Deal Name: Citigroup Commercial Mortgage Trust

ClassAmt$mlnSubLevel%AvgLife (yrs)RatingFitchRatingMoody'sFinalPricing (bp)BnchmarkA-160.2330.003.14AAAAaa+10swapsA-1A228.7530.009.16AAAAaa+24swapsA-2236.7930.004.80AAAAaa+20swapsA-393.8230.007.22AAAAaa+26swapsA-SB92.7730.007.40AAAAaa+24swapsA-4775.2430.009.74AAAAaa+24swapsA-M212.3820.009.90AAAAaa+27swapsA-J172.5611.8759.90AAAAaa+29swapsB42.489.8759.90AAAa2+36swapsC21.248.8759.90AA-Aa3+39swapsD26.557.6259.90AA2+44swapsE29.206.259.94A-A3+52swapsF26.555.009.98BBB+Baa1+70swapsG21.244.009.98BBBBaa2+80swapsH21.243.009.98BBB-Baa3+95swapsJ7.972.6259.98BB+Ba1 swapsK7.972.259.98BBBa2 swapsL7.971.8759.98BB-Ba3 swapsM2.661.759.98B+B1 swapsN7.971.3759.98BB2 swapsO2.661.259.98B-B3 swapsP26.580.0012.25NRNR swapsX-C2,126.34*NANAAAAAaa+277 Treas*Notional amount, interest onlyCollateral balance: $2,126.34 millionBookrunner(s): CitigroupLead Managers: Citigroup, LaSalle Financial ServicesCo-managers: Banc of America Securities, PNC Capital MarketsB-piece Buyer: LNR PropertyMaster Servicer: Midland Loan ServicesSpecial Servicer: LNR PartnersTrustee: Wells FargoOriginators: Citigroup (42.6 percent), LaSalle Bank (44.1 ...

  ClassAmt$mlnSubLevel%AvgLife (yrs)RatingS&PRatingFitchRatingMoody'sFinalPricing (bp)BnchmarkA-1712.0940.381.44AAAAAAAaa+7LiborA-2237.3720.501.84AAAAAAAaa+11LiborB17.9219.001.84AA+AA+AaaNALiborC20.9017.251.84AA+AA+Aa1+17LiborD38.8114.001.84AAAAAa2+21LiborE26.8711.751.84AA-AA-Aa3+24LiborF26.879.501.87A+A+A1+31LiborG23.897.502.01AAA2+33LiborH20.905.752.20A-A-A3+37LiborJ22.393.882.34BBB+BBB+Baa1+58LiborK22.392.002.38BBBBBBBaa2+70LiborL23.890.002.75BBB-BBB-Baa3+150Libor*Notional amount, interest onlyCollateral balance: $1,194.29 millionBookrunner(s): CitigroupLead Managers: CitigroupCo-managers: JPMorgan Chase, Lehman BrothersMaster Servicer: Wachovia BankSpecial Servicer: Wachovia BankTrustee: LaSalle BankOriginators: Citigroup (100 percent)Number of Loans/Properties: 16/246Property Types: Office (43.3 percent), hotel (32 percent), retail (19.2 ...

Reckson Associates Realty Corp. has agreed to sell a stake of up to 70 percent in One Court Square, a 1.4 million-square-foot office building in Long Island City, N.Y., to an affiliate of JPMorgan Asset Management.As reported, Reckson had agreed ...

  ClassAmt$mlnSubLevel%AvgLife (yrs)RatingS&PRatingMoody'sFinalPricing (bp)BnchmarkA-182.0030.003.00AAAAaa+10swapsA-1D92.0030.003.00AAAAaaNAswapsA-1A397.4630.008.47AAAAaaNAswapsA-2FL200.0030.004.72AAAAaa+12LiborA-2FX70.0030.004.72AAAAaa+22swapsA-3112.0030.006.78AAAAaa+33swapsA-SB198.2830.007.39AAAAaa+28swapsA-41,563.0330.009.68AAAAaa+27swapsA-M387.8220.009.89AAAAaa+32swapsA-J305.4112.1259.92AAAAaa+38swapsB29.0911.3759.92AA+Aa1+41swapsC43.6310.259.92AAAa2+43swapsD43.639.1259.92AA-Aa3+47swapsE58.177.6259.92AA2+53swapsF38.786.6259.92A-A3+62swapsG43.635.509.96BBB+Baa1+100swapsH43.634.37510.00BBBBaa2+110swapsJ48.483.12510.00BBB-Baa3+160swapsK29.092.37510.00BB+Ba1NAswapsL9.702.12510.00BBBa2NAswapsM14.541.7510.00BB-Ba3NAswapsN9.701.5010.00B+B1NAswapsO9.701.2510.00BB2NAswapsP9.701.0010.00B-B3NAswapsQ38.780.0011.36NRNRNAswapsOCS**25.00NA9.83NRBaa3NAswapsXP*3,787.75NANAAAAAaaNATreas*Notional amount, interest only**backed by an interest in a mortgage on One Court SquareCollateral balance: $3,903.20 millionBookrunner(s): Deutsche Bank, CitigroupLead Managers: Deutsche Bank, CitigroupCo-managers: Banc of America Securities, Lehman Brothers, Nomura Securities, PNC Capital Markets, Wachovia Capital ...

June 16, 2005 Class Amt $mln Sub Level% Avg Life (yrs) Rating S&P Rating Moody's Final Pricing (bp) Bnch mark A-1 75.81 30.00 2.98 AAA Aaa +11 swaps A-1A 289.72 30.00 NA AAA Aaa NA swaps A-2 164.15 30.00 4.62 ...

May 13, 2005 Class Amt $mln Sub Level% Avg Life (yrs) Rating Fitch Rating Moody's Final Pricing (bp) Bnch mark A-1 278.02 12.00 2.95 AAA Aaa +9 swaps A-2 115.94 12.00 5.40 AAA Aaa +16 swaps A-3 42.51 12.00 6.50 ...

December 16, 2004 Class Amt $mln Sub level% Avg. Life (yrs) Rating S&P Rating Moody's Final Pricing (bp) Bnch mark A-1 44.97 20.00 2.50 AAA Aaa +22 swaps A-1A 130.76 20.00 8.40 AAA Aaa NA swaps A-2 110.22 20.00 4.80 ...

June 8, 2004 Class Amt $mln Sub Level% Avg Life (yrs) Rating S&P Rating Moody's Price Talk (bp) Final Pricing (bp) Bnch mark A-1 69.95 15.25 2.52 AAA Aaa   +30 swaps A-2 161.06 15.25 4.76 AAA Aaa +22-23 +23 ...

June 7, 2004 Class Amt $mln Sub Level% Avg Life (yrs) Rating S&P Rating Moody's Price Talk (bp) Bnch mark A-1 68.46 15.25 2.47 AAA Aaa   swaps A-2 162.50 15.25 4.76 AAA Aaa +22-23 swaps A-3 224.42 15.25 7.02 ...