,403,000.00

0.00

23,403,000.00

105,959.59

23,403,000.00

1000.000000000

0.000000000

1000.000000000

4.527606929

5.2537311876%

0.00

0.000000000

5.4331285106%

0.000000000

20047PAQ0/U2021YAD5

14,893,000.00

0.00

14,893,000.00

67,429.65

14,893,000.00

1000.000000000

0.000000000

1000.000000000

4.527606933

5.2537311876%

0.00

0.000000000

5.4331285106%

0.000000000

20047PAR8/U2021YAE3

17,020,000.00

0.00

17,020,000.00

77,059.87

17,020,000.00

1000.000000000

0.000000000

1000.000000000

3.942499804

4.7310000000%

0.00

0.000000000

4.7310000000%

0.000000000

20047PAS6/U2021YAF0

12,765,000.00

0.00

12,765,000.00

50,326.01

12,765,000.00

1000.000000000

0.000000000

1000.000000000

3.942500392

4.7310000000%

0.00

0.000000000

4.7310000000%

0.000000000

20047PAT4/U2021YAG8

6,383,000.00

0.00

6,383,000.00

25,164.98

6,383,000.00

1000.000000000

0.000000000

1000.000000000

3.942500588

4.7310000000%

0.00

0.000000000

4.7310000000%

0.000000000

20047PAU1/U2021YAH6

4,255,000.00

0.00

4,255,000.00

16,775.34

4,255,000.00

Page 2 of 34

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:

5.470406%

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

Deutsche Mortgage & Asset Receiving Corporation

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper-Tier REMIC

Revised Date:

ABN AMRO Acct: 722549.1

1000.000000000

0.000000000

1000.000000000

3.942500588

4.7310000000%

0.00

0.000000000

4.7310000000%

0.000000000

20047PAV9/U2021YAJ2

4,255,000.00

0.00

4,255,000.00

16,775.34

4,255,000.00

1000.000000000

0.000000000

1000.000000000

3.942500392

4.7310000000%

0.00

0.000000000

4.7310000000%

0.000000000

20047PAW7/U2021YAK9

6,383,000.00

0.00

6,383,000.00

25,164.98

6,383,000.00

1000.000000000

0.000000000

1000.000000000

3.942500588

4.7310000000%

0.00

0.000000000

4.7310000000%

0.000000000

20047PAX5/U2021YAL7

4,255,000.00

0.00

4,255,000.00

16,775.34

4,255,000.00

1000.000000000

0.000000000

1000.000000000

3.942491214

4.7310000000%

0.00

)

(0.17

)

(0.000008878

4.7310000000%

0.000000000

20047PAY3/U2021YAM5

19,147,822.00

0.00

19,147,822.00

75,490.12

19,147,822.00

1000.000000000

0.000000000

1000.000000000

4.291666545

Fixed

0.00

0.000000000

5.1500000000%

0.000000000

20047PAZ0/U2021YAN3

GMB-1

27,500,000.00

0.00

27,500,000.00

118,020.83

27,500,000.00

1000.000000000

0.000000000

1000.000000000

4.373333214

Fixed

0.00

0.000000000

5.2480000000%

0.000000000

20047PBA4/U2021YAP8

GMB-2

28,000,000.00

0.00

28,000,000.00

122,453.33

28,000,000.00

1000.000000000

0.000000000

1000.000000000

4.577500000

Fixed

0.00

0.000000000

5.4930000000%

0.000000000

20047PBB2/U2021YAQ6

GMB-3

16,200,000.00

0.00

16,200,000.00

74,155.50

16,200,000.00

1000.000000000

0.000000000

1000.000000000

4.781666434

Fixed

0.00

0.000000000

5.7380000000%

0.000000000

20047PBC0/U2021YAR4

GMB-4

14,300,000.00

0.00

14,300,000.00

68,377.83

14,300,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV2172

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV2180

0.00

Total P&I Payment

0.00

)

(0.17

1,788,020,822.00

1,787,182,862.47

8,901,535.79

Total

1,786,366,621.60

816,240.87

0.00

8,085,294.92

Page 3 of 34

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:

5.470406%

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

Deutsche Mortgage & Asset Receiving Corporation

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Revised Date:

ABN AMRO Acct: 722549.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV2164

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Revised Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

6,494,456.47

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

8,137,447.74

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

)

(0.17

Total

)

(0.17

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

8,087,425.72

)

(897.98

)

(1,232.82

0.00
0.00

)

(2,130.80

644,365.43
171,875.27
816,240.70

0.17
0.00
0.00
0.00
0.00
0.17

816,240.87

8,903,666.59

8,901,535.80

1,787,182,863.85

139

816,240.70

0.17

0.00
0.00

0.00

1,786,366,622.98

139

0.00

171,875.27

1,642,991.28

171,875.27

1,642,991.28

50,021.85

0.00
0.00

9,731.83

59,753.68

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(50,021.85

8,085,294.93

Interest Not Advanced (

Current Period

)

0.00

1,642,991.28

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Revised Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,214,789.36

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

6,628,399.66

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

)

(0.18

Total

)

(0.18

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

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

6,590,075.44

)

(730.81

)

(1,003.32

0.00
0.00

)

(1,734.14

580,028.05
163,219.99
743,248.04

0.18
0.00
0.00
0.00
0.00
0.18

743,248.22

7,333,323.66

7,331,589.53

1,455,382,382.53

110

743,248.04

0.18

0.00
0.00

0.00

1,454,639,134.31

110

0.00

163,219.99

1,413,610.29

163,219.99

1,413,610.29

38,324.03

0.00
0.00

7,823.04

46,147.08

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(38,324.03

6,588,341.31

Interest Not Advanced (

Current Period

)

0.00

1,413,610.29

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Revised Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

894,409.27

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,123,790.26

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.01

Total

0.01

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

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

1,114,242.45

)

(124.88

)

(171.45

0.00
0.00

)

(296.33

64,337.38

8,655.28

72,992.66

)

(0.01

0.00
0.00
0.00
0.00

)

(0.01

72,992.65

1,187,235.10

1,186,938.77

245,800,481.32

72,992.66

-0.01

0.00
0.00

0.00

245,727,488.67

0.00

8,655.28

229,380.99

8,655.28

229,380.99

9,547.82

0.00
0.00

1,908.78

11,456.60

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(9,547.82

1,113,946.12

Interest Not Advanced (

Current Period

)

0.00

229,380.99

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Revised Date:

Cash Reconciliation Summary General Motors Building B Loan

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

385,257.83

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

385,257.83

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

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

383,107.83

)

(42.28

)

(58.05

0.00
0.00

)

(100.33

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

383,107.83

383,007.50

86,000,000.00

0.00
0.00

0.00

86,000,000.00

0.00

2,150.00

0.00
0.00
0.00

2,150.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,150.00

383,007.50

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 34

Deutsche Mortgage & Asset Receiving Corporation

Class

Accrued

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Revised Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

2.00
1.00

0.00

A-1

210,056.83

0.00

20.00%

20.02%

30/360

4.235000000%

0.00

A-2

2,285,595.64

0.00

20.00%

20.02%

30/360

4.630000000%

0.00

A-3

286,472.68

0.00

20.00%

20.02%

30/360

4.820000000%

0.00

A-SB

351,588.02

0.00

20.00%

20.02%

30/360

4.867000000%

0.00

A-4

1,266,553.10

0.00

20.00%

20.02%

30/360

4.982000000%

0.00

A-1A

1,003,068.04

0.00

20.00%

20.02%

30/360

4.897000000%

0.00

X-C

68,772.46

0.00

30/360

0.048511509%

0.00

X-P

782,729.71

0.00

30/360

0.566489724%

0.00

A-J

492,043.87

0.00

13.13%

13.14%

30/360

5.046000000%

0.00

199,120.53

0.00

10.38%

10.39%

30/360

5.105000000%

0.00

64,397.08

0.00

9.50%

9.51%

30/360

5.189128511%

0.00

120,522.70

0.00

7.88%

30/360

5.229128511%

0.00

94,445.55

0.00

6.63%

30/360

5.327128511%

0.00

105,959.59

0.00

5.25%

5.26%

30/360

5.433128511%

0.00

67,429.65

0.00

4.38%

30/360

5.433128511%

0.00

77,059.87

0.00

3.38%

30/360

5.433128511%

0.00

50,326.01

0.00

2.63%

30/360

4.731000000%

0.00

25,164.98

0.00

2.25%

30/360

4.731000000%

0.00

16,775.34

0.00

2.00%

30/360

4.731000000%

0.00

16,775.34

0.00

1.75%

30/360

4.731000000%

0.00

25,164.98

0.00

1.38%

30/360

4.731000000%

0.00

16,775.34

0.00

1.13%

30/360

4.731000000%

0.00

75,490.29

75,490.12

0.17

0.00%

30/360

4.731000000%

)

(0.17

0.00

GMB-1

118,020.83

0.00

30/360

5.150000000%

0.00

GMB-2

122,453.33

0.00

30/360

5.248000000%

0.00

GMB-3

74,155.50

0.00

30/360

5.493000000%

0.00

GMB-4

68,377.83

0.00

30/360

5.738000000%

0.00

30/360

0.000000000%

0.00

8,085,295.09

8,085,294.92

0.17

)

(0.17

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 9 of 34

(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).

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Interest Adjustments Summary

Revised 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

Interest Income

0.00

Page 10 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Revised Date:

A-1

20047PAA5

Aaa

AAA

A-2

20047PAB3

Aaa

AAA

A-3

20047PAC1

Aaa

AAA

A-SB

20047PAD9

Aaa

AAA

A-4

20047PAE7

Aaa

AAA

A-1A

20047PAF4

Aaa

AAA

A-J

20047PAH0

Aaa

AAA

20047PAJ6

Aa2

20047PAK3

Aa3

AA-

20047PAL1

20047PAN7

A-

20047PAP2

Baa1

BBB+

20047PAQ0

Baa2

BBB

20047PAR8

Baa3

BBB-

20047PAS6

Ba1

BB+

20047PAT4

Ba2

20047PAU1

Ba3

BB-

20047PAV9

B+

20047PAW7

20047PAX5

B-

20047PAY3

X-C

20047PAM9

Aaa

AAA

Page 11 of 34

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.

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Revised Date:

X-P

20047PAG2

Aaa

AAA

GMB-1

20047PAZ0

BBB

Baa1

5/10/05

GMB-2

20047PBA4

BBB-

Baa2

5/10/05

GMB-3

20047PBB2

BBB-

Baa3

5/10/05

GMB-4

20047PBC0

Baa3

5/10/05

9ABSV2164

Page 12 of 34

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

(1)

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

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)

Revised Date:

ABN AMRO Acct: 722549.1

0.00%

10-Jun-05

0.00%

10-May-05

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

Page 13 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

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

Revised Date:

Amort

ABN AMRO Acct: 722549.1

Commercial Mortgage Pass-Through Certificates

10-Jun-05

139

100.72%

1,786,366,623

99.91%

0.00%

216

5.47%

5.43%

10-May-05

139

100.72%

1,787,182,864

99.95%

0.00%

216

5.29%

5.25%

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

Page 14 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Delinquent Loan Detail

Disclosure

Control #

Paid
Thru
Date

Current P&I

Advance

Outst anding

P& I

Advances**

Out. Property

Protection
Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Revised Date:

1-May-05

227,441.67

0.00

1-May-05

277,182.34

0.00

1-May-05

154,870.83

0.00

1-May-05

45,710.36

0.00

1-May-05

83,797.56

0.00

1-May-05

63,562.92

0.00

1-May-05

66,550.11

0.00

1-May-05

64,693.13

0.00

1-May-05

34,228.39

0.00

1-May-05

33,221.68

0.00

1-May-05

12,583.97

0.00

1-May-05

50,534.31

0.00

1-May-05

46,138.33

0.00

1-May-05

43,004.75

0.00

1-May-05

51,635.58

0.00

1-May-05

44,893.95

0.00

1-May-05

24,535.31

0.00

1-May-05

18,236.27

0.00

1-May-05

13,705.98

0.00

1-May-05

14,314.73

0.00

102

1-May-05

20,336.91

0.00

104

1-May-05

21,553.32

0.00

105

1-May-05

19,511.01

0.00

108

1-May-05

16,569.76

0.00

113

1-May-05

16,308.72

0.00

114

1-May-05

15,983.69

0.00

116

1-May-05

14,986.03

0.00

118

Page 15 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Delinquent Loan Detail

Disclosure

Control #

Paid
Thru
Date

Current P&I

Advance

Outst anding

P& I

Advances**

Out. Property

Protection
Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Revised Date:

1-May-05

8,180.33

0.00

119

1-May-05

13,310.03

0.00

121

1-May-05

14,094.74

0.00

122

1-May-05

13,393.74

0.00

124

1-May-05

9,723.38

0.00

129

1-May-05

10,999.88

0.00

131

1-May-05

8,570.35

0.00

133

1-May-05

6,675.79

0.00

134

1-May-05

6,385.05

0.00

135

1-May-05

227,441.67

0.00

139

1,814,866.55

Total

Page 16 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff

Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Revised Date:

Cumulative

Current

Page 17 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

5.13%

1-Feb-10

COM5LP5A

Office

0.00

260,000,000

1,170,345

5.06%

1-Jan-10

COM5LP5A

Office

0.00

52,500,000

228,754

4.28%

1-Dec-09

COM5LP5A

Retail

0.00

96,714,495

481,355

5.29%

1-Apr-15

COM5LP5A

Office

0.00

90,000,000

409,588

5.30%

1-Apr-15

COM5LP5A

Office

0.00

55,000,000

251,014

5.22%

1-Mar-10

COM5LP5A

Office

0.00

50,339,322

278,050

4.77%

1-Apr-15

COM5LP5A

Lodging

0.00

49,880,917

261,306

5.51%

1-May-10

COM5LP5A

Office

0.00

43,000,000

203,838

5.48%

1-May-15

COM5LP5A

Office

0.00

33,000,000

155,723

5.48%

1-May-15

COM5LP5A

Office

0.00

9,740,000

45,962

5.25%

1-Apr-12

COM5LP5B

Multifamily

0.00

36,400,000

164,558

5.84%

1-Dec-19

COM5LP5A

Office

0.00

35,851,042

204,122

5.57%

1-Apr-15

COM5LP5A

Office

0.00

34,929,542

200,156

5.37%

1-Feb-15

COM5LP5A

Retail

0.00

30,346,000

140,325

5.12%

1-Feb-12

COM5LP5B

Multifamily

0.00

26,200,000

115,513

4.29%

1-Mar-12

COM5LP5B

Multifamily

0.00

22,924,215

84,587

5.07%

1-Feb-10

COM5LP5A

Office

0.00

22,000,000

96,048

5.30%

1-Feb-15

COM5LP5B

Multifamily

0.00

20,700,000

94,473

5.71%

1-Apr-15

COM5LP5A

Mixed use

0.00

20,000,000

98,339

5.47%

1-Apr-12

COM5LP5A

Office

0.00

17,641,676

100,041

4.94%

1-Apr-12

COM5LP5A

Retail

0.00

17,500,000

72,042

5.46%

1-Mar-14

COM5LP5A

Industrial

0.00

17,000,000

79,928

4.94%

1-Jan-15

COM5LP5A

Retail

0.00

16,500,000

70,189

Page 18 of 34

* 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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

5.63%

1-Apr-15

COM5LP5A

Industrial

0.00

16,266,501

113,590

5.64%

1-Apr-15

COM5LP5B

Multifamily

0.00

15,250,000

73,999

4.94%

1-Apr-12

COM5LP5A

Retail

0.00

15,000,000

61,750

5.43%

1-Mar-10

COM5LP5A

Office

0.00

14,400,000

67,332

5.21%

1-Feb-10

COM5LP5B

Multifamily

0.00

14,250,000

63,931

5.62%

1-Apr-15

COM5LP5A

Retail

0.00

13,972,151

80,548

5.58%

1-Mar-15

COM5LP5A

Office

0.00

13,900,000

66,790

5.52%

1-Feb-15

COM5LP5B

Multifamily

0.00

13,600,000

64,645

5.70%

1-May-15

COM5LP5A

Mixed use

0.00

13,250,000

65,035

5.65%

1-Mar-15

COM5LP5A

Retail

0.00

13,200,000

64,222

5.78%

1-May-15

COM5LP5A

Office

0.00

5,432,754

34,322

5.78%

1-May-15

COM5LP5A

Office

0.00

5,272,967

33,313

5.78%

1-May-15

COM5LP5A

Office

0.00

1,997,336

12,618

5.27%

1-Feb-15

COM5LP5A

Office

0.00

12,243,364

68,074

5.34%

1-Mar-15

COM5LP5A

Office

0.00

11,962,753

66,905

5.81%

1-Apr-15

COM5LP5B

Multifamily

0.00

11,800,000

59,036

5.58%

1-May-20

COM5LP5A

Industrial

0.00

11,111,997

91,579

5.36%

1-Nov-14

COM5LP5A

Office

0.00

11,000,000

50,724

5.48%

1-Mar-15

COM5LP5A

Self storage

0.00

9,670,846

54,954

5.88%

1-Apr-12

COM5LP5B

Multifamily

0.00

9,581,978

56,843

5.73%

1-Jan-15

COM5LP5A

Office

0.00

9,400,000

46,381

5.73%

1-Jan-15

COM5LP5A

Office

0.00

9,400,000

46,381

5.42%

1-Jan-15

COM5LP5B

Multifamily

0.00

9,300,000

43,405

Page 19 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

5.62%

1-Apr-15

COM5LP5A

Office

0.00

9,092,876

52,419

6.11%

1-Apr-15

COM5LP5A

Lodging

0.00

8,983,936

54,598

5.49%

1-Jan-12

COM5LP5A

Office

0.00

8,839,000

41,771

5.33%

1-Mar-15

COM5LP5A

Retail

0.00

8,573,271

47,917

5.65%

1-Feb-15

COM5LP5A

Mixed use

0.00

8,363,964

48,488

5.30%

1-Jan-15

COM5LP5B

Multifamily

0.00

8,200,000

37,424

5.74%

1-Apr-15

COM5LP5A

Lodging

0.00

7,478,615

47,138

5.32%

1-Mar-15

COM5LP5B

Multifamily

0.00

7,476,638

41,741

5.48%

1-Apr-15

COM5LP5A

Self storage

0.00

7,085,443

40,224

6.05%

1-Apr-15

COM5LP5A

Lodging

0.00

6,981,077

45,315

5.37%

1-Jan-15

COM5LP5B

Multifamily

0.00

6,944,940

42,444

5.72%

1-Apr-15

COM5LP5B

Multifamily

0.00

6,541,231

41,151

5.28%

1-Mar-15

COM5LP5A

Mixed use

0.00

6,443,704

35,831

5.51%

1-Apr-15

COM5LP5B

Multifamily

0.00

6,381,026

39,340

5.86%

1-Apr-15

COM5LP5A

Retail

0.00

6,188,299

36,616

5.50%

1-Apr-20

COM5LP5A

Multifamily

0.00

6,000,000

28,417

5.23%

1-Apr-15

COM5LP5A

Retail

0.00

5,937,133

32,782

5.30%

1-Mar-15

COM5LP5B

Multifamily

0.00

5,920,000

27,013

5.48%

1-Jan-15

COM5LP5A

Retail

0.00

5,372,115

30,593

5.30%

1-Feb-15

COM5LP5A

Retail

0.00

5,250,845

29,292

5.49%

1-Mar-12

COM5LP5A

Industrial

0.00

5,184,406

29,492

5.33%

1-May-15

COM5LP5A

Retail

0.00

5,094,992

28,416

5.49%

1-Jan-12

COM5LP5A

Office

0.00

5,081,000

24,012

Page 20 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

5.40%

1-Apr-15

COM5LP5A

Retail

0.00

5,018,511

28,239

4.67%

1-Feb-10

COM5LP5A

Retail

0.00

5,005,000

19,478

5.61%

1-Mar-15

COM5LP5A

Multifamily

0.00

4,985,411

28,739

5.28%

1-Mar-15

COM5LP5A

Self storage

0.00

4,705,180

26,164

5.37%

1-Jan-15

COM5LP5B

Multifamily

0.00

4,563,818

27,892

5.50%

1-Jan-15

COM5LP5A

Retail

0.00

4,438,034

25,335

5.41%

1-Mar-15

COM5LP5A

Industrial

0.00

4,354,664

24,555

5.35%

1-Apr-15

COM5LP5A

Retail

0.00

4,191,146

23,453

5.50%

1-Mar-15

COM5LP5A

Retail

0.00

4,187,433

23,847

5.44%

1-Mar-15

COM5LP5A

Retail

0.00

4,187,263

23,689

5.63%

1-Apr-15

COM5LP5A

Self storage

0.00

3,992,060

23,039

5.47%

1-Mar-15

COM5LP5A

Industrial

0.00

3,987,951

22,636

5.56%

1-Mar-15

COM5LP5B

Multifamily

0.00

3,982,632

24,707

5.48%

1-Apr-15

COM5LP5A

Retail

0.00

3,892,007

22,100

5.55%

1-Feb-15

COM5LP5A

Industrial

0.00

3,840,000

18,335

5.59%

1-Jan-15

COM5LP5A

Office

0.00

3,820,000

18,388

5.36%

1-Apr-15

COM5LP5A

Retail

0.00

3,792,006

21,243

5.28%

1-Mar-15

COM5LP5A

Self storage

0.00

3,445,149

19,157

5.25%

1-Mar-15

COM5LP5A

Retail

0.00

3,389,244

18,775

5.37%

1-Mar-15

COM5LP5A

Retail

0.00

3,225,465

19,650

5.38%

1-Mar-15

COM5LP5A

Retail

0.00

3,140,307

17,639

5.29%

1-Mar-15

COM5LP5B

Multifamily

0.00

3,040,436

16,918

5.29%

1-Apr-15

COM5LP5A

Self storage

0.00

2,993,594

16,641

Page 21 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

5.38%

1-Mar-15

COM5LP5A

Retail

0.00

2,592,009

14,567

5.53%

1-Apr-15

COM5LP5A

Retail

0.00

2,569,777

14,669

5.04%

1-Mar-15

COM5LP5A

Retail

0.00

2,541,552

13,750

5.77%

1-Jan-15

COM5LP5A

Retail

0.00

2,481,532

15,758

5.46%

1-Mar-15

COM5LP5A

Retail

0.00

2,381,233

14,631

7.05%

1-Mar-24

COM5LP5A

Retail

0.00

2,374,944

19,053

5.59%

1-Apr-15

COM5LP5A

Retail

0.00

2,345,295

13,476

6.67%

1-Jun-19

COM5LP5A

Retail

0.00

2,330,817

21,381

100

5.85%

1-Apr-15

COM5LP5A

Retail

0.00

2,339,317

13,827

101

5.78%

1-Mar-15

COM5LP5A

Industrial

0.00

2,265,497

14,353

102

5.19%

1-Mar-15

COM5LP5A

Retail

0.00

2,242,779

12,334

103

7.25%

1-Nov-19

COM5LP5A

Retail

0.00

2,184,665

20,392

104

7.07%

1-Mar-18

COM5LP5A

Retail

0.00

2,174,609

21,608

105

5.49%

1-Mar-15

COM5LP5B

Multifamily

0.00

2,168,478

12,336

106

6.89%

1-Feb-20

COM5LP5A

Retail

0.00

2,115,670

19,132

107

7.25%

2-Jan-19

COM5LP5A

Retail

0.00

2,024,848

19,562

108

5.46%

1-Mar-15

COM5LP5A

Retail

0.00

1,957,274

12,026

109

5.41%

1-Apr-20

COM5LP5A

Retail

0.00

1,936,162

15,840

110

5.93%

1-Apr-15

COM5LP5A

Multifamily

0.00

1,851,553

11,038

111

7.00%

1-Mar-23

COM5LP5B

Multifamily

0.00

1,796,251

11,975

112

6.67%

1-Feb-19

COM5LP5A

Retail

0.00

1,784,776

16,615

113

7.47%

1-Aug-19

COM5LP5A

Retail

0.00

1,712,124

16,352

114

5.46%

1-Mar-15

COM5LP5A

Retail

0.00

1,708,319

10,496

115

Page 22 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

6.95%

1-Aug-18

COM5LP5A

Retail

0.00

1,655,902

16,025

116

6.75%

1-Mar-15

COM5LP5A

Self storage

0.00

1,619,317

11,227

117

7.25%

2-Jan-19

COM5LP5A

Retail

0.00

1,555,247

15,025

118

5.17%

1-Mar-15

COM5LP5B

Multifamily

0.00

1,495,167

8,206

119

5.69%

1-Mar-15

COM5LP5A

Retail

0.00

1,453,799

9,129

120

6.43%

1-Dec-18

COM5LP5A

Retail

0.00

1,442,781

13,346

121

7.28%

1-Feb-18

COM5LP5A

Retail

0.00

1,400,305

14,130

122

5.39%

1-Feb-15

COM5LP5B

Multifamily

0.00

1,393,698

7,854

123

7.25%

1-Dec-18

COM5LP5A

Retail

0.00

1,384,956

13,428

124

5.71%

1-Mar-15

COM5LP5A

Retail

0.00

1,346,145

7,840

125

5.68%

1-Apr-15

COM5LP5B

Multifamily

0.00

1,336,140

8,373

126

5.69%

1-Apr-15

COM5LP5B

Multifamily

0.00

1,322,404

7,682

127

5.27%

1-Apr-15

COM5LP5A

Industrial

0.00

1,300,000

5,899

128

6.68%

1-Jan-15

COM5LP5A

Industrial

0.00

1,267,356

9,756

129

5.74%

1-Feb-15

COM5LP5A

Retail

0.00

1,254,688

7,347

130

6.16%

1-Feb-19

COM5LP5A

Retail

0.00

1,220,876

11,031

131

5.74%

1-Feb-15

COM5LP5A

Retail

0.00

1,224,815

7,172

132

7.78%

1-Dec-22

COM5LP5B

Multifamily

0.00

1,195,393

8,622

133

5.93%

1-Apr-10

COM5LP5A

Multifamily

0.00

1,137,882

6,784

134

6.06%

1-Mar-15

COM5LP5B

Multifamily

0.00

1,072,174

6,487

135

5.46%

1-Feb-15

COM5LP5A

Self storage

0.00

995,554

5,652

136

5.88%

1-Mar-15

COM5LP5B

Multifamily

0.00

890,869

7,536

137

5.38%

1-Feb-10

COM5LP5C

Office

0.00

86,000,000

385,258

138

Page 23 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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)

Revised Date:

5.06%

1-Jan-10

COM5LP5A

Office

0.00

52,500,000

228,754

139

1,786,366,623

8,963,420

Page 24 of 34

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

Deutsche Mortgage & Asset Receiving Corporation

Mortgage Loan Characteristics

ABN AMRO Acct: 722549.1

Commercial Mortgage Pass-Through Certificates

COMM 2005-LP5

31-May-05

11-Jul-05

10-May-05

10-Jun-05

16-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 25 of 34

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

43,709,262

2.45

137

6.18

0.00

0 to

2,000,000

40,126,615

2.25

137

5.99

0.00

2,000,000 to

3,000,000

43,547,257

2.44

117

5.44

0.00

3,000,000 to

4,000,000

94,182,670

5.27

110

5.41

0.00

4,000,000 to

6,000,000

45,480,277

2.55

125

5.62

0.00

6,000,000 to

7,000,000

131,186,566

7.34

112

5.59

0.00

7,000,000 to 10,000,000

154,690,265

8.66

110

5.50

0.00

10,000,000 to 15,000,000

226,982,392

12.71

5.18

0.00

15,000,000 to 30,000,000

473,746,823

26.52

5.27

0.00

30,000,000 to 70,000,000

532,714,495

29.82

5.04

0.00

70,000,000 &

Above

260,000,000

890,869

1,786,366,623

139

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

12,851,558

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

119,638,710

6.70

4.28

0.00

4.250%

4.500%

5,005,000

0.28

4.67

0.00

4.501%

4.750%

98,880,917

5.54

106

4.85

0.00

4.751%

5.000%

529,795,198

29.66

5.13

0.00

5.001%

5.250%

599,066,681

33.54

105

5.37

0.00

5.251%

5.500%

298,611,070

16.72

111

5.61

0.00

5.501%

5.750%

87,091,025

4.88

136

5.83

0.00

5.751%

6.000%

18,258,062

1.02

121

6.09

0.00

6.001%

6.250%

1,442,781

0.08

162

6.43

0.00

6.251%

6.500%

7,002,266

0.39

146

6.69

0.00

6.501%

6.750%

5,567,823

0.31

183

6.94

0.00

6.751%

7.000%

11,699,268

0.65

175

7.18

0.00

7.001%

7.250%

3,112,429

0.17

162

7.38

0.00

7.251%

7.500%

0.00

7.501%

7.750%

1,195,393

0.07

210

7.78

0.00

7.751%

Above

139

1,786,366,623

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.280%
7.780%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

36,035,733

2.02

170

6.47

0.00

121

180

2,374,944

0.13

225

7.05

0.00

181

240

0.00

241

Above

225

152

38,410,678

Minimum Remaining Term
Maximum Remaining Term

2.15

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

697,846,699

39.07

5.06

0.00

107

1,005,266,559

56.27

111

5.38

0.00

120

41,851,042

2.34

175

5.79

0.00

121

180

2,991,645

0.17

212

7.31

0.00

181

240

0.00

241

& Above

213

123

1,747,955,945

Minimum Remaining Term
Maximum Remaining Term

97.85

Deutsche Mortgage & Asset Receiving Corporation

Mortgage Loan Characteristics

ABN AMRO Acct: 722549.1

Commercial Mortgage Pass-Through Certificates

COMM 2005-LP5

31-May-05

11-Jul-05

10-May-05

10-Jun-05

16-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 26 of 34

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.750

0.00

0.126 0.250

0.00

0.251 0.375

0.00

0.376 0.500

0.00

0.501 0.625

0.00

0.626 0.750

0.00

0.751 0.875

0.00

0.876 1.000

0.00

1.126 1.375

0.00

1.376 1.625

0.00

1.626 1.875

0.00

1.876 2.125

0.00

2.126 2.375

0.00

2.376 & Above

139

1,786,366,623

100.00

5.29

0.00

Unknown

0.000
0.000

139

1,786,366,623

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.000 0.499

0.00

0.500 0.999

106

1,033,876,651

57.88

101

5.45

0.00

1.000 1.499

303,230,554

16.97

101

5.03

0.00

1.500 1.999

64,759,417

3.63

113

4.85

0.00

2.000 2.499

378,500,000

21.19

5.17

0.00

2.500 2.999

0.00

3.000 3.499

0.00

3.500 3.999

0.00

4.000 4.499

0.00

4.500 4.999

0.00

5.000 5.499

0.00

5.500 5.999

0.00

6.000 6.499

6,000,000

0.34

178

5.50

0.00

6.500 & Above

14.190

1.050

139

1,786,366,623 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

610,315,108

34.17

5.27

0.00

California

278,629,500

15.60

121

5.44

0.00

Florida

198,983,714

11.14

118

5.25

0.00

Michigan

133,304,442

7.46

4.58

0.00

Texas

121,514,337

6.80

5.32

0.00

Illinois

89,856,794

5.03

5.13

0.00

Georgia

46,267,064

2.59

113

5.58

0.00

New Jersey

41,893,364

2.35

5.46

0.00

Virginia

38,018,496

2.13

122

5.84

0.00

Arizona

35,512,577

1.99

4.67

0.00

Nevada

25,329,559

1.42

117

5.43

0.00

Ohio

22,783,230

1.28

132

5.81

0.00

Maryland

21,754,373

1.22

117

5.71

0.00

Washington

21,640,441

1.21

119

5.67

0.00

Oregon

16,365,670

0.92

5.43

0.00

Massachusetts

13,972,151

0.78

118

5.62

0.00

North Carolina

11,468,478

0.64

115

5.43

0.00

Iowa

9,581,978

0.54

5.88

0.00

Colorado

9,092,876

0.51

118

5.62

0.00

Tennessee

7,754,183

0.43

5.50

0.00

Kansas

7,478,615

0.42

118

5.74

0.00

Minnesota

5,581,988

0.31

117

5.18

0.00

Mississippi

3,982,632

0.22

117

5.56

0.00

Rhode Island

2,339,317

0.13

118

5.85

0.00

Maine

2,330,817

0.13

168

6.67

0.00

Alabama

1,957,274

0.11

117

5.46

0.00

West Virginia

1,712,124

0.10

170

7.47

0.00

Utah

1,619,317

0.09

117

6.75

0.00

Pennsylvania

1,400,305

0.08

152

7.28

0.00

Idaho

1,336,140

0.07

118

5.68

0.00

Indiana

1,322,404

0.07

118

5.69

0.00

Connecticut

1,267,356

0.07

115

6.68

0.00

100.00

1,786,366,623

139

Deutsche Mortgage & Asset Receiving Corporation

Mortgage Loan Characteristics

ABN AMRO Acct: 722549.1

Commercial Mortgage Pass-Through Certificates

COMM 2005-LP5

31-May-05

11-Jul-05

10-May-05

10-Jun-05

16-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 27 of 34

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

964,343,633

53.98

5.30

0.00

Retail

339,852,930

19.02

5.15

0.00

Multifamily

259,702,334

14.54

103

5.34

0.00

Lodging

73,324,544

4.10

118

5.15

0.00

Industrial

66,578,371

3.73

122

5.56

0.00

Mixed use

48,057,668

2.69

118

5.64

0.00

Self storage

34,507,142

1.93

117

5.49

0.00

1,786,366,623

139

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

607,092,681

33.98

104

5.27

0.00

Full Amortizing

38,410,678

2.15

173

6.50

0.00

IO Maturity Balloon

654,269,215

36.63

5.16

0.00

IO/Amortizing/Balloon

486,594,049

27.24

105

5.41

0.00

1,786,366,623

139

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

127

1,765,494,719

98.83

0.00

5.27

0.00

6,227,607

0.35

170

0.00

7.09

11,069,385

0.62

162

0.00

6.88

3,574,913

0.20

153

0.00

7.15

0.00

108

0.00

109

120

0.00

121

139

1,786,366,623

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

0.00

2008

96,714,495

5.41

4.28

0.00

2009

601,132,204

33.65

5.19

0.00

2010

0.00

2011

164,352,275

9.20

5.12

0.00

2012

0.00

2013

28,000,000

1.57

108

5.42

0.00

2014

812,914,284

45.51

117

5.43

0.00

2015

83,253,364

4.66

175

6.17

0.00

2016 & Greater

100.00

1,786,366,623

139

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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

Revised Date:

Loan

Status

Code(1)

Page 28 of 34

(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

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Revised Date:

Page 29 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Revised Date:

Page 30 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Defeased Loans

Revised Date:

Disclosure
Control #

Page 31 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Revised Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 32 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

Historical Collateral Level REO Report

Property

Type

Revised 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: 722549.1

Page 33 of 34

Deutsche Mortgage & Asset Receiving Corporation

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

16-Jun-05
10-Jun-05

10-May-05

11-Jul-05

31-May-05

COMM 2005-LP5

Commercial Mortgage Pass-Through Certificates

ABN AMRO Acct: 722549.1

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

Revised Date:

Current Total

Cumulative

Page 34 of 34

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

COMM 2005-LP5 8-K