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) ~~April~~May 1516, 2005

J.P. Morgan Chase Commercial Mortgage Securities Corp. (as depositor under the Pooling and Servicing Agreement, dated as of March 1, 2005, relating to the J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-LDP1
(Exact name of registrant as specified in its charter)

New York
(State or other jurisdiction
of incorporation)

333-118975-02
(Commission
File Number)

13-3789046
(IRS Employer
Identification No.)

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

10017-2014
(Zip Code)

Registrant's telephone number, including area code 212-270-5918

(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 2005-LDP1, which was made on ~~April~~May 1516, 2005.

Exhibit No. 24.1 Power of Attorney and ~~certified~~Certified ~~board~~Board ~~resolution~~ Resolution

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 ~~April~~May 1516, 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 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: ~~April~~May 2519, 2005

J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Administrator:Ann Kelly 312.904.1487ann.kelly@abnamro.com Analyst:Rachel Gaxiola 714.259.6216 Rachel.Gaxiola@ABNAMRO.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryShortfall Summary ReportBond Interest Reconciliation Other Related Information Asset-Backed Facts ~ 15 Month Loan Status SummaryAsset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary Historical Collateral PrepaymentDelinquent Loan DetailMortgage Loan Characteristics Page 2-4Page 5-7Page 8Page 9 Page 10 Page 11Page 12 Page 13Page 14 Page 15-17 Loan Level Detail Defeased LoansHistorical REO ReportSpecially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer CommentsModified Loan DetailRealized Loss Detail Page 18-28 Page 29Page 30-32Page 33 Page 34Page 35Page 36 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: JPMC5LDP JPMC5LDP_200504_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 11-Mar-0515-Apr-05 15-Mar-46 Appraisal Reduction DetailRating Information Page 37Page 38-39 Parties to The Transaction Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp. Underwriter: J.P. Morgan Securities Inc Master Servicer: Midland Loan Services, Inc. Special Servicer: Midland Loan Services, Inc. 800.246.5761 LaSalle Factor Line LaSalle Web Site Servicer Web Site www.midlandls.com www.etrustee.net Page 1 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 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: Next Index: Payment Date:Prior Payment:Next Payment:Record Date: 5.315645% 2.953750% 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 94 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 722445.1 1000.000000000 13.866545482 0.000000000 986.133454518 3.430000000 Fixed 0.00 0.00 0.000000000 4.11600000% 0.000000000 46625YGK3 A-1 86,232,000.00 1,195,739.95 0.00 85,036,260.05 295,775.76 86,232,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.854166669 Fixed 0.00 0.00 0.000000000 4.62500000% 0.000000000 46625YGL1 A-2 994,485,000.00 0.00 0.00 994,485,000.00 3,832,910.94 994,485,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.054166693 Fixed 0.00 0.00 0.000000000 4.86500000% 0.000000000 46625YGM9 A-3 157,523,000.00 0.00 0.00 157,523,000.00 638,624.50 157,523,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.198333331 5.038000000% 0.00 0.00 0.000000000 5.03800000% 0.000000000 46625YGP2 A-4 601,541,000.00 0.00 0.00 601,541,000.00 2,525,469.63 601,541,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.044166639 4.853000000% 0.00 0.00 0.000000000 4.85300000% 0.000000000 46625YGN7 A-SB 119,936,000.00 0.00 0.00 119,936,000.00 485,041.17 119,936,000.00 1000.000000000 0.593725348 0.000000000 999.406274652 4.160000000 4.992000000% 0.00 0.00 0.000000000 4.99200000% 0.000000000 46625YGX5/U48138VC9 A-1A 343,133,000.00 203,726.76 0.00 342,929,273.24 1,427,433.28 343,133,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.236666702 5.084000000% 0.00 0.00 0.000000000 5.08400000% 0.000000000 46625YGQ0 A-J 94,303,000.00 0.00 0.00 94,303,000.00 399,530.38 94,303,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.261996021 4.954207748% 0.00 0.00 0.000000000 5.11439514% 0.000000000 46625YGT4 B 68,366,000.00 0.00 0.00 68,366,000.00 291,375.62 68,366,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.278662802 4.974207748% 0.00 0.00 0.000000000 5.13439514% 0.000000000 46625YGU1 C 25,187,000.00 0.00 0.00 25,187,000.00 107,766.68 25,187,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.328662665 5.034207748% 0.00 0.00 0.000000000 5.19439514% 0.000000000 46625YGV9 D 53,973,000.00 0.00 0.00 53,973,000.00 233,630.91 53,973,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.386162718 5.103207748% 0.00 0.00 0.000000000 5.26339514% 0.000000000 46625YGY3/U48138VD7 E 28,786,000.00 0.00 0.00 28,786,000.00 126,260.08 28,786,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.399495895 5.119207748% 0.00 0.00 0.000000000 5.27939514% 0.000000000 46625YGZ0/U48138VE5 F 46,776,000.00 0.00 0.00 46,776,000.00 205,790.82 46,776,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.399495936 5.119207748% 0.00 0.00 0.000000000 5.27939514% 0.000000000 46625YHA4/U48138VF2 G 28,786,000.00 0.00 0.00 28,786,000.00 126,643.89 28,786,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.399496047 5.119207748% 0.00 0.00 0.000000000 5.27939514% 0.000000000 46625YHB2/U48138VG0 H 32,384,000.00 0.00 0.00 32,384,000.00 142,473.28 32,384,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067500463 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHC0/U48138VH8 J 10,794,000.00 0.00 0.00 10,794,000.00 43,904.60 10,794,000.00 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 2 of 39 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: Next Index: Payment Date:Prior Payment:Next Payment:Record Date: 5.315645% 2.953750% 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 94 Upper-Tier REMIC Statement Date: ABN AMRO Acct: 722445.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067500174 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHD8/U48138VJ4 K 14,393,000.00 0.00 0.00 14,393,000.00 58,543.53 14,393,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067499768 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHE6/U48138VK1 L 10,795,000.00 0.00 0.00 10,795,000.00 43,908.66 10,795,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067500000 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHF3/U48138VL9 M 7,196,000.00 0.00 0.00 7,196,000.00 29,269.73 7,196,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067500347 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHG1/U48138VM7 N 7,197,000.00 0.00 0.00 7,197,000.00 29,273.80 7,197,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067500463 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHH9/U48138VN5 P 10,794,000.00 0.00 0.00 10,794,000.00 43,904.60 10,794,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.067499886 4.881000000% 0.00 0.00 0.000000000 4.88100000% 0.000000000 46625YHJ5/U48138VP0 NR 35,982,757.00 0.00 0.00 35,982,757.00 146,359.86 35,982,757.00 1000.000000000 0.000000000 0.000000000 999.513831440 0.032622294 0.034923822% 0.00 0.00 0.000000000 0.03914675% 0.000000000 N 46625YGW7/U48138VB1 X-1 2,878,562,757.00 0.00 0.00 2,877,163,290.29 93,905.32 2,878,562,757.00 1000.000000000 0.000000000 0.000000000 1000.000000000 0.324828360 0.245808870% 0.00 0.00 0.000000000 0.38979403% 0.000000000 N 46625YGS6 X-2 2,809,981,000.00 0.00 0.00 2,809,981,000.00 912,761.52 2,809,981,000.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 46625YHY2 R 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 2,778,562,757.00 2,778,562,757.00 13,640,025.27 Total 2,777,163,290.29 1,399,466.71 0.00 12,240,558.56 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 3 of 39 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: Next Index: Payment Date:Prior Payment:Next Payment:Record Date: 5.315645% 2.953750% 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 94 Grantor Trust Statement Date: ABN AMRO Acct: 722445.1 1000.000000000 0.000000000 0.000000000 1000.000000000 2.888715300 3.153750000% 0.00 0.00 0.000000000 2.97125000% 0.000000000 46625YGR8 A-JFL 100,000,000.00 0.00 0.00 100,000,000.00 288,871.53 100,000,000.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSU682 S 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 100,000,000.00 100,000,000.00 288,871.53 Total 100,000,000.00 0.00 0.00 288,871.53 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 4 of 39 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 12,751,181.28 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 12,751,181.28 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 Non Recoverable AdvancesMisc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled PrincipalAdvanced Scheduled Principal Scheduled Principal Unscheduled Principal: Curtailments Prepayments in Full Liquidation Proceeds Repurchase Proceeds Other Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchasesEnding Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Master Servicing Fee Summary Master Servicing Fees Plus Fees Advanced for PPIS Less Reduction for PPIS Plus Delinquent Servicing Fees Total Master Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.000.00 0.00 12,666,203.82 ) (1,978.62 0.000.000.00 ) (1,978.62 1,399,466.71 0.00 1,399,466.71 0.000.00 0.00 0.000.000.00 1,399,466.71 14,065,670.53 14,063,691.90 2,878,562,757.25 233 1,399,466.71 0.00 0 0.000.00 0 0.00 0 2,877,163,290.54 233 0.00 0.00 0.00 0.00 0.00 0.00 84,977.47 0.00 0.00 0.00 84,977.47 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (84,977.47 12,664,225.19 Less Other Interest Not Advanced 0.00 0.00 Workout Fees Liquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Grace Period InterestAdvance Interest Plus Trustee Fees Paid by Servicer 0.00 Grace Period Servicing Fee Deliquent Servicing Fee Grace Period Principal Advance Principal 0.00 0.00 0.00 0.00 0.00 0.00 Page 5 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Statement Date: Cash Reconciliation Summary Loan Group 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 11,164,527.09 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 11,164,527.09 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 Non Recoverable AdvancesMisc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled PrincipalAdvanced Scheduled Principal Scheduled Principal Unscheduled Principal: Curtailments Prepayments in Full Liquidation Proceeds Repurchase Proceeds Other Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchasesEnding Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Master Servicing Fee Summary Master Servicing Fees Plus Fees Advanced for PPIS Less Reduction for PPIS Plus Delinquent Servicing Fees Total Master Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.000.00 0.00 11,093,697.35 ) (1,742.24 0.000.000.00 ) (1,742.24 1,195,739.95 0.00 1,195,739.95 0.000.00 0.00 0.000.000.00 1,195,739.95 12,289,437.30 12,287,695.06 2,535,429,401.59 174 1,195,739.95 0.00 0 0.000.00 0 0.00 0 2,534,233,661.64 174 0.00 0.00 0.00 0.00 0.00 0.00 70,829.75 0.00 0.00 0.00 70,829.75 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (70,829.75 11,091,955.11 Less Other Interest Not Advanced 0.00 0.00 Workout Fees Liquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Grace Period InterestAdvance Interest Plus Trustee Fees Paid by Servicer 0.00 Grace Period Servicing Fee Deliquent Servicing Fee Grace Period Principal Advance Principal 0.00 0.00 0.00 0.00 0.00 0.00 Page 6 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Statement Date: Cash Reconciliation Summary Loan Group 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 1,586,654.19 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,586,654.19 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 Non Recoverable AdvancesMisc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: Current Scheduled PrincipalAdvanced Scheduled Principal Scheduled Principal Unscheduled Principal: Curtailments Prepayments in Full Liquidation Proceeds Repurchase Proceeds Other Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchasesEnding Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Master Servicing Fee Summary Master Servicing Fees Plus Fees Advanced for PPIS Less Reduction for PPIS Plus Delinquent Servicing Fees Total Master Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.000.00 0.00 1,572,506.47 ) (236.38 0.000.000.00 ) (236.38 203,726.76 0.00 203,726.76 0.000.00 0.00 0.000.000.00 203,726.76 1,776,233.23 1,775,996.85 343,133,355.66 59 203,726.76 0.00 0 0.000.00 0 0.00 0 342,929,628.90 59 0.00 0.00 0.00 0.00 0.00 0.00 14,147.72 0.00 0.00 0.00 14,147.72 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (14,147.72 1,572,270.09 Less Other Interest Not Advanced 0.00 0.00 Workout Fees Liquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Grace Period InterestAdvance Interest Plus Trustee Fees Paid by Servicer 0.00 Grace Period Servicing Fee Deliquent Servicing Fee Grace Period Principal Advance Principal 0.00 0.00 0.00 0.00 0.00 0.00 Page 7 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 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 8 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 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 0.00 0.00 0.00 0.00 A-1 30 295,775.76 295,775.76 295,775.76 0.00 20.00% 20.01% 30/360 4.116000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 3,832,910.94 3,832,910.94 3,832,910.94 0.00 20.00% 20.01% 30/360 4.625000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 638,624.50 638,624.50 638,624.50 0.00 20.00% 20.01% 30/360 4.865000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 2,525,469.63 2,525,469.63 2,525,469.63 0.00 20.00% 20.01% 30/360 5.038000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-SB 30 485,041.17 485,041.17 485,041.17 0.00 20.00% 20.01% 30/360 4.853000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 1,427,433.28 1,427,433.28 1,427,433.28 0.00 20.00% 20.01% 30/360 4.992000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 399,530.38 399,530.38 399,530.38 0.00 13.25% 13.26% 30/360 5.084000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 291,375.62 291,375.62 291,375.62 0.00 10.88% 10.88% 30/360 5.114395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 107,766.68 107,766.68 107,766.68 0.00 10.00% 10.00% 30/360 5.134395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 233,630.91 233,630.91 233,630.91 0.00 8.13% 8.13% 30/360 5.194395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 126,260.08 126,260.08 126,260.08 0.00 7.13% 7.13% 30/360 5.263395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 205,790.82 205,790.82 205,790.82 0.00 5.50% 5.50% 30/360 5.279395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 126,643.89 126,643.89 126,643.89 0.00 4.50% 4.50% 30/360 5.279395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 142,473.28 142,473.28 142,473.28 0.00 3.38% 3.38% 30/360 5.279395140% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 43,904.60 43,904.60 43,904.60 0.00 3.00% 3.00% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 58,543.53 58,543.53 58,543.53 0.00 2.50% 2.50% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 43,908.66 43,908.66 43,908.66 0.00 2.13% 2.13% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 29,269.73 29,269.73 29,269.73 0.00 1.88% 1.88% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 29,273.80 29,273.80 29,273.80 0.00 1.63% 1.63% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 43,904.60 43,904.60 43,904.60 0.00 1.25% 1.25% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 146,359.86 146,359.86 146,359.86 0.00 0.00% 0.00% 30/360 4.881000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-1 30 93,905.32 93,905.32 93,905.32 0.00 NA NA 30/360 0.039146751% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-2 30 912,761.52 912,761.52 912,761.52 0.00 NA NA 30/360 0.389794031% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-JFL 35 288,871.53 288,871.53 288,871.53 0.00 13.25% 13.26% Act/360 2.971250000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 S 30 0.00 0.00 0.00 0.00 NA NA 30/360 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,529,430.09 12,529,430.09 12,529,430.09 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. 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 9 of 39 (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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Other Related Information Statement Date: Class A-JFL Yield Maintenance Premiums paid to the Swap Counterparty: Additional Interest Paid to Floating Rate Certificates: Mortgage Loan Event of Default or Event of Default Status: Additional Principal Paid to Floating Rate Certificates: Default Status Rating Agency Trigger Event: Swap Default Status: Floating Rate Certificate Interest Shortfall : Floating Rate Certificate Principal Shortfall : Swap Contract A-JFL Amount Received Amount Paid Shortfall Payment by Swap Counterparty as a Termination Payment: Payment to any Successor Interest Rate Swap Counterparty to Acquirea Replacement Interest Rate Swap Agreement: Collateral Posted in Connection with any Rating Agency Trigger Event: 0.00 Class A-JFL Distribution Conversion: None None None None 0.00 0.00 0.00 0.00 0.00 0.00 134,795.14 0.00 0.00 0.00 Page 10 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 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: 722445.1 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% 15-Apr-05 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 11 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 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: 722445.1 Series 2005-LDP1 15-Apr-05 233 100.00% 2,877,163,291 99.95% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 94 230 5.32% 5.28% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 12 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 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 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 13 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 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: Total 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 14 of 39 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. Mortgage Loan Characteristics ABN AMRO Acct: 722445.1 Series 2005-LDP1 Commercial Mortgage Pass-Through Certificates 31-Mar-05 16-May-05 N/A 15-Apr-05 15-Apr-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Mortgage Interest Rates Distribution of Principal Balances Distribution of Remaining Term (Balloon) Distribution of Remaining Term (Fully Amortizing) 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 15 of 39 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % 0 to 500,000 % 3 2,871,040 0.10 104 5.49 0.00 % 500,000 to 1,000,000 % 10 13,359,990 0.46 153 5.61 0.00 % 1,000,000 to 1,500,000 % 14 24,226,501 0.84 122 5.54 0.00 % 1,500,000 to 2,000,000 % 15 34,487,895 1.20 118 5.67 0.00 % 2,000,000 to 2,500,000 % 17 47,476,453 1.65 123 5.50 0.00 % 2,500,000 to 3,000,000 % 16 51,215,551 1.78 117 5.39 0.00 % 3,000,000 to 3,500,000 % 11 40,609,889 1.41 111 5.41 0.00 % 3,500,000 to 4,000,000 % 24 107,463,424 3.74 106 5.45 0.00 % 4,000,000 to 5,000,000 % 16 89,970,385 3.13 104 5.41 0.00 % 5,000,000 to 6,000,000 % 12 77,704,859 2.70 99 5.49 0.00 % 6,000,000 to 7,000,000 % 13 96,959,381 3.37 96 5.27 0.00 % 7,000,000 to 8,000,000 % 10 87,155,644 3.03 127 5.27 0.00 % 8,000,000 to 9,000,000 % 7 66,609,629 2.32 115 5.39 0.00 % 9,000,000 to 10,000,000 % 27 321,999,591 11.19 97 5.39 0.00 % 10,000,000 to 15,000,000 % 11 193,163,974 6.71 110 5.53 0.00 % 15,000,000 to 20,000,000 % 10 258,343,327 8.98 89 4.99 0.00 % 20,000,000 to 30,000,000 % 8 299,195,977 10.40 73 5.05 0.00 % 30,000,000 to 50,000,000 % 6 487,570,880 16.95 78 4.93 0.00 % 50,000,000 to 150,000,000 % 3 576,778,900 20.05 91 4.88 0.00 % 150,000,000 & Above % 223,778,900 919,667 2,877,163,291 233 100.00% Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 12,348,340 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 5 271,528,476 9.44 52 4.28 0.00 % 0.000% % to 4.500% 4 166,500,000 5.79 59 4.54 0.00 % 4.501% % to 4.625% 6 211,248,447 7.34 58 4.67 0.00 % 4.626% % to 4.750% 5 105,154,083 3.65 72 4.81 0.00 % 4.751% % to 4.875% 12 231,460,711 8.04 65 4.96 0.00 % 4.876% % to 5.000% 11 101,008,337 3.51 113 5.06 0.00 % 5.001% % to 5.125% 34 277,816,497 9.66 102 5.21 0.00 % 5.126% % to 5.250% 31 667,690,256 23.21 112 5.31 0.00 % 5.251% % to 5.375% 40 302,881,179 10.53 110 5.45 0.00 % 5.376% % to 5.500% 33 201,685,808 7.01 119 5.56 0.00 % 5.501% % to 5.625% 17 134,879,101 4.69 103 5.67 0.00 % 5.626% % to 5.750% 15 77,514,933 2.69 133 5.81 0.00 % 5.751% % to 5.875% 9 54,102,869 1.88 131 5.92 0.00 % 5.876% % to 6.000% 3 24,863,349 0.86 99 6.04 0.00 % 6.001% % to 6.125% 8 48,829,244 1.70 127 6.34 0.00 % 6.126% % & Above 233 2,877,163,291 Minimum Mortgage Interest RateMaximum Mortgage Interest Rate 100.00% 4.244%7.000% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % to 0 60 0 0 0.00 0 0.00 0.00 % % to 61 120 1 2,671,509 0.09 177 5.79 0.00 % % to 121 180 3 6,131,499 0.21 237 5.77 0.00 % % to 181 240 2 9,531,550 0.33 298 5.63 0.00 % % & 241 Above 299 177 6 18,334,558 Minimum Remaining Term Maximum Remaining Term 0.64% Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0 to 12 0 0 0.00 0 0.00 0.00 % % 13 to 24 0 0 0.00 0 0.00 0.00 % % 25 to 36 38 1,023,391,415 35.57 55 4.71 0.00 % % 37 to 60 182 1,794,739,019 62.38 113 5.39 0.00 % % 61 to 120 5 35,703,318 1.24 167 5.75 0.00 % % 121 to 180 2 4,994,982 0.17 213 7.00 0.00 % % 181 to 240 0 0 0.00 0 0.00 0.00 % % 241 & Above 214 50 227 2,858,828,733 Minimum Remaining Term Maximum Remaining Term % 99.36 J.P. Morgan Chase Commercial Mortgage Securities Corp. Mortgage Loan Characteristics ABN AMRO Acct: 722445.1 Series 2005-LDP1 Commercial Mortgage Pass-Through Certificates 31-Mar-05 16-May-05 N/A 15-Apr-05 15-Apr-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 16 of 39 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 1.000 1.230 0 0 0.00 0 0.00 0.00 % % 1.231 1.250 0 0 0.00 0 0.00 0.00 % % 1.251 1.270 0 0 0.00 0 0.00 0.00 % % 1.271 1.300 0 0 0.00 0 0.00 0.00 % % 1.301 1.330 0 0 0.00 0 0.00 0.00 % % 1.331 1.360 0 0 0.00 0 0.00 0.00 % % 1.361 1.400 0 0 0.00 0 0.00 0.00 % % 1.401 1.450 0 0 0.00 0 0.00 0.00 % % 1.451 1.500 0 0 0.00 0 0.00 0.00 % % 1.501 1.550 0 0 0.00 0 0.00 0.00 % % 1.551 2.000 0 0 0.00 0 0.00 0.00 % % 2.001 2.350 0 0 0.00 0 0.00 0.00 % % 2.351 2.999 0 0 0.00 0 0.00 0.00 % % 3.000 & Above 233 2,877,163,291 100.00 94 5.15 0.00 % % Unknown 0.0000.000 233 2,877,163,291 100.00% Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 16 133,499,985 4.64 127 5.56 0.00 % % 1.000 1.230 6 43,754,790 1.52 100 5.41 0.00 % % 1.231 1.250 10 55,276,457 1.92 100 5.40 0.00 % % 1.251 1.270 17 327,300,252 11.38 114 5.31 0.00 % % 1.271 1.300 15 81,333,808 2.83 117 5.44 0.00 % % 1.301 1.330 21 332,369,819 11.55 116 5.42 0.00 % % 1.331 1.360 23 146,835,633 5.10 105 5.52 0.00 % % 1.361 1.400 20 254,195,190 8.83 90 5.30 0.00 % % 1.401 1.450 14 181,951,527 6.32 109 5.47 0.00 % % 1.451 1.500 12 79,267,431 2.76 91 5.30 0.00 % % 1.501 1.550 55 823,392,863 28.62 80 4.90 0.00 % % 1.551 2.000 11 295,995,924 10.29 63 4.71 0.00 % % 2.001 2.350 8 101,225,076 3.52 61 4.61 0.00 % % 2.351 2.999 5 20,764,535 0.72 120 5.01 0.00 % % 3.000 & Above 6.890 1.090 233 2,877,163,291 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR New York 15 524,073,510 18.21 84 5.02 0.00 % % California 25 429,075,807 14.91 98 5.21 0.00 % % Texas 35 280,592,063 9.75 96 5.12 0.00 % % New Jersey 3 248,596,201 8.64 57 4.40 0.00 % % Nevada 5 139,342,400 4.84 119 5.39 0.00 % % Arizona 13 134,329,540 4.67 101 5.18 0.00 % % Florida 19 123,043,143 4.28 86 5.24 0.00 % % Maryland 7 88,606,247 3.08 101 5.40 0.00 % % North Carolina 13 82,892,325 2.88 110 5.42 0.00 % % Connecticut 1 73,900,000 2.57 117 5.49 0.00 % % Illinois 7 68,566,870 2.38 131 5.46 0.00 % % Ohio 5 64,623,706 2.25 102 5.49 0.00 % % District of Columbia 2 57,000,000 1.98 78 5.25 0.00 % % Georgia 11 54,904,342 1.91 79 5.20 0.00 % % Massachusetts 1 43,500,000 1.51 79 4.81 0.00 % % Wisconsin 5 42,799,623 1.49 79 4.78 0.00 % % Kentucky 6 39,309,509 1.37 117 5.43 0.00 % % Colorado 5 29,015,960 1.01 117 5.52 0.00 % % Michigan 6 28,334,254 0.98 100 5.48 0.00 % % Rhode Island 1 28,300,000 0.98 58 4.69 0.00 % % Hawaii 1 27,500,000 0.96 110 4.94 0.00 % % Virginia 4 26,008,232 0.90 113 5.50 0.00 % % CMBS Certificate 4 23,780,706 0.83 123 5.59 0.00 % % Louisiana 2 23,167,666 0.81 117 5.29 0.00 % % Pennsylvania 3 23,013,427 0.80 66 5.42 0.00 % % Missouri 4 22,047,088 0.77 101 5.37 0.00 % % Indiana 4 21,870,240 0.76 95 5.34 0.00 % % Alabama 4 20,646,376 0.72 125 5.57 0.00 % % South Carolina 4 20,128,749 0.70 117 5.90 0.00 % % Washington 2 18,582,940 0.65 117 5.55 0.00 % % Kansas 2 12,919,667 0.45 82 5.26 0.00 % % Iowa 2 12,004,326 0.42 114 5.81 0.00 % % Oregon 1 9,300,000 0.32 118 5.56 0.00 % % Oklahoma 2 8,734,156 0.30 117 5.47 0.00 % % New Mexico 2 8,716,318 0.30 116 5.58 0.00 % % Minnesota 2 5,865,379 0.20 151 5.62 0.00 % % Mississippi 2 4,498,492 0.16 169 6.52 0.00 % % Delaware 1 3,180,046 0.11 116 5.38 0.00 % % Tennessee 1 2,393,983 0.08 118 5.10 0.00 % % South Dakota 1 2,000,000 0.07 116 5.35 0.00 % % 100.00 2,877,163,291 233 % J.P. Morgan Chase Commercial Mortgage Securities Corp. Mortgage Loan Characteristics ABN AMRO Acct: 722445.1 Series 2005-LDP1 Commercial Mortgage Pass-Through Certificates 31-Mar-05 16-May-05 N/A 15-Apr-05 15-Apr-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Loan Seasoning Distribution of Property Types Distribution of Year Loans Maturing Distribution of Amortization Type 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 17 of 39 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Retail 95 1,310,670,321 45.55 91 5.00 0.00 % % Multifamily 62 647,536,484 22.51 104 5.23 0.00 % % Office 32 544,582,495 18.93 85 5.22 0.00 % % Industrial 9 102,471,602 3.56 102 5.43 0.00 % % Lodging 7 95,731,363 3.33 89 5.72 0.00 % % Mixed use 7 74,022,954 2.57 111 5.28 0.00 % % Self storage 14 70,543,888 2.45 120 5.39 0.00 % % Other 7 31,604,183 1.10 84 5.58 0.00 % % 2,877,163,291 233 100.00% Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR AmortizingBalloon 150 1,168,465,921 40.61 95 5.22 0.00 % % ARD 12 193,405,736 6.72 70 5.04 0.00 % % Full Amortizing 6 18,334,558 0.64 260 5.70 0.00 % % IO Maturity Balloon 26 771,992,076 26.83 76 4.86 0.00 % % IO/Amortizing/Balloon 39 724,965,000 25.20 113 5.39 0.00 % % 2,877,163,291 233 100.00% Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 233 2,877,163,291 100.00 94 0.00 % % 5.15 0 to 12 0 0 0.00 0 0.00 % % 0.00 13 to 24 0 0 0.00 0 0.00 % % 0.00 25 to 36 0 0 0.00 0 0.00 % % 0.00 37 to 48 0 0 0.00 0 0.00 % % 0.00 49 to 60 0 0 0.00 0 0.00 % % 0.00 61 to 72 0 0 0.00 0 0.00 % % 0.00 73 to 84 0 0 0.00 0 0.00 % % 0.00 85 to 96 0 0 0.00 0 0.00 % % 0.00 97 to 108 0 0 0.00 0 0.00 % % 0.00 109 to 120 0 0 0.00 0 0.00 % % 0.00 121 or More 233 2,877,163,291 100.00% Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 2005 0 0 0.00 0 0.00 0.00 % % 2006 0 0 0.00 0 0.00 0.00 % % 2007 0 0 0.00 0 0.00 0.00 % % 2008 10 381,794,975 13.27 52 4.62 0.00 % % 2009 30 653,596,440 22.72 58 4.76 0.00 % % 2010 6 65,210,989 2.27 79 4.85 0.00 % % 2011 12 109,461,766 3.80 81 5.40 0.00 % % 2012 2 42,558,803 1.48 95 5.54 0.00 % % 2013 36 276,371,480 9.61 115 5.49 0.00 % % 2014 124 1,289,135,981 44.81 117 5.39 0.00 % % 2015 13 59,032,857 2.05 200 5.84 0.00 % % 2016 & Greater 100.00 2,877,163,291 233 % J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NJ 4.24400% 1-Jun-09 JPMC5LDA Retail 0.00 223,778,900 1,106,075 1 NY 5.29000% 11-Feb-15 JPMC5LDA Multifamily 0.00 200,000,000 911,056 2 CA 5.26000% 1-Jan-15 JPMC5LDA Retail 0.00 153,000,000 693,005 3 NY 4.65500% 1-Jan-10 JPMC5LDA Retail 0.00 93,600,000 375,193 4 NV 5.37300% 7-Mar-15 JPMC5LDA Retail 0.00 92,000,000 425,661 5 NY 4.53000% 11-Jan-10 JPMC5LDA Multifamily 0.00 80,500,000 314,017 6 CA 4.98800% 11-Feb-10 JPMC5LDA Office 0.00 77,000,000 330,732 7 CT 5.49000% 1-Jan-15 JPMC5LDA Office 0.00 73,900,000 349,362 8 TX 4.55000% 11-Mar-10 JPMC5LDA Retail 0.00 70,570,880 267,581 9 MA 4.81000% 1-Nov-11 JPMC5LDA Retail 0.00 43,500,000 180,175 10 TX 5.24000% 1-Jan-15 JPMC5LDA Retail 0.00 42,175,000 190,303 11 OH 5.54000% 1-Feb-13 JPMC5LDA Industrial 0.00 40,368,011 249,674 12 DC 4.79300% 1-Feb-10 JPMC5LDA Office 0.00 38,000,000 156,838 13 NY 5.37500% 1-Oct-09 JPMC5LDA Lodging 0.00 37,150,219 227,492 14 AZ 4.67000% 1-Jan-10 JPMC5LDA Retail 0.00 35,842,000 139,485 15 CA 4.95000% 6-Jan-10 JPMC5LDA Office 0.00 31,160,747 166,937 16 NY 4.94000% 1-Oct-09 JPMC5LDA Office 0.00 31,000,000 131,871 17 IL 5.10500% 1-Jan-15 JPMC5LDA Office 0.00 29,900,000 131,440 18 CA 4.65500% 1-Jan-10 JPMC5LDA Retail 0.00 29,600,000 118,651 19 NY 4.94000% 1-Oct-09 JPMC5LDA Office 0.00 29,000,000 123,363 20 RI 4.69000% 11-Feb-10 JPMC5LDA Office 0.00 28,300,000 114,293 21 WI 4.46000% 11-Mar-10 JPMC5LDA Retail 0.00 28,227,617 104,913 22 HI 4.94050% 1-Jun-14 JPMC5LDA Mixed use 0.00 27,500,000 116,994 23 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 18 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: AZ 5.01000% 11-Feb-15 JPMC5LDB Multifamily 0.00 23,805,000 102,699 24 NJ 5.91000% 1-Nov-14 JPMC5LDA Retail 0.00 21,250,000 108,145 25 AZ 5.44000% 1-Jan-15 JPMC5LDA Office 0.00 20,431,611 115,626 26 LA 5.22000% 1-Jan-15 JPMC5LDA Retail 0.00 20,329,099 112,271 27 MD 5.32700% 1-Jan-15 JPMC5LDA Office 0.00 19,931,858 111,397 28 NV 5.40000% 1-Dec-14 JPMC5LDA Retail 0.00 19,614,513 110,622 29 MD 5.53000% 11-Dec-14 JPMC5LDA Industrial 0.00 19,550,000 93,096 30 DC 6.15000% 1-Jan-15 JPMC5LDA Lodging 0.00 19,000,000 100,621 31 CA 5.63000% 1-Jan-12 JPMC5LDA Retail 0.00 18,380,636 106,209 32 NC 5.35800% 1-Jan-15 JPMC5LDB Multifamily 0.00 17,200,000 79,358 33 CA 5.58000% 11-Jan-15 JPMC5LDA Mixed use 0.00 16,446,380 94,515 34 KY 5.60000% 1-Jan-15 JPMC5LDA Lodging 0.00 15,890,587 110,968 35 NC 5.20000% 1-Jan-12 JPMC5LDB Multifamily 0.00 15,800,000 70,749 36 IL 5.85000% 1-Dec-19 JPMC5LDA Retail 0.00 15,750,000 79,341 37 MD 5.20000% 1-Oct-09 JPMC5LDA Office 0.00 15,600,000 69,853 38 OH 5.40000% 1-Jan-15 JPMC5LDA Industrial 0.00 14,607,737 82,304 39 IL 5.77000% 1-Sep-14 JPMC5LDA Office 0.00 14,397,622 84,802 40 FL 4.69000% 1-Dec-09 JPMC5LDA Retail 0.00 14,278,447 74,338 41 MD 5.73000% 1-Feb-15 JPMC5LDA Office 0.00 13,948,544 91,392 42 FL 5.28000% 1-Jan-10 JPMC5LDA Office 0.00 13,860,000 63,017 43 PA 5.44000% 1-Aug-09 JPMC5LDA Multifamily 0.00 13,575,000 63,591 44 AZ 5.32000% 1-Jan-15 JPMC5LDB Multifamily 0.00 13,154,967 73,464 45 CA 5.27000% 1-Jan-12 JPMC5LDA Retail 0.00 12,755,924 70,841 46 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 19 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: 5.25000% 1-Jan-15 JPMC5LDA Self storage 0.00 12,406,970 68,749 47 NV 5.69000% 11-Feb-15 JPMC5LDA Retail 0.00 12,061,360 75,684 48 KS 5.21000% 1-Feb-12 JPMC5LDB Multifamily 0.00 12,000,000 53,837 49 FL 6.05000% 11-Sep-14 JPMC5LDA Office 0.00 11,721,350 71,127 50 WA 5.66000% 1-Jan-15 JPMC5LDA Office 0.00 11,500,000 56,050 51 NC 5.63800% 1-Jan-15 JPMC5LDB Multifamily 0.00 11,500,000 55,832 52 TX 6.01700% 1-Jan-12 JPMC5LDB Multifamily 0.00 11,465,594 69,074 53 NV 5.25000% 1-Jan-15 JPMC5LDB Multifamily 0.00 11,394,481 63,139 54 TX 5.34500% 1-Jan-15 JPMC5LDA Retail 0.00 11,361,289 63,624 55 CA 5.23600% 1-Feb-15 JPMC5LDA Self storage 0.00 11,236,381 62,103 56 FL 4.81500% 11-Jan-10 JPMC5LDA Retail 0.00 11,192,500 44,910 57 IA 5.85000% 1-Oct-14 JPMC5LDA Retail 0.00 10,587,262 62,829 58 GA 5.63000% 11-Dec-14 JPMC5LDB Multifamily 0.00 10,500,000 50,905 59 FL 4.99000% 1-Jan-10 JPMC5LDA Multifamily 0.00 10,500,000 45,118 60 NY 5.02000% 6-Feb-15 JPMC5LDB Multifamily 0.00 10,463,288 61,504 61 TX 4.55000% 11-Mar-10 JPMC5LDA Retail 0.00 10,429,120 39,544 62 GA 5.70000% 1-Oct-09 JPMC5LDA Other 0.00 10,407,060 65,739 63 AL 5.50000% 1-Jan-15 JPMC5LDA Retail 0.00 10,400,000 49,256 64 CA 5.23600% 1-Feb-15 JPMC5LDA Self storage 0.00 10,294,695 56,898 65 CO 5.27000% 11-Dec-14 JPMC5LDA Retail 0.00 9,955,470 55,344 66 VA 5.88000% 1-Dec-19 JPMC5LDA Retail 0.00 9,800,000 49,621 67 FL 5.19000% 1-Jan-15 JPMC5LDB Multifamily 0.00 9,765,750 53,752 68 FL 4.74000% 11-Dec-11 JPMC5LDA Retail 0.00 9,628,000 38,031 69 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 20 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: OR 5.56000% 11-Feb-15 JPMC5LDA Mixed use 0.00 9,300,000 44,526 70 SC 5.60000% 1-Jan-15 JPMC5LDA Office 0.00 9,110,409 52,471 71 CA 5.50300% 1-Jan-12 JPMC5LDA Office 0.00 9,050,000 42,885 72 AZ 5.32000% 1-Jan-15 JPMC5LDB Multifamily 0.00 9,000,000 41,230 73 MD 5.04000% 1-Jan-10 JPMC5LDA Office 0.00 8,967,661 48,534 74 IN 5.39000% 1-Jan-15 JPMC5LDA Office 0.00 8,957,047 54,678 75 CA 5.45000% 1-Oct-14 JPMC5LDA Retail 0.00 8,950,000 42,003 76 TX 5.18000% 1-Nov-14 JPMC5LDB Multifamily 0.00 8,888,905 48,980 77 TX 5.20000% 1-Nov-14 JPMC5LDB Multifamily 0.00 8,849,331 48,871 78 TX 5.28000% 1-Dec-14 JPMC5LDB Multifamily 0.00 8,750,000 39,783 79 MO 5.37000% 1-Dec-14 JPMC5LDA Retail 0.00 8,462,894 47,571 80 CA 5.57000% 11-Feb-30 JPMC5LDA Retail 0.00 8,223,222 51,008 81 TX 4.87000% 1-Jan-15 JPMC5LDA Retail 0.00 8,106,583 64,291 82 FL 5.81000% 1-Sep-14 JPMC5LDA Retail 0.00 8,000,000 40,024 83 TX 4.98000% 1-Jan-10 JPMC5LDA Multifamily 0.00 8,000,000 34,307 84 NY 5.42000% 1-Feb-12 JPMC5LDB Multifamily 0.00 7,900,000 36,871 85 VA 5.18500% 1-Feb-10 JPMC5LDA Retail 0.00 7,780,714 42,758 86 KY 5.19000% 1-Jan-15 JPMC5LDB Multifamily 0.00 7,653,159 42,124 87 TX 5.33000% 1-Dec-14 JPMC5LDB Multifamily 0.00 7,466,998 41,788 88 CO 5.26000% 11-Feb-15 JPMC5LDA Mixed use 0.00 7,400,000 33,518 89 TX 5.41000% 1-Feb-15 JPMC5LDA Office 0.00 7,352,435 41,431 90 NY 5.14000% 1-Nov-10 JPMC5LDA Retail 0.00 7,200,000 31,868 91 NY 5.56000% 1-Jan-15 JPMC5LDB Multifamily 0.00 7,100,000 33,993 92 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 21 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WA 5.36000% 1-Feb-15 JPMC5LDA Retail 0.00 7,082,940 39,692 93 GA 4.50000% 11-Feb-10 JPMC5LDA Retail 0.00 7,022,366 26,334 94 TX 5.31000% 1-Nov-14 JPMC5LDB Multifamily 0.00 7,000,770 39,137 95 SC 6.61000% 1-Feb-15 JPMC5LDA Lodging 0.00 6,980,271 47,747 96 AZ 5.41000% 11-Jan-15 JPMC5LDA Retail 0.00 6,976,516 39,351 97 GA 4.50000% 11-Feb-10 JPMC5LDA Retail 0.00 6,951,971 26,070 98 CA 5.22000% 1-Jan-15 JPMC5LDA Self storage 0.00 6,751,453 37,286 99 CA 5.49000% 1-Jan-15 JPMC5LDA Office 0.00 6,478,518 36,866 100 CO 6.26000% 11-Dec-14 JPMC5LDA Retail 0.00 6,476,332 40,064 101 TX 5.63000% 1-Jan-10 JPMC5LDA Lodging 0.00 6,420,312 40,111 102 MD 5.25000% 1-Dec-14 JPMC5LDA Industrial 0.00 6,222,058 34,513 103 5.93000% 1-Jan-15 JPMC5LDA Self storage 0.00 6,202,603 39,874 104 MI 4.90000% 1-Jan-10 JPMC5LDA Industrial 0.00 6,200,000 26,161 105 VA 5.23000% 1-Feb-12 JPMC5LDA Retail 0.00 6,040,000 27,202 106 TX 5.42000% 1-Jan-15 JPMC5LDB Other 0.00 6,004,825 33,907 107 KY 5.38000% 1-Jan-15 JPMC5LDA Retail 0.00 5,979,758 33,617 108 KY 5.49000% 1-Jan-15 JPMC5LDA Lodging 0.00 5,958,442 41,239 109 MI 5.65500% 1-Jan-15 JPMC5LDA Retail 0.00 5,930,935 34,364 110 MO 5.21000% 1-Feb-10 JPMC5LDA Office 0.00 5,925,000 26,582 111 MI 5.65000% 1-Jan-15 JPMC5LDA Retail 0.00 5,900,000 28,705 112 WI 5.11000% 11-Jan-15 JPMC5LDB Multifamily 0.00 5,850,000 25,742 113 NC 5.58000% 1-Jan-15 JPMC5LDA Retail 0.00 5,718,855 32,865 114 TX 5.63000% 11-Jan-10 JPMC5LDA Retail 0.00 5,644,271 32,614 115 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 22 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NC 5.02000% 1-Jan-15 JPMC5LDB Multifamily 0.00 5,579,804 30,131 116 NM 5.58300% 1-Dec-14 JPMC5LDA Mixed use 0.00 5,576,574 32,088 117 GA 4.50000% 11-Feb-10 JPMC5LDA Retail 0.00 5,547,622 20,804 118 NY 5.42000% 1-Feb-12 JPMC5LDB Multifamily 0.00 5,400,000 25,203 119 MI 5.91000% 1-Jan-15 JPMC5LDA Retail 0.00 5,383,512 32,064 120 OK 5.47000% 1-Jan-15 JPMC5LDB Multifamily 0.00 5,382,086 30,559 121 AZ 5.25000% 1-Nov-14 JPMC5LDA Industrial 0.00 5,148,015 25,913 122 FL 5.73000% 1-Mar-15 JPMC5LDA Office 0.00 5,045,511 29,406 123 FL 4.61000% 11-Dec-11 JPMC5LDA Retail 0.00 5,000,000 19,208 124 OH 5.39000% 1-Feb-15 JPMC5LDA Retail 0.00 4,988,044 28,045 125 PA 5.37000% 1-Nov-14 JPMC5LDB Multifamily 0.00 4,798,427 27,004 126 NY 5.14000% 1-Nov-10 JPMC5LDA Mixed use 0.00 4,800,000 21,245 127 IN 5.17000% 1-Jan-15 JPMC5LDA Retail 0.00 4,783,162 26,268 128 NC 5.79300% 1-Jan-15 JPMC5LDB Multifamily 0.00 4,685,327 27,556 129 NC 5.63600% 1-Feb-15 JPMC5LDA Office 0.00 4,639,319 26,800 130 PA 5.43100% 1-Jan-10 JPMC5LDA Other 0.00 4,640,000 21,700 131 AL 5.17000% 1-Dec-14 JPMC5LDB Multifamily 0.00 4,579,108 25,174 132 AZ 6.28000% 1-Mar-15 JPMC5LDA Retail 0.00 4,546,501 28,104 133 GA 5.25000% 11-Dec-09 JPMC5LDA Multifamily 0.00 4,520,000 20,434 134 TX 5.95000% 1-Jan-15 JPMC5LDA Office 0.00 4,486,364 26,835 135 MD 5.74000% 1-Jan-17 JPMC5LDA Retail 0.00 4,386,126 25,649 136 FL 4.76000% 11-Jan-12 JPMC5LDA Retail 0.00 4,355,000 17,275 137 AZ 5.59000% 1-Feb-15 JPMC5LDA Retail 0.00 4,339,933 24,945 138 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 23 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: AL 6.16000% 1-Jan-15 JPMC5LDA Lodging 0.00 4,331,533 28,454 139 CA 5.60000% 11-Feb-15 JPMC5LDA Self storage 0.00 4,290,065 24,685 140 WI 5.71000% 1-Jan-15 JPMC5LDB Other 0.00 4,286,364 24,984 141 NV 5.11500% 1-Dec-16 JPMC5LDA Retail 0.00 4,272,046 25,426 142 IN 5.39000% 1-Jan-10 JPMC5LDA Office 0.00 4,210,773 23,698 143 TX 5.24000% 1-Jan-15 JPMC5LDB Multifamily 0.00 4,185,457 23,167 144 MN 5.55900% 1-Jan-15 JPMC5LDA Retail 0.00 4,180,317 23,969 145 MO 5.49000% 1-Mar-15 JPMC5LDA Retail 0.00 4,119,194 25,306 146 NC 5.42000% 1-Feb-15 JPMC5LDA Retail 0.00 4,040,363 22,793 147 IN 5.39000% 1-Jan-10 JPMC5LDA Industrial 0.00 3,919,258 22,058 148 NY 5.35000% 11-Mar-15 JPMC5LDB Multifamily 0.00 3,875,000 17,852 149 CA 5.59400% 1-Feb-15 JPMC5LDA Industrial 0.00 3,866,038 22,231 150 TX 5.50000% 11-Nov-14 JPMC5LDB Multifamily 0.00 3,720,000 17,618 151 NC 5.61500% 1-Feb-15 JPMC5LDA Retail 0.00 3,671,518 21,161 152 AZ 5.60000% 11-Feb-15 JPMC5LDA Retail 0.00 3,641,567 20,954 153 FL 5.19000% 1-Jan-15 JPMC5LDB Multifamily 0.00 3,637,244 20,020 154 CO 5.38000% 1-Jan-15 JPMC5LDA Retail 0.00 3,587,855 20,170 155 CA 5.31400% 1-Dec-14 JPMC5LDA Self storage 0.00 3,584,108 20,022 156 NJ 5.11000% 1-Jan-15 JPMC5LDA Retail 0.00 3,567,302 19,460 157 MO 5.49000% 11-Jan-15 JPMC5LDB Multifamily 0.00 3,540,000 16,735 158 WI 5.50000% 1-Feb-15 JPMC5LDA Retail 0.00 3,441,898 19,589 159 NC 5.30600% 1-Jan-15 JPMC5LDA Self storage 0.00 3,438,199 19,171 160 OK 5.47000% 1-Feb-15 JPMC5LDA Retail 0.00 3,352,070 19,015 161 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 24 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: MI 5.18000% 1-Jan-12 JPMC5LDB Multifamily 0.00 3,325,000 14,831 162 NY 5.60000% 1-Jan-15 JPMC5LDB Other 0.00 3,289,316 18,945 163 TX 5.81000% 1-Aug-14 JPMC5LDB Multifamily 0.00 3,241,970 20,754 164 TX 5.38600% 1-Feb-15 JPMC5LDA Retail 0.00 3,192,343 17,941 165 DE 5.38000% 1-Dec-14 JPMC5LDB Multifamily 0.00 3,180,046 19,422 166 NM 5.57000% 11-Jan-15 JPMC5LDA Self storage 0.00 3,139,744 18,024 167 TX 5.02000% 1-Feb-15 JPMC5LDB Multifamily 0.00 3,117,062 16,814 168 TX 5.86100% 1-Feb-25 JPMC5LDA Retail 0.00 3,110,700 22,139 169 CA 5.18000% 11-Feb-15 JPMC5LDA Retail 0.00 3,112,279 17,094 170 TX 5.07000% 1-Feb-15 JPMC5LDB Multifamily 0.00 3,092,190 16,774 171 FL 5.81000% 11-Dec-11 JPMC5LDB Multifamily 0.00 3,081,950 19,615 172 TX 4.92000% 1-Nov-11 JPMC5LDA Retail 0.00 3,081,371 16,490 173 FL 5.19000% 1-Jan-15 JPMC5LDB Multifamily 0.00 3,019,410 16,619 174 CA 5.49000% 1-Jan-15 JPMC5LDA Mixed use 0.00 3,000,000 14,183 175 TX 5.56900% 1-Jan-15 JPMC5LDA Retail 0.00 2,990,231 17,164 176 TX 5.24000% 1-Jan-12 JPMC5LDA Retail 0.00 2,989,612 16,548 177 CA 5.48000% 11-Jan-15 JPMC5LDA Office 0.00 2,937,391 16,697 178 KY 5.19000% 1-Jan-15 JPMC5LDB Multifamily 0.00 2,869,935 15,797 179 LA 5.79000% 1-Dec-14 JPMC5LDA Retail 0.00 2,838,567 16,704 180 IL 5.46300% 1-Jan-15 JPMC5LDA Retail 0.00 2,836,845 16,095 181 NY 5.00000% 6-Mar-15 JPMC5LDB Multifamily 0.00 2,795,687 16,369 182 GA 5.50000% 11-Feb-15 JPMC5LDA Retail 0.00 2,800,000 13,261 183 AZ 5.51000% 11-Feb-15 JPMC5LDA Retail 0.00 2,793,435 15,916 184 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 25 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: IL 5.34800% 1-Jan-15 JPMC5LDA Retail 0.00 2,790,497 15,632 185 NC 5.41700% 1-Jan-15 JPMC5LDB Multifamily 0.00 2,690,954 15,190 186 5.79000% 1-Jan-20 JPMC5LDA Self storage 0.00 2,671,509 22,479 187 AZ 5.98000% 1-Jan-15 JPMC5LDA Retail 0.00 2,656,970 15,944 188 TX 4.93500% 1-Dec-14 JPMC5LDA Retail 0.00 2,632,421 14,094 189 FL 7.00000% 1-Dec-22 JPMC5LDB Multifamily 0.00 2,591,915 17,298 190 CA 4.94000% 1-Jan-15 JPMC5LDA Industrial 0.00 2,590,484 13,862 191 6.25000% 1-Oct-14 JPMC5LDB Multifamily 0.00 2,499,625 16,624 192 FL 5.77000% 11-Dec-09 JPMC5LDA Multifamily 0.00 2,485,350 15,758 193 OH 5.43200% 1-Feb-15 JPMC5LDA Retail 0.00 2,469,122 13,947 194 NC 5.54000% 1-Jan-15 JPMC5LDA Retail 0.00 2,438,569 15,104 195 MS 7.00000% 1-Feb-23 JPMC5LDB Multifamily 0.00 2,403,068 16,017 196 TN 5.10000% 11-Feb-15 JPMC5LDA Retail 0.00 2,393,983 13,031 197 VA 5.66000% 1-Nov-14 JPMC5LDA Office 0.00 2,387,517 13,869 198 TX 5.48000% 1-Feb-15 JPMC5LDA Retail 0.00 2,294,581 13,030 199 GA 5.45000% 11-Nov-14 JPMC5LDA Office 0.00 2,237,801 12,705 200 SC 5.36000% 1-Jan-15 JPMC5LDA Retail 0.00 2,192,550 12,299 201 OH 5.58000% 1-Dec-13 JPMC5LDA Retail 0.00 2,190,791 12,602 202 FL 5.52000% 1-Jan-15 JPMC5LDA Retail 0.00 2,159,878 12,331 203 TX 5.41000% 1-Jan-15 JPMC5LDB Multifamily 0.00 2,149,722 13,148 204 MS 5.96000% 1-Feb-15 JPMC5LDB Multifamily 0.00 2,095,425 12,537 205 GA 5.34700% 1-Jan-15 JPMC5LDA Retail 0.00 2,089,913 12,705 206 SD 5.35000% 11-Dec-14 JPMC5LDB Multifamily 0.00 2,000,000 9,214 207 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 26 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.84000% 1-Jan-15 JPMC5LDA Office 0.00 1,993,812 11,786 208 AZ 5.20000% 1-Jan-15 JPMC5LDA Self storage 0.00 1,993,023 10,982 209 TX 5.72000% 11-Jan-15 JPMC5LDA Self storage 0.00 1,941,146 12,232 210 SC 5.31000% 1-Feb-15 JPMC5LDA Retail 0.00 1,845,518 10,285 211 MN 5.78000% 11-Dec-24 JPMC5LDB Multifamily 0.00 1,685,062 11,965 212 GA 6.07000% 1-Feb-15 JPMC5LDA Retail 0.00 1,676,405 10,148 213 TX 5.44000% 11-Jan-15 JPMC5LDB Multifamily 0.00 1,664,429 9,419 214 CO 5.60000% 1-Feb-15 JPMC5LDA Retail 0.00 1,596,303 9,185 215 MI 5.57000% 1-Feb-15 JPMC5LDA Retail 0.00 1,594,807 9,892 216 CA 5.79000% 11-Jan-15 JPMC5LDA Retail 0.00 1,592,812 10,104 217 CA 5.24000% 11-Jan-10 JPMC5LDA Other 0.00 1,583,628 10,739 218 FL 5.33000% 1-Jan-15 JPMC5LDA Retail 0.00 1,544,722 8,636 219 TX 5.34000% 1-Jan-15 JPMC5LDB Multifamily 0.00 1,514,834 8,478 220 IL 5.60200% 1-Jan-20 JPMC5LDA Retail 0.00 1,495,146 8,613 221 NC 5.33000% 1-Jan-15 JPMC5LDA Retail 0.00 1,489,416 10,175 222 IA 5.54000% 1-Dec-14 JPMC5LDA Retail 0.00 1,417,063 9,869 223 IL 5.59000% 1-Feb-15 JPMC5LDA Self storage 0.00 1,396,760 8,028 224 TX 5.85000% 11-Nov-14 JPMC5LDB Other 0.00 1,392,989 8,259 225 AL 5.53800% 1-Jan-25 JPMC5LDA Retail 0.00 1,335,736 9,281 226 TX 6.00000% 6-Mar-30 JPMC5LDA Retail 0.00 1,308,328 8,440 227 CA 5.61000% 1-Feb-15 JPMC5LDA Self storage 0.00 1,197,232 6,897 228 FL 5.51200% 1-Jan-15 JPMC5LDB Multifamily 0.00 1,176,116 6,709 229 GA 5.52000% 1-Jan-15 JPMC5LDA Office 0.00 1,151,204 6,572 230 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 27 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WI 5.36000% 1-Dec-14 JPMC5LDB Multifamily 0.00 993,745 6,058 231 KY 5.19000% 1-Feb-15 JPMC5LDB Multifamily 0.00 957,628 5,266 232 KS 5.95300% 1-Oct-11 JPMC5LDB Multifamily 0.00 919,667 5,518 233 2,877,163,291 14,150,648 0 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 28 of 39 * 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 month2. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Defeased Loans Statement Date: DisclosureControl # 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 29 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 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: 722445.1 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 30 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 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: 722445.1 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 31 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 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: 722445.1 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 32 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 33 of 39 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 34 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 35 of 39 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled 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 TotalCumulative 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. Page 36 of 39 * 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Appraisal Reduction Detail Disclosure Control# AppraisalRed. Date Scheduled Balance ASER NoteRate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Statement Date: Remaining Term Life ARA Amount Current P&I Advance Page 37 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: A-1 46625YGK3 AAA Aaa AAA A-2 46625YGL1 AAA Aaa AAA A-3 46625YGM9 AAA Aaa AAA A-4 46625YGP2 AAA Aaa AAA A-SB 46625YGN7 AAA Aaa AAA A-1A 46625YGX5 AAA Aaa AAA A-J 46625YGQ0 AAA Aaa AAA B 46625YGT4 AA Aa2 AA C 46625YGU1 AA- Aa3 AA- D 46625YGV9 A A2 A E 46625YGY3 A- A3 A- F 46625YGZ0 BBB+ Baa1 BBB+ G 46625YHA4 BBB Baa2 BBB H 46625YHB2 BBB- Baa3 BBB- J 46625YHC0 BB+ Ba1 BB+ K 46625YHD8 BB Ba2 BB L 46625YHE6 BB- Ba3 BB- M 46625YHF3 B+ B1 B+ N 46625YHG1 B B2 B P 46625YHH9 B- NR B- NR 46625YHJ5 NR NR NR X-1 46625YGW7 AAA Aaa AAA Page 38 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 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 havechanged 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: 15-Apr-0515-Apr-05 N/A 16-May-05 31-Mar-05 Commercial Mortgage Pass-Through Certificates Series 2005-LDP1 ABN AMRO Acct: 722445.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: X-2 46625YGS6 AAA Aaa AAA A-JFL 46625YGR8 AAA Aaa 3/21/05 AAA 3/16/05 S 9ABSU682 AAA Page 39 of 39 13-Apr-2005 - 14:22 (U589-U648) (c) 2005 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 havechanged 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 2005-LDP1

ABN AMRO Acct: 722445.1

Reporting Package Table of Contents

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Administrator:

Ann Kelly 312.904.1487
ann.kelly@abnamro.com

Analyst:

Rachel Gaxiola 714.259.6216
Rachel.Gaxiola@ABNAMRO.com

Statement Date:

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

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

Other Related Information

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

Historical Collateral Prepayment
Delinquent Loan Detail
Mortgage Loan Characteristics

Page 2-4
Page 5-7
Page 8
Page 9

Page 10

Page 11
Page 12

Page 13
Page 14

Page 15-17

Loan Level Detail

Defeased Loans
Historical REO Report
Specially Serviced (Part I) - Loan Detail

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

Page 18-28

Page 29
Page 30-32
Page 33

Page 34
Page 35
Page 36

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

JPMC5LDP

JPMC5LDP_200505_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

11-Mar-05
15-Apr-05

15-Mar-46

Appraisal Reduction Detail
Rating Information

Page 37
Page 38-39

Parties to The Transaction

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

Underwriter: J.P. Morgan Securities Inc

Master Servicer: Midland Loan Services, Inc.

Special Servicer: Midland Loan Services, Inc.

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.midlandls.com

www.etrustee.net

Page 1 of 39

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.154335%

2.953750%
3.090000%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 722445.1

986.133454518

15.608881274

0.000000000

970.524573244

3.382437726

Fixed

0.00

0.000000000

4.11600000%

0.000000000

46625YGK3

A-1

86,232,000.00

1,345,985.05

0.00

83,690,275.00

291,674.37

85,036,260.05

1000.000000000

0.000000000

1000.000000000

3.854166669

Fixed

0.00

0.000000000

4.62500000%

0.000000000

46625YGL1

A-2

994,485,000.00

0.00

994,485,000.00

3,832,910.94

994,485,000.00

1000.000000000

0.000000000

1000.000000000

4.054166693

Fixed

0.00

0.000000000

4.86500000%

0.000000000

46625YGM9

A-3

157,523,000.00

0.00

157,523,000.00

638,624.50

157,523,000.00

1000.000000000

0.000000000

1000.000000000

4.198333331

5.038000000%

0.00

0.000000000

5.03800000%

0.000000000

46625YGP2

A-4

601,541,000.00

0.00

601,541,000.00

2,525,469.63

601,541,000.00

1000.000000000

0.000000000

1000.000000000

4.044166639

4.853000000%

0.00

0.000000000

4.85300000%

0.000000000

46625YGN7

A-SB

119,936,000.00

0.00

119,936,000.00

485,041.17

119,936,000.00

999.406274652

0.680452536

0.000000000

998.725822116

4.157530112

4.992000000%

0.00

0.000000000

4.99200000%

0.000000000

46625YGX5/U48138VC9

A-1A

343,133,000.00

233,485.72

0.00

342,695,787.52

1,426,585.78

342,929,273.24

1000.000000000

0.000000000

1000.000000000

4.236666702

5.084000000%

0.00

0.000000000

5.08400000%

0.000000000

46625YGQ0

A-J

94,303,000.00

0.00

94,303,000.00

399,530.38

94,303,000.00

1000.000000000

0.000000000

1000.000000000

4.128506421

5.114346119%

0.00

0.000000000

4.95420775%

0.000000000

46625YGT4

68,366,000.00

0.00

68,366,000.00

282,249.47

68,366,000.00

1000.000000000

0.000000000

1000.000000000

4.145173304

5.134346119%

0.00

0.000000000

4.97420775%

0.000000000

46625YGU1

25,187,000.00

0.00

25,187,000.00

104,404.48

25,187,000.00

1000.000000000

0.000000000

1000.000000000

4.195173142

5.194346119%

0.00

0.000000000

5.03420775%

0.000000000

46625YGV9

53,973,000.00

0.00

53,973,000.00

226,426.08

53,973,000.00

1000.000000000

0.000000000

1000.000000000

4.252673174

5.263346119%

0.00

0.000000000

5.10320775%

0.000000000

46625YGY3/U48138VD7

28,786,000.00

0.00

28,786,000.00

122,417.45

28,786,000.00

1000.000000000

0.000000000

1000.000000000

4.266006499

5.279346119%

0.00

0.000000000

5.11920775%

0.000000000

46625YGZ0/U48138VE5

46,776,000.00

0.00

46,776,000.00

199,546.72

46,776,000.00

1000.000000000

0.000000000

1000.000000000

4.266006392

5.279346119%

0.00

0.000000000

5.11920775%

0.000000000

46625YHA4/U48138VF2

28,786,000.00

0.00

28,786,000.00

122,801.26

28,786,000.00

1000.000000000

0.000000000

1000.000000000

4.266006361

5.279346119%

0.00

0.000000000

5.11920775%

0.000000000

46625YHB2/U48138VG0

32,384,000.00

0.00

32,384,000.00

138,150.35

32,384,000.00

1000.000000000

0.000000000

1000.000000000

4.067500463

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHC0/U48138VH8

10,794,000.00

0.00

10,794,000.00

43,904.60

10,794,000.00

Page 2 of 39

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:
Current Index:
Next Index:

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

5.154335%

2.953750%
3.090000%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Upper-Tier REMIC

Statement Date:

ABN AMRO Acct: 722445.1

1000.000000000

0.000000000

1000.000000000

4.067500174

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHD8/U48138VJ4

14,393,000.00

0.00

14,393,000.00

58,543.53

14,393,000.00

1000.000000000

0.000000000

1000.000000000

4.067499768

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHE6/U48138VK1

10,795,000.00

0.00

10,795,000.00

43,908.66

10,795,000.00

1000.000000000

0.000000000

1000.000000000

4.067500000

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHF3/U48138VL9

7,196,000.00

0.00

7,196,000.00

29,269.73

7,196,000.00

1000.000000000

0.000000000

1000.000000000

4.067500347

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHG1/U48138VM7

7,197,000.00

0.00

7,197,000.00

29,273.80

7,197,000.00

1000.000000000

0.000000000

1000.000000000

4.067500463

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHH9/U48138VN5

10,794,000.00

0.00

10,794,000.00

43,904.60

10,794,000.00

1000.000000000

0.000000000

1000.000000000

4.067499886

4.881000000%

0.00

0.000000000

4.88100000%

0.000000000

46625YHJ5/U48138VP0

35,982,757.00

0.00

35,982,757.00

146,359.86

35,982,757.00

999.513831440

0.000000000

998.965130264

0.029089038

0.038115026%

0.00

0.000000000

0.03492382%

0.000000000

46625YGW7/U48138VB1

X-1

2,878,562,757.00

0.00

2,875,583,819.52

83,734.62

2,877,163,290.29

1000.000000000

0.000000000

1000.000000000

0.204840727

0.389749089%

0.00

0.000000000

0.24580887%

0.000000000

46625YGS6

X-2

2,809,981,000.00

0.00

2,809,981,000.00

575,598.55

2,809,981,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

46625YHY2

0.00

Total P&I Payment

0.00

2,778,562,757.00

2,777,163,290.29

13,429,801.30

Total

2,775,583,819.52

1,579,470.77

0.00

11,850,330.53

Page 3 of 39

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.154335%

2.953750%
3.090000%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Grantor Trust

Statement Date:

ABN AMRO Acct: 722445.1

1000.000000000

0.000000000

1000.000000000

2.715729200

3.290000000%

0.00

0.000000000

3.15375000%

0.000000000

46625YGR8

A-JFL

100,000,000.00

0.00

100,000,000.00

271,572.92

100,000,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSU682

0.00

Total P&I Payment

0.00

100,000,000.00

271,572.92

Total

100,000,000.00

0.00

271,572.92

Page 4 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

11,835,246.01

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

12,350,824.01

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

)

(0.01

Total

)

(0.01

Less Fees & Expenses Paid By/T

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

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

Master Servicing Fee Summary

Master Servicing Fees

Plus Fees Advanced for PPIS

Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Master 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

12,275,915.27

)

(1,918.11

0.00
0.00
0.00

)

(1,918.11

1,497,190.40

82,280.38

1,579,470.78

)

(0.01

0.00

0.00
0.00

)

(0.01

1,579,470.77

13,855,386.04

13,853,467.93

2,877,163,290.54

233

1,579,470.78

)

(0.01

0.00
0.00

0.00

2,875,583,819.77

233

0.00

82,280.38

515,578.00

82,280.38

515,578.00

74,908.72

0.00

7,394.69

82,303.41

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(74,908.72

12,273,997.16

Less Other Interest Not Advanced

0.00

515,578.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Grace Period Interest
Advance Interest

Plus Trustee Fees Paid by Servicer

0.00

Grace Period Servicing Fee

Deliquent Servicing Fee

Grace Period Principal

Advance Principal

501,660.23

80,281.11

7,294.56

13,917.77

1,999.27

100.13

Page 5 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

10,613,851.19

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

10,819,991.94

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/T

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

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

Master Servicing Fee Summary

Master Servicing Fees

Plus Fees Advanced for PPIS

Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Master 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

10,755,038.83

)

(1,689.49

0.00
0.00
0.00

)

(1,689.49

1,307,222.74

38,762.33

1,345,985.07

)

(0.02

0.00

0.00
0.00

)

(0.02

1,345,985.05

12,101,023.88

12,099,334.39

2,534,233,661.64

174

1,345,985.07

)

(0.02

0.00
0.00

0.00

2,532,887,676.59

174

0.00

38,762.33

206,140.75

38,762.33

206,140.75

64,953.12

0.00

3,668.63

68,621.75

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(64,953.12

10,753,349.34

Less Other Interest Not Advanced

0.00

206,140.75

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Grace Period Interest
Advance Interest

Plus Trustee Fees Paid by Servicer

0.00

Grace Period Servicing Fee

Deliquent Servicing Fee

Grace Period Principal

Advance Principal

206,140.75

38,762.33

3,668.63

0.00

Page 6 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,221,394.82

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,530,832.06

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

)

(0.01

Total

)

(0.01

Less Fees & Expenses Paid By/T

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

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

Master Servicing Fee Summary

Master Servicing Fees

Plus Fees Advanced for PPIS

Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Master 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

1,520,876.45

)

(228.62

0.00
0.00
0.00

)

(228.62

189,967.66

43,518.05

233,485.71

0.01
0.00

0.00

0.00
0.00
0.01

233,485.72

1,754,362.17

1,754,133.55

342,929,628.90

233,485.71

0.01

0.00
0.00

0.00

342,696,143.18

0.00

43,518.05

309,437.25

43,518.05

309,437.25

9,955.61

0.00

3,726.06

13,681.66

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(9,955.61

1,520,647.83

Less Other Interest Not Advanced

0.00

309,437.25

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Grace Period Interest
Advance Interest

Plus Trustee Fees Paid by Servicer

0.00

Grace Period Servicing Fee

Deliquent Servicing Fee

Grace Period Principal

Advance Principal

295,519.48

41,518.78

3,625.93

13,917.77

1,999.27

100.13

Page 7 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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

Interest Income

0.00

Page 8 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1
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

291,674.37

0.00

20.00%

20.02%

30/360

4.116000000%

0.00

A-2

3,832,910.94

0.00

20.00%

20.02%

30/360

4.625000000%

0.00

A-3

638,624.50

0.00

20.00%

20.02%

30/360

4.865000000%

0.00

A-4

2,525,469.63

0.00

20.00%

20.02%

30/360

5.038000000%

0.00

A-SB

485,041.17

0.00

20.00%

20.02%

30/360

4.853000000%

0.00

A-1A

1,426,585.78

0.00

20.00%

20.02%

30/360

4.992000000%

0.00

A-J

399,530.38

0.00

13.25%

13.26%

30/360

5.084000000%

0.00

282,249.47

0.00

10.88%

10.89%

30/360

4.954207748%

0.00

104,404.48

0.00

10.00%

10.01%

30/360

4.974207748%

0.00

226,426.08

0.00

8.13%

30/360

5.034207748%

0.00

122,417.45

0.00

7.13%

30/360

5.103207748%

0.00

199,546.72

0.00

5.50%

5.51%

30/360

5.119207748%

0.00

122,801.26

0.00

4.50%

30/360

5.119207748%

0.00

138,150.35

0.00

3.38%

30/360

5.119207748%

0.00

43,904.60

0.00

3.00%

30/360

4.881000000%

0.00

58,543.53

0.00

2.50%

30/360

4.881000000%

0.00

43,908.66

0.00

2.13%

30/360

4.881000000%

0.00

29,269.73

0.00

1.88%

30/360

4.881000000%

0.00

29,273.80

0.00

1.63%

30/360

4.881000000%

0.00

43,904.60

0.00

1.25%

30/360

4.881000000%

0.00

146,359.86

0.01

0.00%

30/360

4.881000000%

)

(0.01

0.00

X-1

83,734.62

0.00

30/360

0.034923822%

0.00

X-2

575,598.55

0.00

30/360

0.245808870%

0.00

A-JFL

271,572.92

0.00

13.25%

13.26%

Act/360

3.153750000%

0.00

30/360

0.000000000%

0.00

12,121,903.45

0.01

)

(0.01

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 9 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Other Related Information

Statement Date:

Class A-JFL Yield Maintenance Premiums paid to the Swap Counterparty:

Additional Interest Paid to Floating Rate Certificates:

Mortgage Loan Event of Default or Event of Default Status:

Additional Principal Paid to Floating Rate Certificates:

Default Status

Rating Agency Trigger Event:

Swap Default Status:

Floating Rate Certificate Interest Shortfall :

Floating Rate Certificate Principal Shortfall :

Swap Contract A-JFL

Amount Received

Amount Paid

Shortfall

Payment by Swap Counterparty as a Termination Payment:

Payment to any Successor Interest Rate Swap Counterparty to Acquire
a Replacement Interest Rate Swap Agreement:

Collateral Posted in Connection with any Rating Agency Trigger Event:

0.00

Class A-JFL Distribution Conversion:

None

0.00

152,093.75

0.00

Page 10 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

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: 722445.1

0.43%

0.08%

0.00%

16-May-05

2,401,068

0.00%

15-Apr-05

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

Page 11 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

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: 722445.1

Series 2005-LDP1

16-May-05

233

100.00%

2,875,583,820

99.90%

0.00%

230

5.15%

5.12%

15-Apr-05

233

100.00%

2,877,163,291

99.95%

0.00%

230

5.32%

5.28%

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

Page 12 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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 13 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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-Apr-05

113,753.31

0.00

1-Apr-05

76,368.00

0.00

1-Apr-05

67,413.33

0.00

1-Apr-05

61,769.99

0.00

1-Apr-05

48,609.75

0.00

1-Apr-05

48,133.43

0.00

1-Apr-05

41,165.43

0.00

1-Apr-05

38,787.14

0.00

1-Apr-05

25,770.67

0.00

106

1-Apr-05

20,883.87

0.00

131

1-Apr-05

22,725.26

0.00

147

1-Apr-05

16,561.18

0.00

192

1-Mar-05

15,917.04

0.00

196

597,858.38

Total

Page 14 of 39

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.

Mortgage Loan Characteristics

ABN AMRO Acct: 722445.1

Series 2005-LDP1

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 15 of 39

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0 to

500,000

2,867,342

0.10

103

5.49

0.00

500,000 to

1,000,000

13,339,582

0.46

152

5.61

0.00

1,000,000 to

1,500,000

24,195,603

0.84

121

5.54

0.10

1,500,000 to

2,000,000

34,445,016

1.20

117

5.67

0.00

2,000,000 to

2,500,000

47,421,835

1.65

122

5.50

0.04

2,500,000 to

3,000,000

51,152,956

1.78

116

5.39

0.19

3,000,000 to

3,500,000

40,576,493

1.41

110

5.41

0.00

3,500,000 to

4,000,000

107,364,927

3.73

105

5.45

0.27

4,000,000 to

5,000,000

95,895,605

3.33

103

5.41

0.29

5,000,000 to

6,000,000

78,627,524

2.73

5.48

0.30

6,000,000 to

7,000,000

89,915,488

3.13

5.27

0.11

7,000,000 to

8,000,000

87,055,264

3.03

126

5.27

0.25

8,000,000 to

9,000,000

66,576,535

2.32

114

5.39

0.00

9,000,000 to 10,000,000

321,740,971

11.19

5.39

0.32

10,000,000 to 15,000,000

193,043,877

6.71

109

5.53

0.34

15,000,000 to 20,000,000

258,296,485

8.98

4.99

0.00

20,000,000 to 30,000,000

299,033,180

10.40

5.05

1.04

30,000,000 to 50,000,000

487,570,880

16.96

4.93

0.00

50,000,000 to 150,000,000

576,464,256

20.05

4.88

0.00

150,000,000 &

Above

223,464,256

918,712

2,875,583,820

233

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

12,341,561

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

271,213,832

9.43

4.28

0.00

0.000%

4.500%

166,500,000

5.79

4.54

0.00

4.501%

4.625%

211,229,913

7.35

4.67

0.00

4.626%

4.750%

105,122,691

3.66

4.81

1.75

4.751%

4.875%

231,407,270

8.05

4.96

0.02

4.876%

5.000%

100,951,120

3.51

112

5.06

0.00

5.001%

5.125%

277,628,761

9.65

101

5.21

0.44

5.126%

5.250%

667,483,558

23.21

111

5.31

0.21

5.251%

5.375%

302,678,804

10.53

109

5.45

0.18

5.376%

5.500%

201,466,508

7.01

118

5.56

0.08

5.501%

5.625%

134,751,834

4.69

102

5.67

0.35

5.626%

5.750%

77,440,287

2.69

132

5.81

0.00

5.751%

5.875%

54,075,819

1.88

130

5.92

-0.02

5.876%

6.000%

24,838,065

0.86

6.04

0.00

6.001%

6.125%

48,795,356

1.70

126

6.34

0.84

6.126%

Above

233

2,875,583,820

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.244%
7.000%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

2,661,920

0.09

176

5.79

0.00

121

180

6,117,588

0.21

236

5.77

0.00

181

240

9,516,814

0.33

297

5.63

0.00

241

Above

298

176

18,296,322

Minimum Remaining Term
Maximum Remaining Term

0.64

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

1,022,889,442

35.57

4.71

0.09

182

1,793,717,452

62.38

112

5.39

0.28

120

35,689,799

1.24

166

5.75

0.00

121

180

4,990,804

0.17

212

7.00

0.42

181

240

0.00

241

& Above

213

227

2,857,287,498

Minimum Remaining Term
Maximum Remaining Term

99.36

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 722445.1

Series 2005-LDP1

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 16 of 39

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

86,869,323

3.02

116

5.27

1.13

1.000 1.230

0.00

1.231 1.250

0.00

1.251 1.270

15,800,000

0.55

5.20

1.30

1.271 1.300

0.00

1.301 1.330

6,992,611

0.24

114

5.31

1.35

1.331 1.360

7,458,376

0.26

115

5.33

1.37

1.361 1.400

13,412,469

0.47

114

5.19

1.42

1.401 1.450

19,455,587

0.68

111

5.55

1.46

1.451 1.500

23,112,733

0.80

116

6.03

1.54

1.501 1.550

34,146,937

1.19

102

5.35

1.66

1.551 2.000

58,224,765

2.02

5.48

2.16

2.001 2.350

0.00

2.351 2.999

43,500,000

1.51

4.81

4.22

3.000 & Above

203

2,534,906,598

88.15

5.13

0.00

Unknown

4.220

-0.190

229

2,843,879,399

98.90

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

133,454,611

4.64

126

5.56

0.02

1.000 1.230

43,725,679

1.52

5.41

0.40

1.231 1.250

55,241,076

1.92

5.40

0.00

1.251 1.270

327,176,665

11.38

113

5.31

0.35

1.271 1.300

81,245,998

2.83

116

5.44

0.42

1.301 1.330

332,255,753

11.55

115

5.42

0.04

1.331 1.360

146,709,043

5.10

104

5.52

0.43

1.361 1.400

254,073,331

8.84

5.30

0.05

1.401 1.450

181,811,384

6.32

108

5.47

0.06

1.451 1.500

79,183,333

2.75

5.30

0.09

1.501 1.550

822,764,403

28.61

4.90

0.17

1.551 2.000

295,978,582

10.29

4.71

0.64

2.001 2.350

101,225,076

3.52

4.61

0.00

2.351 2.999

20,738,884

0.72

119

5.01

0.00

3.000 & Above

6.890

1.090

233

2,875,583,820 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

523,986,373

18.22

5.02

0.15

California

428,898,750

14.92

5.21

0.14

Texas

280,404,512

9.75

5.12

0.35

New Jersey

248,277,289

8.63

4.40

0.00

Nevada

139,281,046

4.84

118

5.39

0.22

Arizona

134,258,967

4.67

100

5.18

0.22

Florida

122,971,743

4.28

5.24

0.04

Maryland

88,535,713

3.08

100

5.40

0.00

North Carolina

82,846,374

2.88

109

5.42

0.25

Connecticut

73,900,000

2.57

116

5.49

0.00

Illinois

68,541,765

2.38

130

5.46

0.00

Ohio

64,533,003

2.24

101

5.49

0.00

District of Columbia

57,000,000

1.98

5.25

0.51

Georgia

54,879,157

1.91

5.20

0.00

Massachusetts

43,500,000

1.51

4.81

4.22

Wisconsin

42,789,603

1.49

4.78

0.00

Kentucky

39,238,378

1.36

116

5.43

0.25

Colorado

28,992,237

1.01

116

5.52

0.00

Michigan

28,319,799

0.98

5.48

-0.04

Rhode Island

28,300,000

0.98

4.69

0.00

Hawaii

27,500,000

0.96

109

4.94

0.00

Virginia

25,996,485

0.90

112

5.50

0.00

Multiple States

23,743,821

0.83

122

5.59

0.00

Louisiana

23,140,818

0.80

116

5.29

0.00

Pennsylvania

23,007,896

0.80

5.42

0.00

Missouri

22,030,927

0.77

100

5.37

0.29

Indiana

21,840,895

0.76

5.34

0.00

Alabama

20,631,595

0.72

124

5.57

1.84

South Carolina

20,104,872

0.70

116

5.90

0.00

Washington

18,574,885

0.65

116

5.55

0.00

Kansas

12,918,712

0.45

5.26

0.00

Iowa

11,989,783

0.42

113

5.81

0.00

Oregon

9,300,000

0.32

117

5.56

0.00

Oklahoma

8,724,396

0.30

116

5.47

0.14

New Mexico

8,706,724

0.30

115

5.58

1.05

Minnesota

5,856,928

0.20

150

5.62

0.00

Mississippi

4,494,364

0.16

168

6.52

0.00

Delaware

3,174,881

0.11

115

5.38

1.57

Tennessee

2,391,127

0.08

117

5.10

0.00

South Dakota

2,000,000

0.07

115

5.35

0.00

100.00

2,875,583,820

233

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 722445.1

Series 2005-LDP1

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 17 of 39

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

1,309,921,876

45.55

5.00

0.26

Multifamily

647,315,628

22.51

103

5.23

0.15

Office

544,363,511

18.93

5.22

0.00

Industrial

102,369,183

3.56

101

5.43

0.08

Lodging

95,593,977

3.32

5.72

1.40

Mixed use

73,998,771

2.57

110

5.28

0.12

Self storage

70,453,257

2.45

119

5.39

0.18

Other

31,567,616

1.10

5.58

0.00

2,875,583,820

233

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

150

1,166,940,003

40.58

5.22

0.25

ARD

193,390,419

6.73

5.04

0.00

Full Amortizing

18,296,322

0.64

259

5.70

0.00

IO Maturity Balloon

771,992,076

26.85

4.86

0.24

IO/Amortizing/Balloon

724,965,000

25.21

112

5.39

0.18

2,875,583,820

233

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

233

2,875,583,820

100.00

0.21

5.15

0.00

108

0.00

109

120

0.00

121

233

2,875,583,820

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

381,380,595

13.26

4.62

0.21

2009

653,508,848

22.73

4.76

0.02

2010

65,201,484

2.27

4.85

2.88

2011

109,411,895

3.80

5.40

0.53

2012

42,493,080

1.48

5.54

0.00

2013

276,181,169

9.60

114

5.49

0.26

2014

124

1,288,429,826

44.81

116

5.39

0.15

2015

58,976,925

2.05

199

5.84

0.04

2016 & Greater

100.00

2,875,583,820

233

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

4.24%

1-Jun-09

JPMC5LDA

Retail

0.00

223,464,256

1,106,075

5.29%

11-Feb-15

JPMC5LDA

Multifamily

0.00

200,000,000

881,667

5.26%

1-Jan-15

JPMC5LDA

Retail

0.00

153,000,000

670,650

4.66%

1-Jan-10

JPMC5LDA

Retail

0.00

93,600,000

363,090

5.37%

7-Mar-15

JPMC5LDA

Retail

0.00

92,000,000

411,930

4.53%

11-Jan-10

JPMC5LDA

Multifamily

0.00

80,500,000

303,888

4.99%

11-Feb-10

JPMC5LDA

Office

0.00

77,000,000

320,063

5.49%

1-Jan-15

JPMC5LDA

Office

0.00

73,900,000

338,093

4.55%

11-Mar-10

JPMC5LDA

Retail

0.00

70,570,880

267,581

31-Dec-04

4.81%

1-Nov-11

JPMC5LDA

Retail

4.22

43,500,000

174,363

31-Oct-04

5.24%

1-Jan-15

JPMC5LDA

Retail

1.14

42,175,000

184,164

5.54%

1-Feb-13

JPMC5LDA

Industrial

0.00

40,304,703

249,674

4.79%

1-Feb-10

JPMC5LDA

Office

0.00

38,000,000

151,778

31-Dec-04

5.38%

1-Oct-09

JPMC5LDA

Lodging

2.16

37,089,129

227,492

4.67%

1-Jan-10

JPMC5LDA

Retail

0.00

35,842,000

139,485

4.95%

6-Jan-10

JPMC5LDA

Office

0.00

31,122,348

166,937

4.94%

1-Oct-09

JPMC5LDA

Office

0.00

31,000,000

127,617

5.11%

1-Jan-15

JPMC5LDA

Office

0.00

29,900,000

127,200

4.66%

1-Jan-10

JPMC5LDA

Retail

0.00

29,600,000

114,823

4.94%

1-Oct-09

JPMC5LDA

Office

0.00

29,000,000

119,383

4.69%

11-Feb-10

JPMC5LDA

Office

0.00

28,300,000

110,606

4.46%

11-Mar-10

JPMC5LDA

Retail

0.00

28,227,617

104,913

4.94%

1-Jun-14

JPMC5LDA

Mixed use

0.00

27,500,000

113,220

Page 18 of 39

* 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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.01%

11-Feb-15

JPMC5LDB

Multifamily

0.00

23,805,000

99,386

5.91%

1-Nov-14

JPMC5LDA

Retail

0.00

21,250,000

104,656

5.44%

1-Jan-15

JPMC5LDA

Office

0.00

20,408,608

115,626

5.22%

1-Jan-15

JPMC5LDA

Retail

0.00

20,305,260

112,271

5.33%

1-Jan-15

JPMC5LDA

Office

0.00

19,908,942

111,397

5.40%

1-Dec-14

JPMC5LDA

Retail

0.00

19,592,156

110,622

5.53%

11-Dec-14

JPMC5LDA

Industrial

0.00

19,550,000

90,093

31-Oct-04

6.15%

1-Jan-15

JPMC5LDA

Lodging

1.54

19,000,000

97,375

30-Sep-04

5.63%

1-Jan-12

JPMC5LDA

Retail

0.83

18,360,663

106,209

5.36%

1-Jan-15

JPMC5LDB

Multifamily

0.00

17,200,000

76,798

5.58%

11-Jan-15

JPMC5LDA

Mixed use

0.00

16,428,341

94,515

5.60%

1-Jan-15

JPMC5LDA

Lodging

0.00

15,853,776

110,968

31-Oct-04

5.20%

1-Jan-12

JPMC5LDB

Multifamily

1.30

15,800,000

68,467

5.85%

1-Dec-19

JPMC5LDA

Retail

0.00

15,750,000

76,781

5.20%

1-Oct-09

JPMC5LDA

Office

0.00

15,600,000

67,600

5.40%

1-Jan-15

JPMC5LDA

Industrial

0.00

14,591,168

82,304

5.77%

1-Sep-14

JPMC5LDA

Office

0.00

14,382,048

84,802

4.69%

1-Dec-09

JPMC5LDA

Retail

0.00

14,259,913

74,338

5.73%

1-Feb-15

JPMC5LDA

Office

0.00

13,923,756

91,392

5.28%

1-Jan-10

JPMC5LDA

Office

0.00

13,860,000

60,984

30-Nov-04

5.44%

1-Aug-09

JPMC5LDA

Multifamily

0.00

13,575,000

61,540

31-Oct-04

5.32%

1-Jan-15

JPMC5LDB

Multifamily

1.11

13,139,824

73,464

31-Oct-04

5.27%

1-Jan-12

JPMC5LDA

Retail

1.72

12,741,103

70,841

Page 19 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.25%

1-Jan-15

JPMC5LDA

Self storage

0.00

12,392,501

68,749

31-Jan-05

5.69%

11-Feb-15

JPMC5LDA

Retail

1.46

12,042,867

75,684

5.21%

1-Feb-12

JPMC5LDB

Multifamily

0.00

12,000,000

52,100

6.05%

11-Sep-14

JPMC5LDA

Office

0.00

11,709,319

71,127

5.66%

1-Jan-15

JPMC5LDA

Office

0.00

11,500,000

54,242

5.64%

1-Jan-15

JPMC5LDB

Multifamily

0.00

11,500,000

54,031

6.02%

1-Jan-12

JPMC5LDB

Multifamily

0.00

11,454,010

69,074

31-Oct-04

5.25%

1-Jan-15

JPMC5LDB

Multifamily

1.11

11,381,193

63,139

5.35%

1-Jan-15

JPMC5LDA

Retail

0.00

11,348,270

63,624

31-Dec-04

5.24%

1-Feb-15

JPMC5LDA

Self storage

1.16

11,223,306

62,103

4.82%

11-Jan-10

JPMC5LDA

Retail

0.00

11,192,500

44,910

5.85%

1-Oct-14

JPMC5LDA

Retail

0.00

10,576,047

62,829

5.63%

11-Dec-14

JPMC5LDB

Multifamily

0.00

10,500,000

49,263

4.99%

1-Jan-10

JPMC5LDA

Multifamily

0.00

10,500,000

43,663

5.02%

6-Feb-15

JPMC5LDB

Multifamily

0.00

10,445,556

61,504

4.55%

11-Mar-10

JPMC5LDA

Retail

0.00

10,429,120

39,544

5.70%

1-Oct-09

JPMC5LDA

Other

0.00

10,390,754

65,739

31-Dec-04

5.50%

1-Jan-15

JPMC5LDA

Retail

2.10

10,400,000

47,667

5.24%

1-Feb-15

JPMC5LDA

Self storage

0.00

10,282,716

56,898

5.27%

11-Dec-14

JPMC5LDA

Retail

0.00

9,943,847

55,344

5.88%

1-Dec-19

JPMC5LDA

Retail

0.00

9,800,000

48,020

5.19%

1-Jan-15

JPMC5LDB

Multifamily

0.00

9,754,234

53,752

4.74%

11-Dec-11

JPMC5LDA

Retail

0.00

9,628,000

38,031

Page 20 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.56%

11-Feb-15

JPMC5LDA

Mixed use

0.00

9,300,000

43,090

5.60%

1-Jan-15

JPMC5LDA

Office

0.00

9,100,454

52,471

5.50%

1-Jan-12

JPMC5LDA

Office

0.00

9,050,000

41,502

5.32%

1-Jan-15

JPMC5LDB

Multifamily

0.00

9,000,000

39,900

5.04%

1-Jan-10

JPMC5LDA

Office

0.00

8,956,791

48,534

5.39%

1-Jan-15

JPMC5LDA

Office

0.00

8,942,601

54,678

31-Oct-04

5.45%

1-Oct-14

JPMC5LDA

Retail

1.08

8,950,000

40,648

5.18%

1-Nov-14

JPMC5LDB

Multifamily

0.00

8,878,295

48,980

31-Oct-04

5.20%

1-Nov-14

JPMC5LDB

Multifamily

1.41

8,838,807

48,871

5.28%

1-Dec-14

JPMC5LDB

Multifamily

0.00

8,750,000

38,500

5.37%

1-Dec-14

JPMC5LDA

Retail

0.00

8,453,194

47,571

5.57%

11-Feb-30

JPMC5LDA

Retail

0.00

8,210,384

51,008

4.87%

1-Jan-15

JPMC5LDA

Retail

0.00

8,075,191

64,291

5.81%

1-Sep-14

JPMC5LDA

Retail

0.00

8,000,000

38,733

4.98%

1-Jan-10

JPMC5LDA

Multifamily

0.00

8,000,000

33,200

5.42%

1-Feb-12

JPMC5LDB

Multifamily

0.00

7,900,000

35,682

5.19%

1-Feb-10

JPMC5LDA

Retail

0.00

7,771,575

42,758

5.19%

1-Jan-15

JPMC5LDB

Multifamily

0.00

7,644,135

42,124

31-Aug-04

5.33%

1-Dec-14

JPMC5LDB

Multifamily

1.37

7,458,376

41,788

5.26%

11-Feb-15

JPMC5LDA

Mixed use

0.00

7,400,000

32,437

5.41%

1-Feb-15

JPMC5LDA

Office

0.00

7,344,151

41,431

5.14%

1-Nov-10

JPMC5LDA

Retail

0.00

7,200,000

30,840

5.56%

1-Jan-15

JPMC5LDB

Multifamily

0.00

7,100,000

32,897

Page 21 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.36%

1-Feb-15

JPMC5LDA

Retail

0.00

7,074,885

39,692

4.50%

11-Feb-10

JPMC5LDA

Retail

0.00

7,022,366

26,334

31-Oct-04

5.31%

1-Nov-14

JPMC5LDB

Multifamily

1.35

6,992,611

39,137

6.61%

1-Feb-15

JPMC5LDA

Lodging

0.00

6,970,974

47,747

5.41%

11-Jan-15

JPMC5LDA

Retail

0.00

6,968,618

39,351

4.50%

11-Feb-10

JPMC5LDA

Retail

0.00

6,951,971

26,070

5.22%

1-Jan-15

JPMC5LDA

Self storage

0.00

6,743,536

37,286

5.49%

1-Jan-15

JPMC5LDA

Office

0.00

6,471,291

36,866

100

6.26%

11-Dec-14

JPMC5LDA

Retail

0.00

6,470,053

40,064

101

31-Oct-04

5.63%

1-Jan-10

JPMC5LDA

Lodging

2.24

6,410,323

40,111

102

5.25%

1-Dec-14

JPMC5LDA

Industrial

0.00

6,214,767

34,513

103

5.93%

1-Jan-15

JPMC5LDA

Self storage

0.00

6,193,380

39,874

104

4.90%

1-Jan-10

JPMC5LDA

Industrial

0.00

6,200,000

25,317

105

5.23%

1-Feb-12

JPMC5LDA

Retail

0.00

6,040,000

26,324

106

5.42%

1-Jan-15

JPMC5LDB

Other

0.00

5,998,039

33,907

107

31-Dec-04

5.38%

1-Jan-15

JPMC5LDA

Retail

1.64

5,972,950

33,617

108

5.49%

1-Jan-15

JPMC5LDA

Lodging

0.00

5,944,463

41,239

109

5.66%

1-Jan-15

JPMC5LDA

Retail

0.00

5,924,520

34,364

110

5.21%

1-Feb-10

JPMC5LDA

Office

0.00

5,925,000

25,724

111

5.65%

1-Jan-15

JPMC5LDA

Retail

0.00

5,900,000

27,779

112

5.11%

11-Jan-15

JPMC5LDB

Multifamily

0.00

5,850,000

24,911

113

5.58%

1-Jan-15

JPMC5LDA

Retail

0.00

5,712,582

32,865

114

5.63%

11-Jan-10

JPMC5LDA

Retail

0.00

5,638,137

32,614

115

Page 22 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.02%

1-Jan-15

JPMC5LDB

Multifamily

0.00

5,573,016

30,131

116

31-Dec-04

5.58%

1-Dec-14

JPMC5LDA

Mixed use

1.64

5,570,430

32,088

117

4.50%

11-Feb-10

JPMC5LDA

Retail

0.00

5,547,622

20,804

118

5.42%

1-Feb-12

JPMC5LDB

Multifamily

0.00

5,400,000

24,390

119

30-Nov-04

5.91%

1-Jan-15

JPMC5LDA

Retail

-0.19

5,377,962

32,064

120

30-Nov-04

5.47%

1-Jan-15

JPMC5LDB

Multifamily

0.23

5,376,060

30,559

121

31-Dec-04

5.25%

1-Nov-14

JPMC5LDA

Industrial

1.65

5,144,625

25,913

122

5.73%

1-Mar-15

JPMC5LDA

Office

0.00

5,040,197

29,406

123

4.61%

11-Dec-11

JPMC5LDA

Retail

0.00

5,000,000

19,208

124

5.39%

1-Feb-15

JPMC5LDA

Retail

0.00

4,982,404

28,045

125

5.37%

1-Nov-14

JPMC5LDB

Multifamily

0.00

4,792,896

27,004

126

5.14%

1-Nov-10

JPMC5LDA

Mixed use

0.00

4,800,000

20,560

127

5.17%

1-Jan-15

JPMC5LDA

Retail

0.00

4,777,501

26,268

128

5.79%

1-Jan-15

JPMC5LDB

Multifamily

0.00

4,680,389

27,556

129

5.64%

1-Feb-15

JPMC5LDA

Office

0.00

4,634,308

26,800

130

5.43%

1-Jan-10

JPMC5LDA

Other

0.00

4,640,000

21,000

131

30-Nov-04

5.17%

1-Dec-14

JPMC5LDB

Multifamily

1.43

4,573,662

25,174

132

6.28%

1-Mar-15

JPMC5LDA

Retail

0.00

4,542,191

28,104

133

5.25%

11-Dec-09

JPMC5LDA

Multifamily

0.00

4,520,000

19,775

134

5.95%

1-Jan-15

JPMC5LDA

Office

0.00

4,481,773

26,835

135

5.74%

1-Jan-17

JPMC5LDA

Retail

0.00

4,381,457

25,649

136

4.76%

11-Jan-12

JPMC5LDA

Retail

0.00

4,355,000

17,275

137

31-Aug-04

5.59%

1-Feb-15

JPMC5LDA

Retail

1.46

4,335,205

24,945

138

Page 23 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

31-Oct-04

6.16%

1-Jan-15

JPMC5LDA

Lodging

2.23

4,325,314

28,454

139

5.60%

11-Feb-15

JPMC5LDA

Self storage

0.00

4,285,400

24,685

140

5.71%

1-Jan-15

JPMC5LDB

Other

0.00

4,281,776

24,984

141

5.12%

1-Dec-16

JPMC5LDA

Retail

0.00

4,264,830

25,426

142

5.39%

1-Jan-10

JPMC5LDA

Office

0.00

4,205,988

23,698

143

5.24%

1-Jan-15

JPMC5LDB

Multifamily

0.00

4,180,567

23,167

144

5.56%

1-Jan-15

JPMC5LDA

Retail

0.00

4,175,714

23,969

145

31-Aug-04

5.49%

1-Mar-15

JPMC5LDA

Retail

1.53

4,112,733

25,306

146

5.42%

1-Feb-15

JPMC5LDA

Retail

0.00

4,035,820

22,793

147

5.39%

1-Jan-10

JPMC5LDA

Industrial

0.00

3,914,804

22,058

148

5.35%

11-Mar-15

JPMC5LDB

Multifamily

0.00

3,875,000

17,276

149

5.59%

1-Feb-15

JPMC5LDA

Industrial

0.00

3,861,829

22,231

150

5.50%

11-Nov-14

JPMC5LDB

Multifamily

0.00

3,720,000

17,050

151

5.62%

1-Feb-15

JPMC5LDA

Retail

0.00

3,667,537

21,161

152

5.60%

11-Feb-15

JPMC5LDA

Retail

0.00

3,637,607

20,954

153

5.19%

1-Jan-15

JPMC5LDB

Multifamily

0.00

3,632,955

20,020

154

5.38%

1-Jan-15

JPMC5LDA

Retail

0.00

3,583,770

20,170

155

5.31%

1-Dec-14

JPMC5LDA

Self storage

0.00

3,579,958

20,022

156

5.11%

1-Jan-15

JPMC5LDA

Retail

0.00

3,563,033

19,460

157

5.49%

11-Jan-15

JPMC5LDB

Multifamily

0.00

3,540,000

16,196

158

5.50%

1-Feb-15

JPMC5LDA

Retail

0.00

3,438,084

19,589

159

5.31%

1-Jan-15

JPMC5LDA

Self storage

0.00

3,434,231

19,171

160

5.47%

1-Feb-15

JPMC5LDA

Retail

0.00

3,348,336

19,015

161

Page 24 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.18%

1-Jan-12

JPMC5LDB

Multifamily

0.00

3,325,000

14,353

162

5.60%

1-Jan-15

JPMC5LDB

Other

0.00

3,285,722

18,945

163

5.81%

1-Aug-14

JPMC5LDB

Multifamily

0.00

3,236,913

20,754

164

5.39%

1-Feb-15

JPMC5LDA

Retail

0.00

3,188,731

17,941

165

30-Sep-04

5.38%

1-Dec-14

JPMC5LDB

Multifamily

1.57

3,174,881

19,422

166

5.57%

11-Jan-15

JPMC5LDA

Self storage

0.00

3,136,294

18,024

167

5.02%

1-Feb-15

JPMC5LDB

Multifamily

0.00

3,113,288

16,814

168

5.86%

1-Feb-25

JPMC5LDA

Retail

0.00

3,103,755

22,139

169

5.18%

11-Feb-15

JPMC5LDA

Retail

0.00

3,108,620

17,094

170

5.07%

1-Feb-15

JPMC5LDB

Multifamily

0.00

3,088,480

16,774

171

5.81%

11-Dec-11

JPMC5LDB

Multifamily

0.00

3,077,257

19,615

172

31-Dec-04

4.92%

1-Nov-11

JPMC5LDA

Retail

1.46

3,077,515

16,490

173

5.19%

1-Jan-15

JPMC5LDB

Multifamily

0.00

3,015,850

16,619

174

5.49%

1-Jan-15

JPMC5LDA

Mixed use

0.00

3,000,000

13,725

175

5.57%

1-Jan-15

JPMC5LDA

Retail

0.00

2,986,944

17,164

176

5.24%

1-Jan-12

JPMC5LDA

Retail

0.00

2,986,119

16,548

177

5.48%

11-Jan-15

JPMC5LDA

Office

0.00

2,934,109

16,697

178

5.19%

1-Jan-15

JPMC5LDB

Multifamily

0.00

2,866,550

15,797

179

5.79%

1-Dec-14

JPMC5LDA

Retail

0.00

2,835,559

16,704

180

5.46%

1-Jan-15

JPMC5LDA

Retail

0.00

2,833,665

16,095

181

5.00%

6-Mar-15

JPMC5LDB

Multifamily

0.00

2,790,967

16,369

182

5.50%

11-Feb-15

JPMC5LDA

Retail

0.00

2,800,000

12,833

183

5.51%

11-Feb-15

JPMC5LDA

Retail

0.00

2,790,346

15,916

184

Page 25 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.35%

1-Jan-15

JPMC5LDA

Retail

0.00

2,787,302

15,632

185

5.42%

1-Jan-15

JPMC5LDB

Multifamily

0.00

2,687,911

15,190

186

5.79%

1-Jan-20

JPMC5LDA

Self storage

0.00

2,661,920

22,479

187

5.98%

1-Jan-15

JPMC5LDA

Retail

0.00

2,654,267

15,944

188

4.94%

1-Dec-14

JPMC5LDA

Retail

0.00

2,629,153

14,094

189

30-Sep-04

7.00%

1-Dec-22

JPMC5LDB

Multifamily

0.81

2,589,736

17,298

190

4.94%

1-Jan-15

JPMC5LDA

Industrial

0.00

2,587,286

13,862

191

6.25%

1-Oct-14

JPMC5LDB

Multifamily

0.00

2,496,020

16,624

192

5.77%

11-Dec-09

JPMC5LDA

Multifamily

0.00

2,481,542

15,758

193

5.43%

1-Feb-15

JPMC5LDA

Retail

0.00

2,466,352

13,947

194

5.54%

1-Jan-15

JPMC5LDA

Retail

0.00

2,434,723

15,104

195

7.00%

1-Feb-23

JPMC5LDB

Multifamily

0.00

2,401,068

16,017

196

5.10%

11-Feb-15

JPMC5LDA

Retail

0.00

2,391,127

13,031

197

5.66%

1-Nov-14

JPMC5LDA

Office

0.00

2,384,909

13,869

198

5.48%

1-Feb-15

JPMC5LDA

Retail

0.00

2,292,029

13,030

199

5.45%

11-Nov-14

JPMC5LDA

Office

0.00

2,235,260

12,705

200

5.36%

1-Jan-15

JPMC5LDA

Retail

0.00

2,190,045

12,299

201

5.58%

1-Dec-13

JPMC5LDA

Retail

0.00

2,188,376

12,602

202

5.52%

1-Jan-15

JPMC5LDA

Retail

0.00

2,157,482

12,331

203

5.41%

1-Jan-15

JPMC5LDB

Multifamily

0.00

2,146,266

13,148

204

5.96%

1-Feb-15

JPMC5LDB

Multifamily

0.00

2,093,295

12,537

205

5.35%

1-Jan-15

JPMC5LDA

Retail

0.00

2,086,520

12,705

206

5.35%

11-Dec-14

JPMC5LDB

Multifamily

0.00

2,000,000

8,917

207

Page 26 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.84%

1-Jan-15

JPMC5LDA

Office

0.00

1,991,729

11,786

208

5.20%

1-Jan-15

JPMC5LDA

Self storage

0.00

1,990,677

10,982

209

5.72%

11-Jan-15

JPMC5LDA

Self storage

0.00

1,938,167

12,232

210

5.31%

1-Feb-15

JPMC5LDA

Retail

0.00

1,843,400

10,285

211

5.78%

11-Dec-24

JPMC5LDB

Multifamily

0.00

1,681,214

11,965

212

6.07%

1-Feb-15

JPMC5LDA

Retail

0.00

1,674,736

10,148

213

5.44%

11-Jan-15

JPMC5LDB

Multifamily

0.00

1,662,555

9,419

214

5.60%

1-Feb-15

JPMC5LDA

Retail

0.00

1,594,567

9,185

215

5.57%

1-Feb-15

JPMC5LDA

Retail

0.00

1,592,317

9,892

216

5.79%

11-Jan-15

JPMC5LDA

Retail

0.00

1,590,393

10,104

217

5.24%

11-Jan-10

JPMC5LDA

Other

0.00

1,579,804

10,739

218

31-Dec-04

5.33%

1-Jan-15

JPMC5LDA

Retail

1.58

1,542,947

8,636

219

5.34%

1-Jan-15

JPMC5LDB

Multifamily

0.00

1,513,096

8,478

220

5.60%

1-Jan-20

JPMC5LDA

Retail

0.00

1,493,512

8,613

221

5.33%

1-Jan-15

JPMC5LDA

Retail

0.00

1,485,857

10,175

222

5.54%

1-Dec-14

JPMC5LDA

Retail

0.00

1,413,736

9,869

223

5.59%

1-Feb-15

JPMC5LDA

Self storage

0.00

1,395,238

8,028

224

5.85%

11-Nov-14

JPMC5LDB

Other

0.00

1,391,521

8,259

225

5.54%

1-Jan-25

JPMC5LDA

Retail

0.00

1,332,619

9,281

226

6.00%

6-Mar-30

JPMC5LDA

Retail

0.00

1,306,429

8,440

227

5.61%

1-Feb-15

JPMC5LDA

Self storage

0.00

1,195,932

6,897

228

5.51%

1-Jan-15

JPMC5LDB

Multifamily

0.00

1,174,810

6,709

229

5.52%

1-Jan-15

JPMC5LDA

Office

0.00

1,149,927

6,572

230

Page 27 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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:

5.36%

1-Dec-14

JPMC5LDB

Multifamily

0.00

992,126

6,058

231

5.19%

1-Feb-15

JPMC5LDB

Multifamily

0.00

956,505

5,266

232

5.95%

1-Oct-11

JPMC5LDB

Multifamily

0.00

918,712

5,518

233

2,875,583,820

13,937,690

Page 28 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 29 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

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: 722445.1

Page 30 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

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: 722445.1

Page 31 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

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: 722445.1

Page 32 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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 33 of 39

(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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 34 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 35 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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 36 of 39

* 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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

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 37 of 39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

46625YGK3

AAA

Aaa

AAA

A-2

46625YGL1

AAA

Aaa

AAA

A-3

46625YGM9

AAA

Aaa

AAA

A-4

46625YGP2

AAA

Aaa

AAA

A-SB

46625YGN7

AAA

Aaa

AAA

A-1A

46625YGX5

AAA

Aaa

AAA

A-J

46625YGQ0

AAA

Aaa

AAA

46625YGT4

Aa2

46625YGU1

AA-

Aa3

AA-

46625YGV9

46625YGY3

A-

46625YGZ0

BBB+

Baa1

BBB+

46625YHA4

BBB

Baa2

BBB

46625YHB2

BBB-

Baa3

BBB-

46625YHC0

BB+

Ba1

BB+

46625YHD8

Ba2

46625YHE6

BB-

Ba3

BB-

46625YHF3

B+

46625YHG1

46625YHH9

B-

46625YHJ5

X-1

46625YGW7

AAA

Aaa

AAA

Page 38 of 39

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:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP1

ABN AMRO Acct: 722445.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

X-2

46625YGS6

AAA

Aaa

AAA

A-JFL

46625YGR8

AAA

Aaa

3/21/05

AAA

3/16/05

9ABSU682

AAA

Page 39 of 39

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

Filing Compare · JPMCC Commercial Mortgage Pass-Through Certificates, Series 2005-LDP1