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) July 15, 2005

J.P. Morgan Chase Commercial Mortgage Securities Corp. (as depositor under the Pooling and Servicing Agreement, dated as of June 1, 2005, relating to the J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-LDP2)
(Exact name of registrant as specified in its charter)

New York
(State or other jurisdiction
of incorporation)

333-118975-04
(Commission
File Number)

13-3789046
(IRS Employer
Identification No.)

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

10167
(Zip Code)

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

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

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates, Series 2005-LDP2, which was made on July 15, 2005.

Exhibit No. 24 Power of Attorney and Certified Board 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 July 15, 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 PAYING AGENT 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: July 25, 2005

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Reporting Package Table of Contents

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Administrator:
Deanna Murphy 312.904.7989
deanna.murphy@abnamro.com

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

Statement Date:

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

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

Other Related Information

Rating Information
Asset-Backed Facts ~ 15 Month Loan Status Summary

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

Page 2-5
Page 6-8
Page 9
Page 10

Page 11

Page 12-13
Page 14

Page 15
Page 16

Page 17

Mortgage Loan Characteristics

Loan Level Detail
Modified Loan Detail
Specially Serviced (Part I) - Loan Detail

Specially Serviced (Part II) - Servicer Comments
Realized Loss Detail
Appraisal Reduction Detail

Page 18-20

Page 21-33
Page 34
Page 35

Page 36
Page 37
Page 38

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

JPM5LDP2

JPM5LDP2_200507_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

22-Jun-05
15-Jul-05

15-Jul-42

Parties to The Transaction

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

Underwriter: J.P. Morgan Securities Inc

Master Servicer: Wachovia Bank, National Association

Special Servicer: LNR Partners, Inc.

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wachovia.com

www.etrustee.net

Page 1 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.383473%

3.388130%

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722660.1

1000.000000000

11.630487598

0.000000000

988.369512402

3.611666650

Fixed

0.00

0.000000000

4.3340000000%

0.000000000

46625YMZ3

A-1

98,893,000.00

1,150,173.81

0.00

97,742,826.19

357,168.55

98,893,000.00

1000.000000000

0.000000000

1000.000000000

3.812500000

Fixed

0.00

0.000000000

4.5750000000%

0.000000000

46625YNA7

A-2

257,128,000.00

0.00

257,128,000.00

980,300.50

257,128,000.00

1000.000000000

0.000000000

1000.000000000

3.914166667

Fixed

0.00

0.000000000

4.6970000000%

0.000000000

46625YNB5

A-3

367,428,000.00

0.00

367,428,000.00

1,438,174.43

367,428,000.00

1000.000000000

0.000000000

1000.000000000

3.898333320

Fixed

0.00

0.000000000

4.6780000000%

0.000000000

46625YQB2

A-3A

122,717,000.00

0.00

122,717,000.00

478,391.77

122,717,000.00

1000.000000000

0.000000000

1000.000000000

3.948333342

Fixed

0.00

0.000000000

4.7380000000%

0.000000000

46625YNC3

A-4

561,321,000.00

0.00

561,321,000.00

2,216,282.42

561,321,000.00

1000.000000000

0.000000000

1000.000000000

3.882499959

Fixed

0.00

0.000000000

4.6590000000%

0.000000000

46625YND1

A-SB

123,438,000.00

0.00

123,438,000.00

479,248.03

123,438,000.00

1000.000000000

0.323689798

0.000000000

999.676310202

3.928333342

Fixed

0.00

0.000000000

4.7140000000%

0.000000000

46625YNS8

A-1A

554,697,000.00

179,549.76

0.00

554,517,450.24

2,179,034.72

554,697,000.00

1000.000000000

0.000000000

1000.000000000

3.983333347

Fixed

0.00

0.000000000

4.7800000000%

0.000000000

46625YNE9

A-M

247,946,000.00

0.00

247,946,000.00

987,651.57

247,946,000.00

1000.000000000

0.000000000

1000.000000000

4.034999977

4.8420000000%

0.00

0.000000000

4.8420000000%

0.000000000

46625YNF6

A-J

216,011,000.00

0.00

216,011,000.00

871,604.38

216,011,000.00

1000.000000000

0.000000000

1000.000000000

4.068333065

4.8820000000%

0.00

0.000000000

4.8820000000%

0.000000000

46625YNJ8

18,621,000.00

0.00

18,621,000.00

75,756.43

18,621,000.00

1000.000000000

0.000000000

1000.000000000

4.092500000

4.9110000000%

0.00

0.000000000

4.9110000000%

0.000000000

46625YNK5

40,968,000.00

0.00

40,968,000.00

167,661.54

40,968,000.00

1000.000000000

0.000000000

1000.000000000

4.117500192

4.9410000000%

0.00

0.000000000

4.9410000000%

0.000000000

46625YNL3

26,070,000.00

0.00

26,070,000.00

107,343.23

26,070,000.00

1000.000000000

0.000000000

1000.000000000

4.150833525

4.9810000000%

0.00

0.000000000

4.9810000000%

0.000000000

46625YNM1

26,070,000.00

0.00

26,070,000.00

108,212.23

26,070,000.00

1000.000000000

0.000000000

1000.000000000

4.174999832

5.0100000000%

0.00

0.000000000

5.0100000000%

0.000000000

46625YNN9

29,795,000.00

0.00

29,795,000.00

124,394.12

29,795,000.00

1000.000000000

0.000000000

1000.000000000

4.192000767

5.5077939601%

0.00

0.000000000

5.0304009387%

0.000000000

46625YNV1

26,070,000.00

0.00

26,070,000.00

109,285.46

26,070,000.00

Page 2 of 38

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:

Next Index:

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

5.383473%

3.388130%

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722660.1

1000.000000000

0.000000000

1000.000000000

4.454500806

5.5077939601%

0.00

0.000000000

5.3454009387%

0.000000000

46625YNY5

44,692,000.00

0.00

44,692,000.00

199,080.55

44,692,000.00

1000.000000000

0.000000000

1000.000000000

4.454500755

5.5077939601%

0.00

0.000000000

5.3454009387%

0.000000000

46625YPB3

29,795,000.00

0.00

29,795,000.00

132,721.85

29,795,000.00

1000.000000000

0.000000000

1000.000000000

4.454500712

5.5077939601%

0.00

0.000000000

5.3454009387%

0.000000000

46625YQE6

37,243,000.00

0.00

37,243,000.00

165,898.97

37,243,000.00

1000.000000000

0.000000000

1000.000000000

3.757500224

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPE7

11,173,000.00

0.00

11,173,000.00

41,982.55

11,173,000.00

1000.000000000

0.000000000

1000.000000000

3.757500168

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPH0

14,897,000.00

0.00

14,897,000.00

55,975.48

14,897,000.00

1000.000000000

0.000000000

1000.000000000

3.757500224

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPL1

11,173,000.00

0.00

11,173,000.00

41,982.55

11,173,000.00

1000.000000000

0.000000000

1000.000000000

3.757500336

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPP2

7,449,000.00

0.00

7,449,000.00

27,989.62

7,449,000.00

1000.000000000

0.000000000

1000.000000000

3.757500336

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPS6

7,449,000.00

0.00

7,449,000.00

27,989.62

7,449,000.00

1000.000000000

0.000000000

1000.000000000

3.757500224

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPV9

11,173,000.00

0.00

11,173,000.00

41,982.55

11,173,000.00

1000.000000000

0.000000000

1000.000000000

3.757499919

4.5090000000%

0.00

0.000000000

4.5090000000%

0.000000000

46625YPY3

37,243,402.00

0.00

37,243,402.00

139,942.08

37,243,402.00

1000.000000000

0.000000000

999.553703225

0.039961306

0.0512680507%

0.00

0.000000000

0.0479535680%

0.000000000

46625YNP4

X-1

2,979,460,402.00

0.00

2,978,130,678.43

119,063.13

2,979,460,402.00

1000.000000000

0.000000000

1000.000000000

0.481231226

0.7321774765%

0.00

0.000000000

0.5774774723%

0.000000000

46625YNH2

X-2

2,909,929,000.00

0.00

2,909,929,000.00

1,400,348.70

2,909,929,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

46625YQF3

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

46625YQG1

0.00

Page 3 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.383473%

3.388130%

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722660.1

Total P&I Payment

0.00

2,929,460,402.00

14,405,190.60

Total

2,928,130,678.43

1,329,723.57

0.00

13,075,467.03

Page 4 of 38

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.383473%

3.388130%

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

105

Grantor Trust

Statement Date:

ABN AMRO Acct: 722660.1

1000.000000000

0.000000000

1000.000000000

2.248888800

3.6281300000%

0.00

0.000000000

3.5200000000%

0.000000000

46625YNG4

A-MFL

50,000,000.00

0.00

50,000,000.00

112,444.44

50,000,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW233

0.00

Total P&I Payment

0.00

50,000,000.00

112,444.44

Total

50,000,000.00

0.00

112,444.44

Page 5 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

13,366,537.87

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

13,366,537.87

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

13,273,746.71

)

(1,291.10

)

(446.92

0.00
0.00

)

(1,738.02

1,329,723.57

0.00

1,329,723.57

0.00
0.00
0.00
0.00
0.00
0.00

1,329,723.57

14,603,470.28

14,601,732.26

2,979,460,402.32

295

1,329,723.57

0.00

0.00
0.00

0.00

2,978,130,678.75

295

0.00

92,791.16

0.00
0.00
0.00

92,791.16

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(92,791.16

13,272,008.69

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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

10,873,046.89

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

10,873,046.89

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

10,801,846.32

)

(1,050.73

)

(363.71

0.00
0.00

)

(1,414.45

1,150,173.81

0.00

1,150,173.81

0.00
0.00
0.00
0.00
0.00
0.00

1,150,173.81

11,952,020.13

11,950,605.68

2,424,763,357.95

235

1,150,173.81

0.00

0.00
0.00

0.00

2,423,613,184.14

235

0.00

71,200.58

0.00
0.00
0.00

71,200.58

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(71,200.58

10,800,431.87

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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

2,493,490.98

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,493,490.98

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

2,471,900.40

)

(240.37

)

(83.20

0.00
0.00

)

(323.57

179,549.76

0.00

179,549.76

0.00
0.00
0.00
0.00
0.00
0.00

179,549.76

2,651,450.16

2,651,126.58

554,697,044.37

179,549.76

0.00

0.00
0.00

0.00

554,517,494.61

0.00

21,590.58

0.00
0.00
0.00

21,590.58

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(21,590.58

2,471,576.82

Interest Not Advanced (

Current Period

)

0.00

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Class

Accrued

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

2.00
1.00

0.00

A-1

357,168.55

0.00

30.00%

30.01%

30/360

4.334000000%

0.00

A-2

980,300.50

0.00

30.00%

30.01%

30/360

4.575000000%

0.00

A-3

1,438,174.43

0.00

30.00%

30.01%

30/360

4.697000000%

0.00

A-3A

478,391.77

0.00

30.00%

30.01%

30/360

4.678000000%

0.00

A-4

2,216,282.42

0.00

30.00%

30.01%

30/360

4.738000000%

0.00

A-SB

479,248.03

0.00

30.00%

30.01%

30/360

4.659000000%

0.00

A-1A

2,179,034.72

0.00

30.00%

30.01%

30/360

4.714000000%

0.00

A-M

987,651.57

0.00

20.00%

20.01%

30/360

4.780000000%

0.00

A-J

871,604.38

0.00

12.75%

12.76%

30/360

4.842000000%

0.00

75,756.43

0.00

12.13%

30/360

4.882000000%

0.00

167,661.54

0.00

10.75%

30/360

4.911000000%

0.00

107,343.23

0.00

9.88%

30/360

4.941000000%

0.00

108,212.23

0.00

9.00%

30/360

4.981000000%

0.00

124,394.12

0.00

8.00%

30/360

5.010000000%

0.00

109,285.46

0.00

7.13%

30/360

5.030400939%

0.00

199,080.55

0.00

5.63%

30/360

5.345400939%

0.00

132,721.85

0.00

4.63%

30/360

5.345400939%

0.00

165,898.97

0.00

3.38%

30/360

5.345400939%

0.00

41,982.55

0.00

3.00%

30/360

4.509000000%

0.00

55,975.48

0.00

2.50%

30/360

4.509000000%

0.00

41,982.55

0.00

2.13%

30/360

4.509000000%

0.00

27,989.62

0.00

1.88%

30/360

4.509000000%

0.00

27,989.62

0.00

1.63%

30/360

4.509000000%

0.00

41,982.55

0.00

1.25%

30/360

4.509000000%

0.00

139,942.08

0.00

0.00%

30/360

4.509000000%

0.00

X-1

119,063.13

0.00

30/360

0.047953568%

0.00

X-2

1,400,348.70

0.00

30/360

0.577477472%

0.00

A-MFL

112,444.44

0.00

20.00%

20.01%

Act/360

3.520000000%

0.00

0.000000000%

0.00

13,187,911.47

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 9 of 38

(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-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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 10 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Other Related Information

Statement Date:

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 :

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

None

0.00

84,097.22

0.00

Class A-MFL Yield Maintenance Premiums paid to the SWAP Counterparty

Swap Contract A-MFL

Class A-MFL Distribution Conversion

Page 11 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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

46625YMZ3

AAA

Aaa

AAA

A-1A

46625YNS8

AAA

Aaa

AAA

A-2

46625YNA7

AAA

Aaa

AAA

A-3

46625YNB5

AAA

Aaa

AAA

A-3A

46625YQB2

AAA

Aaa

AAA

A-4

46625YNC3

AAA

Aaa

AAA

A-SB

46625YND1

AAA

Aaa

AAA

A-M

46625YNE9

AAA

Aaa

AAA

A-J

46625YNF6

AAA

Aaa

AAA

46625YNJ8

AA+

Aa1

AA+

46625YNK5

Aa2

46625YNL3

AA-

Aa3

AA-

46625YNM1

A+

46625YNN9

46625YNV1

A-

46625YNY5

BBB+

Baa1

BBB+

46625YPB3

BBB

Baa2

BBB

46625YQE6

BBB-

Baa3

BBB-

46625YPE7

BB+

Ba1

BB+

46625YPH0

Ba2

46625YPL1

BB-

Ba3

BB-

46625YPP2

B+

Page 12 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

46625YPS6

46625YPV9

B-

46625YPY3

X-1

46625YNP4

AAA

Aaa

AAA

X-2

46625YNH2

AAA

Aaa

AAA

A-MFL

46625YNG4

9ABSW233

Page 13 of 38

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

(1)

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

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: 722660.1

0.00%

7/15/2005

0.00

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

Page 14 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-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: 722660.1

Series 2005-LDP2

15-Jul-05

295

100.00%

2,978,130,679

99.96%

0.00%

105

266

5.38%

5.35%

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

Page 15 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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 16 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Delinquent Loan Detail

Disclosure

Control #

Paid
Thru
Date

Current P&I

Advance

Outst anding

P& I

Advances**

Out. Property

Protection
Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

Total

Page 17 of 38

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: 722660.1

Series 2005-LDP2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

15-Aug-05

N/A

15-Jul-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 18 of 38

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0 to

100,000

3,643,295

0.12

133

5.63

0.00

500,000 to

1,000,000

24,985,833

0.84

115

5.66

0.00

1,000,000 to

1,500,000

40,458,306

1.36

125

5.64

0.00

1,500,000 to

2,000,000

50,776,901

1.70

121

5.61

0.00

2,000,000 to

2,500,000

64,121,884

2.15

118

5.54

0.00

2,500,000 to

3,000,000

63,167,906

2.12

124

5.47

0.00

3,000,000 to

3,500,000

57,631,448

1.94

116

5.57

0.00

3,500,000 to

4,000,000

38,330,828

1.29

110

5.43

0.00

4,000,000 to

4,500,000

38,422,319

1.29

117

5.46

0.00

4,500,000 to

5,000,000

98,451,218

3.31

128

5.52

0.00

5,000,000 to

6,000,000

92,898,768

3.12

113

5.47

0.00

6,000,000 to

7,000,000

126,616,550

4.25

102

5.36

0.00

7,000,000 to

8,000,000

84,573,445

2.84

104

5.27

0.00

8,000,000 to

9,000,000

66,013,697

2.22

106

5.44

0.00

9,000,000 to 10,000,000

748,479,302

25.13

102

5.34

0.00

10,000,000 to 20,000,000

479,987,660

16.12

100

5.28

0.00

20,000,000 to 30,000,000

237,067,472

7.96

105

5.55

0.00

30,000,000 to 50,000,000

537,503,847

18.05

105

5.35

0.00

50,000,000 to 100,000,000

125,000,000

4.20

5.28

0.00

100,000,000 &

Above

125,000,000

825,000

2,978,130,679

295

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

10,095,358

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

19,307,037

0.65

4.46

0.00

0.000%

4.500%

67,250,273

2.26

4.58

0.00

4.501%

4.625%

7,500,000

0.25

117

4.74

0.00

4.626%

4.750%

128,598,016

4.32

4.80

0.00

4.751%

4.875%

58,451,581

1.96

4.98

0.00

4.876%

5.000%

62,813,294

2.11

5.09

0.00

5.001%

5.125%

463,237,712

15.55

5.19

0.00

5.126%

5.250%

695,903,264

23.37

105

5.30

0.00

5.251%

5.375%

538,383,987

18.08

113

5.44

0.00

5.376%

5.500%

338,231,465

11.36

116

5.57

0.00

5.501%

5.625%

283,291,674

9.51

109

5.68

0.00

5.626%

5.750%

207,793,609

6.98

128

5.82

0.00

5.751%

5.875%

41,842,471

1.40

129

5.94

0.00

5.876%

6.000%

57,766,695

1.94

131

6.06

0.00

6.001%

6.120%

7,759,600

0.26

168

6.26

0.00

6.126%

Above

295

2,978,130,679

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.460%
6.920%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

53,869,430

1.81

115

5.35

0.00

120

23,878,813

0.80

135

5.37

0.00

121

180

0.00

181

240

0.00

241

Above

177

77,748,243

Minimum Remaining Term
Maximum Remaining Term

2.61

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

331,758,987

11.14

4.95

0.00

634,301,425

21.30

5.30

0.00

211

1,799,689,925

60.43

117

5.47

0.00

120

21,000,000

0.71

131

5.40

0.00

121

150

96,853,201

3.25

172

5.80

0.00

151

180

2,236,736

0.08

202

5.50

0.00

181

210

14,542,162

0.49

238

5.78

0.00

211

& Above

238

286

2,900,382,435

Minimum Remaining Term
Maximum Remaining Term

97.39

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 722660.1

Series 2005-LDP2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

15-Aug-05

N/A

15-Jul-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 19 of 38

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 0.200

0.00

0.201 0.375

0.00

0.376 0.550

0.00

0.551 0.725

0.00

0.726 0.900

0.00

0.901 1.075

0.00

1.076 1.250

0.00

1.251 1.425

0.00

1.426 1.600

0.00

1.601 1.775

0.00

1.776 1.950

0.00

1.951 2.125

0.00

2.126 2.300

0.00

2.301 2.475

0.00

2.476 & Above

295

2,978,130,679

100.00

105

5.38

0.00

Unknown

0.000
0.000

295

2,978,130,679

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.050

40,541,639

1.36

135

6.00

0.00

1.051 1.175

986,785,793

33.13

116

5.48

0.00

1.176 1.300

700,918,189

23.54

104

5.43

0.00

1.301 1.425

483,357,826

16.23

104

5.46

0.00

1.426 1.550

282,887,134

9.50

100

5.39

0.00

1.551 1.675

101,749,275

3.42

108

5.27

0.00

1.676 1.800

11,771,698

0.40

105

5.42

0.00

1.801 1.925

10,899,052

0.37

5.17

0.00

1.926 2.050

14,798,434

0.50

118

5.30

0.00

2.051 2.175

71,312,999

2.39

113

5.25

0.00

2.176 2.300

9,883,316

0.33

118

5.12

0.00

2.301 2.425

77,146,670

2.59

4.68

0.00

2.426 2.550

150,321,053

5.05

4.78

0.00

2.551 2.675

16,000,000

0.54

5.00

0.00

2.676 & Above

19,757,602

0.66

109

4.92

0.00

Unknown

79.410

1.070

295

2,978,130,679 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Texas

342,022,673

11.48

108

5.35

0.00

California

326,262,226

10.96

102

5.38

0.00

Florida

253,964,214

8.53

5.31

0.00

New York

214,729,154

7.21

120

5.29

0.00

Missouri

143,515,406

4.82

5.27

0.00

Utah

135,547,465

4.55

4.95

0.00

Virginia

121,277,315

4.07

114

5.36

0.00

Tennessee

116,723,069

3.92

102

5.37

0.00

Michigan

109,372,496

3.67

5.37

0.00

Massachusetts

106,066,267

3.56

117

5.54

0.00

Washington

103,084,202

3.46

107

5.55

0.00

Louisiana

94,373,214

3.17

122

5.83

0.00

Indiana

92,706,587

3.11

108

5.47

0.00

New Jersey

85,876,226

2.88

131

5.53

0.00

Arizona

72,145,006

2.42

5.26

0.00

Wisconsin

67,492,500

2.27

118

5.31

0.00

Oregon

61,937,684

2.08

118

5.49

0.00

Ohio

56,269,005

1.89

107

5.45

0.00

Illinois

54,615,500

1.83

115

5.43

0.00

Georgia

50,580,082

1.70

100

5.57

0.00

Iowa

43,239,693

1.45

116

5.33

0.00

Delaware

39,912,778

1.34

116

5.53

0.00

South Carolina

37,247,184

1.25

5.41

0.00

North Carolina

37,092,426

1.25

5.53

0.00

Pennsylvania

31,853,319

1.07

5.49

0.00

Colorado

27,884,013

0.94

105

5.39

0.00

Maryland

24,217,945

0.81

118

5.51

0.00

West Virginia

23,951,024

0.80

118

5.50

0.00

Minnesota

19,230,446

0.65

117

5.50

0.00

Oklahoma

18,347,003

0.62

117

5.44

0.00

Idaho

15,735,727

0.53

118

5.45

0.00

Connecticut

13,894,111

0.47

106

5.56

0.00

Alabama

12,228,969

0.41

106

5.37

0.00

District of Columbia

5,440,000

0.18

118

5.36

0.00

New Mexico

4,461,632

0.15

116

5.40

0.00

Kansas

3,493,251

0.12

118

5.76

0.00

Mississippi

3,158,481

0.11

237

5.69

0.00

Arkansas

2,297,630

0.08

119

5.82

0.00

New Hampshire

2,236,736

0.08

202

5.50

0.00

Kentucky

1,645,234

0.06

117

5.91

0.00

Montana

1,106,690

0.04

115

5.28

0.00

Rhode Island

896,096

0.03

238

5.88

0.00

100.00

2,978,130,679

295

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Mortgage Loan Characteristics

ABN AMRO Acct: 722660.1

Series 2005-LDP2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

15-Aug-05

N/A

15-Jul-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 20 of 38

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

115

1,032,475,938

34.67

109

5.30

0.00

Office

921,528,467

30.94

110

5.47

0.00

Multifamily

628,360,642

21.10

5.38

0.00

Industrial

162,759,879

5.47

110

5.37

0.00

Other

125,000,000

4.20

5.28

0.00

Mobile home park

51,182,696

1.72

109

5.43

0.00

Self storage

42,110,932

1.41

128

5.69

0.00

Lodging

14,712,125

0.49

118

5.82

0.00

2,978,130,679

295

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

164

980,855,559

32.94

120

5.53

0.00

ARD

72,250,958

2.43

5.40

0.00

Full Amortizing

30,522,672

1.02

206

5.82

0.00

IO Maturity Balloon

708,551,024

23.79

5.15

0.00

IO/Amortizing/Balloon

1,185,950,467

39.82

106

5.38

0.00

2,978,130,679

295

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

295

2,978,130,679

100.00

105

0.00

5.38

0.00

108

0.00

109

120

0.00

121

295

2,978,130,679

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

6,746,157

0.23

5.20

0.00

2009

325,012,830

10.91

4.94

0.00

2010

35,960,968

1.21

5.11

0.00

2011

601,793,649

20.21

5.31

0.00

2012

99,952,271

3.36

5.33

0.00

2013

2,572,636

0.09

113

5.63

0.00

2014

212

1,747,581,256

58.68

118

5.47

0.00

2015

158,510,912

5.32

167

5.67

0.00

2016 & Greater

100.00

2,978,130,679

295

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.53%

11-Mar-15

JP5LDP2A

Industrial

0.00

2,068,897

12,818

5.62%

11-Apr-15

JP5LDP2A

Retail

0.00

3,832,855

23,919

5.52%

11-Apr-15

JP5LDP2A

Retail

0.00

1,694,675

9,674

5.37%

11-Apr-15

JP5LDP2A

Retail

0.00

2,865,713

16,090

5.52%

11-Apr-15

JP5LDP2A

Retail

0.00

2,576,902

14,710

5.76%

11-Apr-15

JP5LDP2A

Office

0.00

6,249,000

29,995

5.71%

11-Apr-15

JP5LDP2A

Office

0.00

5,000,000

23,792

5.73%

11-Apr-15

JP5LDP2B

Multifamily

0.00

2,991,002

17,469

5.28%

11-Apr-13

JP5LDP2A

Office

0.00

8,771,049

48,758

6.06%

11-Apr-15

JP5LDP2A

Lodging

0.00

5,078,876

33,047

5.81%

11-May-15

JP5LDP2A

Retail

0.00

1,547,044

9,105

5.76%

11-May-15

JP5LDP2A

Retail

0.00

9,200,000

44,160

5.88%

11-May-25

JP5LDP2A

Office

0.00

896,096

6,431

5.54%

11-May-15

JP5LDP2B

Multifamily

0.00

3,290,269

20,344

5.93%

11-May-15

JP5LDP2A

Retail

0.00

968,198

5,772

5.58%

11-May-15

JP5LDP2A

Retail

0.00

1,995,989

11,456

5.83%

11-May-15

JP5LDP2A

Office

0.00

90,000,000

437,250

5.69%

11-May-15

JP5LDP2A

Retail

0.00

2,090,882

14,672

5.49%

11-May-15

JP5LDP2A

Office

0.00

39,100,000

178,883

5.45%

11-May-15

JP5LDP2A

Industrial

0.00

2,245,359

12,705

5.34%

11-May-15

JP5LDP2A

Retail

0.00

6,985,217

39,045

5.54%

11-May-15

JP5LDP2A

Retail

0.00

2,395,145

13,687

5.50%

11-May-22

JP5LDP2A

Self storage

0.00

2,236,736

17,101

Page 21 of 38

* 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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.48%

11-May-15

JP5LDP2A

Office

0.00

6,985,654

39,657

6.13%

11-Jun-15

JP5LDP2A

Lodging

0.00

2,993,606

21,719

5.54%

11-Jun-15

JP5LDP2B

Multifamily

0.00

5,450,073

31,116

5.64%

11-Jun-12

JP5LDP2A

Office

0.00

24,473,882

141,268

5.42%

11-Jun-15

JP5LDP2A

Retail

0.00

5,144,278

28,983

5.42%

11-Jun-15

JP5LDP2A

Retail

0.00

3,895,667

21,948

5.28%

1-Apr-12

JP5LDP2A

Other

0.00

125,000,000

550,000

4.79%

11-Jun-10

JP5LDP2A

Retail

0.00

90,428,329

360,960

5.27%

1-Jun-15

JP5LDP2A

Retail

0.00

90,000,000

394,875

5.33%

1-May-13

JP5LDP2A

Office

0.00

80,182,200

356,143

5.55%

1-Jun-15

JP5LDP2A

Retail

0.00

70,643,318

403,762

5.31%

1-May-15

JP5LDP2A

Office

0.00

60,000,000

265,500

5.43%

1-Jun-15

JP5LDP2A

Office

0.00

56,250,000

254,531

5.33%

1-Jun-15

JP5LDP2A

Retail

0.00

46,000,000

204,317

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

45,000,000

194,315

5.72%

1-Jan-12

JP5LDP2A

Office

0.00

38,600,000

183,993

6.06%

1-Apr-15

JP5LDP2A

Office

0.00

34,403,458

208,178

5.68%

1-Jun-15

JP5LDP2B

Multifamily

0.00

33,964,014

196,862

4.58%

11-Jun-10

JP5LDP2A

Retail

0.00

29,623,024

113,061

4.58%

11-May-10

JP5LDP2A

Retail

0.00

26,853,024

102,489

5.25%

1-Apr-12

JP5LDP2B

Multifamily

0.00

26,400,000

115,538

5.33%

1-May-15

JP5LDP2A

Retail

0.00

25,200,000

111,930

5.50%

1-May-15

JP5LDP2A

Industrial

0.00

23,951,024

136,269

Page 22 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.23%

1-Apr-15

JP5LDP2A

Office

0.00

23,322,235

128,926

5.15%

1-May-12

JP5LDP2A

Industrial

0.00

22,761,297

97,627

5.25%

1-Jan-15

JP5LDP2A

Retail

0.00

22,000,000

96,250

5.40%

1-Jun-16

JP5LDP2A

Office

0.00

22,000,000

99,000

5.40%

1-Jun-16

JP5LDP2A

Office

0.00

21,000,000

94,500

5.13%

1-May-11

JP5LDP2A

Office

0.00

20,550,000

87,783

5.53%

1-May-18

JP5LDP2A

Industrial

0.00

20,478,396

116,897

5.33%

1-May-15

JP5LDP2A

Office

0.00

20,352,000

90,312

5.10%

1-May-12

JP5LDP2A

Office

0.00

19,645,057

83,442

4.46%

11-Mar-10

JP5LDP2A

Retail

0.00

19,307,037

71,758

5.43%

1-May-15

JP5LDP2A

Industrial

0.00

19,000,000

85,975

5.84%

1-May-20

JP5LDP2A

Retail

0.00

18,946,762

120,566

5.39%

1-Apr-12

JP5LDP2A

Office

0.00

18,000,000

80,850

5.56%

1-Jun-15

JP5LDP2A

Retail

0.00

17,980,519

102,881

5.25%

1-May-12

JP5LDP2A

Industrial

0.00

17,827,200

77,949

4.82%

11-Apr-10

JP5LDP2A

Retail

0.00

17,071,500

68,499

5.63%

1-May-10

JP5LDP2B

Multifamily

0.00

16,400,000

76,875

5.73%

11-Apr-10

JP5LDP2A

Retail

0.00

16,250,000

77,594

5.61%

1-May-15

JP5LDP2A

Office

0.00

16,000,000

74,800

5.00%

11-Apr-12

JP5LDP2A

Retail

0.00

16,000,000

66,667

4.97%

1-May-15

JP5LDP2A

Retail

0.00

15,963,475

85,598

5.48%

1-Apr-15

JP5LDP2A

Retail

0.00

15,949,466

90,646

5.48%

1-Jun-15

JP5LDP2A

Office

0.00

15,482,970

87,813

Page 23 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.57%

1-Jun-15

JP5LDP2A

Office

0.00

15,483,257

88,689

5.05%

1-Apr-15

JP5LDP2A

Office

0.00

14,699,174

79,633

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

14,600,000

63,044

5.66%

1-May-15

JP5LDP2A

Office

0.00

14,500,000

68,392

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

14,250,000

61,533

5.56%

1-Jun-15

JP5LDP2A

Retail

0.00

13,984,848

80,018

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

13,960,000

60,281

5.18%

1-Apr-12

JP5LDP2A

Multifamily

0.00

13,760,000

59,417

5.16%

1-May-15

JP5LDP2A

Office

0.00

13,182,150

56,683

5.34%

1-May-15

JP5LDP2A

Office

0.00

13,071,145

58,167

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

12,640,000

54,581

5.68%

1-Apr-20

JP5LDP2A

Retail

0.00

12,500,000

59,167

5.84%

1-Jun-20

JP5LDP2A

Retail

0.00

12,287,376

72,484

5.23%

1-May-15

JP5LDP2B

Multifamily

0.00

11,974,059

66,116

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

11,720,000

50,608

5.53%

1-Jun-15

JP5LDP2A

Office

0.00

11,487,483

65,512

5.87%

11-May-15

JP5LDP2B

Multifamily

0.00

11,300,000

55,276

5.41%

1-May-15

JP5LDP2A

Industrial

0.00

11,076,906

62,399

4.56%

11-Jun-10

JP5LDP2A

Retail

0.00

10,774,225

40,942

5.65%

1-May-10

JP5LDP2A

Office

0.00

10,640,000

50,097

5.31%

1-May-15

JP5LDP2A

Office

0.00

10,608,000

46,940

5.59%

1-Mar-15

JP5LDP2A

Retail

0.00

10,457,773

60,212

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

10,400,418

70,365

Page 24 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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-Apr-12

JP5LDP2A

Multifamily

0.00

10,400,000

44,908

5.25%

1-Apr-12

JP5LDP2A

Multifamily

0.00

10,280,000

44,990

5.62%

1-Jun-15

JP5LDP2A

Retail

0.00

10,229,042

58,915

5.38%

11-May-15

JP5LDP2A

Mobile home park

0.00

10,200,000

45,730

5.36%

1-Mar-15

JP5LDP2B

Multifamily

0.00

10,077,244

56,574

4.99%

1-Dec-11

JP5LDP2A

Industrial

0.00

9,762,000

40,610

5.22%

1-Apr-15

JP5LDP2A

Office

0.00

9,717,532

53,659

5.44%

1-May-15

JP5LDP2A

Retail

0.00

9,480,362

53,583

100

5.97%

11-May-15

JP5LDP2A

Retail

0.00

9,382,697

56,177

101

5.18%

1-Apr-12

JP5LDP2A

Multifamily

0.00

9,200,000

39,727

102

5.40%

1-Feb-15

JP5LDP2A

Retail

0.00

8,849,889

49,976

103

5.28%

1-Jun-15

JP5LDP2B

Multifamily

0.00

8,800,000

38,720

104

5.10%

1-May-12

JP5LDP2A

Office

0.00

8,694,200

36,929

105

5.18%

1-Apr-12

JP5LDP2A

Multifamily

0.00

8,480,000

36,617

106

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

8,430,075

57,034

107

6.03%

1-May-20

JP5LDP2A

Retail

0.00

8,095,346

68,924

108

5.19%

11-Mar-15

JP5LDP2A

Retail

0.00

8,100,000

35,033

109

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

8,000,698

34,548

110

5.42%

1-Jun-15

JP5LDP2B

Multifamily

0.00

8,000,000

36,147

111

5.50%

1-May-15

JP5LDP2A

Retail

0.00

7,865,000

36,048

112

5.61%

11-Apr-10

JP5LDP2B

Multifamily

0.00

7,670,000

35,857

113

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

7,600,000

32,818

114

4.74%

1-Apr-15

JP5LDP2A

Retail

0.00

7,500,000

29,625

115

Page 25 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.91%

11-Apr-15

JP5LDP2A

Self storage

0.00

7,478,336

44,533

116

5.45%

1-Jun-15

JP5LDP2A

Industrial

0.00

7,441,769

42,067

117

4.82%

11-Apr-10

JP5LDP2A

Retail

0.00

7,438,500

29,847

118

5.47%

11-Apr-15

JP5LDP2A

Industrial

0.00

7,430,000

33,868

119

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

7,300,000

31,522

120

5.64%

1-May-15

JP5LDP2A

Office

0.00

7,300,000

34,310

121

5.52%

11-May-15

JP5LDP2A

Retail

0.00

7,140,000

32,844

122

5.24%

11-May-10

JP5LDP2A

Mobile home park

0.00

7,085,000

30,938

123

5.12%

1-May-13

JP5LDP2A

Office

0.00

7,007,949

29,889

124

5.54%

1-May-15

JP5LDP2A

Retail

0.00

6,900,000

31,855

125

5.44%

11-Apr-15

JP5LDP2B

Multifamily

0.00

6,878,028

38,918

126

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

6,803,919

46,032

127

5.20%

1-Dec-09

JP5LDP2B

Multifamily

0.00

6,746,157

37,340

128

5.50%

11-Jun-15

JP5LDP2A

Lodging

0.00

6,639,642

40,837

129

5.65%

1-Mar-15

JP5LDP2A

Office

0.00

6,549,895

37,959

130

5.14%

1-May-15

JP5LDP2A

Office

0.00

6,485,679

35,452

131

5.59%

1-May-15

JP5LDP2A

Retail

0.00

6,050,000

28,183

132

5.39%

1-Jun-15

JP5LDP2A

Office

0.00

5,993,296

33,654

133

5.89%

1-May-20

JP5LDP2A

Self storage

0.00

5,988,757

35,550

134

5.11%

1-May-15

JP5LDP2A

Office

0.00

5,804,410

24,717

135

5.58%

1-Mar-15

JP5LDP2A

Retail

0.00

5,714,874

32,868

136

5.61%

1-May-15

JP5LDP2A

Retail

0.00

5,688,642

32,758

137

5.49%

1-May-15

JP5LDP2A

Retail

0.00

5,688,000

26,023

138

Page 26 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.12%

11-Mar-10

JP5LDP2A

Multifamily

0.00

5,650,000

24,107

139

5.36%

1-May-15

JP5LDP2A

Office

0.00

5,440,000

24,299

140

5.22%

1-May-15

JP5LDP2A

Office

0.00

5,400,000

23,490

141

5.86%

1-May-20

JP5LDP2A

Retail

0.00

5,240,097

31,005

142

5.38%

1-Mar-15

JP5LDP2B

Multifamily

0.00

5,237,872

29,471

143

5.32%

11-Apr-15

JP5LDP2A

Office

0.00

5,083,358

28,384

144

5.99%

1-Apr-15

JP5LDP2A

Retail

0.00

5,025,686

30,185

145

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

5,008,163

33,883

146

5.24%

1-May-15

JP5LDP2A

Office

0.00

4,989,214

27,579

147

4.99%

1-Jun-15

JP5LDP2A

Industrial

0.00

4,894,102

26,274

148

5.63%

1-Apr-15

JP5LDP2A

Office

0.00

4,785,301

27,647

149

5.34%

1-Jan-15

JP5LDP2A

Retail

0.00

4,648,668

26,105

150

5.82%

11-Apr-15

JP5LDP2A

Office

0.00

4,586,460

27,049

151

5.25%

11-Feb-15

JP5LDP2B

Multifamily

0.00

4,533,603

25,180

152

5.40%

11-Mar-15

JP5LDP2B

Multifamily

0.00

4,500,000

20,250

153

4.82%

11-Feb-10

JP5LDP2A

Retail

0.00

4,482,500

17,986

154

5.42%

11-Apr-15

JP5LDP2A

Retail

0.00

4,385,931

24,762

155

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

4,374,660

29,597

156

5.77%

1-May-15

JP5LDP2A

Retail

0.00

4,191,919

24,563

157

5.24%

1-May-15

JP5LDP2A

Office

0.00

4,091,156

22,615

158

5.58%

1-May-15

JP5LDP2A

Retail

0.00

4,075,000

18,949

159

5.49%

1-May-15

JP5LDP2A

Retail

0.00

4,041,718

22,970

160

5.83%

1-May-15

JP5LDP2A

Retail

0.00

4,000,000

19,433

161

Page 27 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.74%

1-Apr-13

JP5LDP2A

Industrial

0.00

3,991,073

28,061

162

5.29%

1-May-15

JP5LDP2A

Office

0.00

3,991,462

22,187

163

5.31%

1-May-15

JP5LDP2A

Retail

0.00

3,911,669

21,792

164

5.30%

11-Mar-12

JP5LDP2B

Multifamily

0.00

3,900,000

17,225

165

5.78%

11-May-15

JP5LDP2A

Retail

0.00

3,880,000

18,689

166

5.33%

1-May-15

JP5LDP2A

Retail

0.00

3,791,958

21,172

167

5.52%

1-Apr-15

JP5LDP2A

Multifamily

0.00

3,788,096

21,624

168

6.11%

1-Nov-18

JP5LDP2A

Office

0.00

3,769,615

34,502

169

5.83%

1-May-15

JP5LDP2B

Multifamily

0.00

3,692,974

21,781

170

5.19%

1-Apr-15

JP5LDP2A

Retail

0.00

3,533,056

21,148

171

5.76%

1-May-15

JP5LDP2A

Retail

0.00

3,493,251

20,447

172

5.65%

1-May-15

JP5LDP2B

Multifamily

0.00

3,489,870

21,808

173

5.34%

1-Apr-15

JP5LDP2A

Self storage

0.00

3,488,625

19,523

174

5.39%

1-Jun-15

JP5LDP2A

Self storage

0.00

3,471,117

19,492

175

4.93%

1-May-11

JP5LDP2A

Office

0.00

3,453,192

14,175

176

5.19%

1-May-15

JP5LDP2B

Multifamily

0.00

3,392,588

18,649

177

5.45%

1-Mar-20

JP5LDP2A

Retail

0.00

3,379,548

20,778

178

5.38%

1-Apr-15

JP5LDP2A

Industrial

0.00

3,300,000

14,795

179

5.26%

11-Mar-15

JP5LDP2A

Retail

0.00

3,300,000

14,465

180

5.69%

1-Apr-25

JP5LDP2A

Retail

0.00

3,158,481

22,217

181

5.50%

1-May-15

JP5LDP2A

Retail

0.00

3,153,552

17,942

182

5.37%

1-Apr-15

JP5LDP2A

Retail

0.00

3,089,976

17,340

183

5.57%

1-Apr-15

JP5LDP2A

Retail

0.00

3,089,392

17,732

184

Page 28 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.20%

1-Jun-15

JP5LDP2A

Office

0.00

2,996,523

16,464

185

5.18%

11-May-15

JP5LDP2A

Retail

0.00

2,993,446

16,436

186

5.74%

11-Apr-15

JP5LDP2A

Retail

0.00

2,991,021

17,488

187

5.69%

1-Apr-25

JP5LDP2A

Retail

0.00

2,979,699

20,960

188

5.52%

1-Apr-15

JP5LDP2A

Multifamily

0.00

2,791,229

15,933

189

5.50%

1-Apr-15

JP5LDP2A

Retail

0.00

2,791,193

15,898

190

5.84%

11-Mar-15

JP5LDP2A

Retail

0.00

2,759,451

16,324

191

5.79%

1-Apr-15

JP5LDP2A

Self storage

0.00

2,613,631

16,578

192

5.39%

1-Jun-15

JP5LDP2A

Self storage

0.00

2,597,095

14,584

193

5.64%

1-May-15

JP5LDP2A

Retail

0.00

2,594,853

14,992

194

5.16%

11-Apr-10

JP5LDP2B

Multifamily

0.00

2,560,000

11,008

195

5.31%

1-Jun-10

JP5LDP2A

Office

0.00

2,550,000

11,284

196

5.55%

11-Apr-15

JP5LDP2A

Retail

0.00

2,500,000

11,563

197

5.60%

1-Apr-15

JP5LDP2A

Retail

0.00

2,492,297

14,352

198

5.69%

11-Mar-15

JP5LDP2A

Self storage

0.00

2,490,162

14,494

199

5.54%

11-Feb-15

JP5LDP2B

Multifamily

0.00

2,475,000

11,426

200

5.63%

1-May-15

JP5LDP2A

Multifamily

0.00

2,470,000

11,588

201

5.25%

11-Feb-15

JP5LDP2A

Mobile home park

0.00

2,465,644

13,695

202

5.76%

11-May-15

JP5LDP2A

Office

0.00

2,465,237

14,430

203

5.60%

11-May-15

JP5LDP2B

Multifamily

0.00

2,395,207

13,778

204

5.60%

1-Apr-15

JP5LDP2A

Retail

0.00

2,392,605

13,778

205

5.44%

11-May-15

JP5LDP2A

Retail

0.00

2,320,194

13,114

206

5.72%

1-May-15

JP5LDP2A

Retail

0.00

2,315,487

13,495

207

Page 29 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.82%

1-Jun-15

JP5LDP2A

Office

0.00

2,297,630

13,525

208

5.71%

1-Jun-15

JP5LDP2A

Self storage

0.00

2,197,686

12,783

209

5.78%

11-May-11

JP5LDP2A

Self storage

0.00

2,195,776

12,881

210

5.57%

11-Mar-15

JP5LDP2A

Mobile home park

0.00

2,151,276

12,359

211

5.39%

11-Mar-15

JP5LDP2B

Multifamily

0.00

2,091,184

11,779

212

5.47%

1-Jun-15

JP5LDP2A

Mobile home park

0.00

1,995,393

13,724

213

5.86%

11-May-15

JP5LDP2B

Multifamily

0.00

1,996,227

11,812

214

5.24%

1-May-15

JP5LDP2A

Office

0.00

1,995,686

11,032

215

5.97%

11-May-15

JP5LDP2A

Mobile home park

0.00

1,981,346

11,863

216

6.09%

11-Apr-15

JP5LDP2A

Self storage

0.00

1,958,893

12,782

217

5.68%

1-May-15

JP5LDP2A

Self storage

0.00

1,896,267

10,998

218

4.98%

1-Apr-20

JP5LDP2A

Office

0.00

1,878,813

15,005

219

5.61%

1-May-15

JP5LDP2A

Mobile home park

0.00

1,787,456

14,813

220

5.25%

11-Feb-15

JP5LDP2B

Multifamily

0.00

1,749,812

9,719

221

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,720,000

8,285

222

5.51%

1-May-15

JP5LDP2A

Retail

0.00

1,696,538

9,663

223

6.15%

1-May-25

JP5LDP2A

Retail

0.00

1,693,046

12,329

224

5.41%

1-Apr-15

JP5LDP2A

Retail

0.00

1,694,553

9,557

225

5.91%

1-Apr-15

JP5LDP2A

Retail

0.00

1,645,234

9,797

226

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,630,000

7,851

227

5.82%

1-Apr-15

JP5LDP2A

Retail

0.00

1,595,290

9,408

228

5.57%

1-May-15

JP5LDP2A

Industrial

0.00

1,546,884

8,869

229

5.75%

1-Jun-15

JP5LDP2A

Retail

0.00

1,543,387

9,016

230

Page 30 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.77%

11-May-15

JP5LDP2A

Mobile home park

0.00

1,497,114

8,773

231

5.38%

1-May-15

JP5LDP2A

Retail

0.00

1,496,859

8,404

232

5.56%

1-Apr-15

JP5LDP2A

Multifamily

0.00

1,495,340

8,573

233

5.43%

1-May-15

JP5LDP2B

Multifamily

0.00

1,397,100

7,888

234

5.54%

1-Apr-15

JP5LDP2A

Retail

0.00

1,395,632

7,984

235

5.80%

1-Apr-15

JP5LDP2B

Multifamily

0.00

1,393,947

8,850

236

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,395,000

6,719

237

5.97%

11-Apr-15

JP5LDP2A

Retail

0.00

1,393,514

8,352

238

6.04%

1-Apr-12

JP5LDP2A

Retail

0.00

1,366,150

8,249

239

5.54%

1-Apr-15

JP5LDP2A

Multifamily

0.00

1,345,788

7,699

240

5.07%

11-Mar-10

JP5LDP2B

Multifamily

0.00

1,312,504

8,796

241

5.54%

1-May-15

JP5LDP2A

Self storage

0.00

1,277,410

7,300

242

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,275,000

6,141

243

5.28%

11-Feb-15

JP5LDP2A

Mobile home park

0.00

1,106,690

7,566

244

6.92%

1-May-20

JP5LDP2B

Multifamily

0.00

1,048,449

6,929

245

5.39%

1-Jun-15

JP5LDP2A

Self storage

0.00

1,023,855

5,749

246

5.78%

11-May-15

JP5LDP2A

Retail

0.00

954,000

4,595

247

4.82%

11-Feb-10

JP5LDP2A

Retail

0.00

825,000

3,310

248

4.79%

11-Jun-10

JP5LDP2A

Retail

0.00

8,352,187

33,339

249

5.36%

1-May-15

JP5LDP2A

Office

0.00

28,000,000

125,067

250

5.47%

1-Jun-12

JP5LDP2B

Multifamily

0.00

27,080,000

123,440

251

5.47%

1-Jun-12

JP5LDP2B

Multifamily

0.00

26,680,000

121,616

252

5.47%

1-Jun-12

JP5LDP2B

Multifamily

0.00

25,600,000

116,693

253

Page 31 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.42%

1-Jun-15

JP5LDP2B

Multifamily

0.00

22,750,000

102,659

254

5.44%

6-Mar-15

JP5LDP2A

Mobile home park

0.00

20,912,778

118,446

255

5.22%

11-May-10

JP5LDP2B

Multifamily

0.00

19,740,000

85,869

256

5.63%

11-Apr-15

JP5LDP2B

Multifamily

0.00

19,000,000

89,142

257

5.33%

1-May-10

JP5LDP2B

Multifamily

0.00

16,500,000

73,288

258

5.19%

1-Apr-15

JP5LDP2A

Retail

0.00

15,480,000

66,951

259

5.16%

1-Apr-15

JP5LDP2B

Multifamily

0.00

13,952,812

76,530

260

5.18%

1-Apr-15

JP5LDP2A

Retail

0.00

13,800,000

59,570

261

5.25%

1-May-15

JP5LDP2A

Office

0.00

12,902,167

71,400

262

5.39%

1-Jun-15

JP5LDP2A

Retail

0.00

12,600,000

56,595

263

5.66%

1-May-12

JP5LDP2A

Retail

0.00

12,575,164

72,811

264

5.31%

1-Apr-15

JP5LDP2A

Retail

0.00

11,562,070

64,487

265

5.56%

11-Apr-15

JP5LDP2A

Retail

0.00

9,271,106

53,155

266

5.57%

11-May-15

JP5LDP2A

Retail

0.00

7,784,322

44,631

267

5.35%

1-Apr-15

JP5LDP2A

Office

0.00

7,475,675

41,881

268

5.40%

11-May-15

JP5LDP2B

Multifamily

0.00

7,100,000

31,950

269

5.35%

1-May-15

JP5LDP2A

Office

0.00

6,900,000

30,763

270

5.65%

1-Jan-15

JP5LDP2A

Office

0.00

6,558,401

38,098

271

5.73%

6-Feb-15

JP5LDP2A

Office

0.00

6,167,176

36,103

272

5.75%

1-May-25

JP5LDP2A

Retail

0.00

5,814,838

41,002

273

5.72%

1-Apr-15

JP5LDP2A

Industrial

0.00

4,984,972

29,083

274

5.94%

11-Apr-15

JP5LDP2A

Office

0.00

4,187,945

25,019

275

5.70%

11-Mar-15

JP5LDP2B

Multifamily

0.00

3,984,293

23,216

276

Page 32 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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:

5.63%

6-Apr-15

JP5LDP2B

Multifamily

0.00

3,668,731

21,196

277

4.94%

11-Apr-10

JP5LDP2B

Multifamily

0.00

3,500,000

14,408

278

5.81%

1-May-15

JP5LDP2B

Multifamily

0.00

3,390,424

21,513

279

5.70%

1-May-15

JP5LDP2A

Retail

0.00

3,343,454

19,443

280

5.59%

1-Apr-15

JP5LDP2A

Retail

0.00

3,289,811

18,924

281

6.02%

6-May-20

JP5LDP2B

Multifamily

0.00

3,094,357

18,626

282

5.00%

6-Mar-15

JP5LDP2B

Multifamily

0.00

3,000,000

12,500

283

5.97%

1-May-15

JP5LDP2B

Multifamily

0.00

2,894,662

17,331

284

5.55%

11-May-15

JP5LDP2B

Multifamily

0.00

2,844,247

16,272

285

5.51%

11-Apr-15

JP5LDP2B

Multifamily

0.00

2,841,054

16,200

286

5.54%

11-May-15

JP5LDP2B

Multifamily

0.00

2,694,538

15,398

287

5.59%

6-Mar-15

JP5LDP2A

Multifamily

0.00

2,629,383

15,139

288

5.63%

1-Dec-14

JP5LDP2A

Retail

0.00

2,572,636

16,169

289

6.21%

6-Apr-20

JP5LDP2B

Multifamily

0.00

2,024,498

12,446

290

5.64%

1-Jun-15

JP5LDP2A

Retail

0.00

1,662,461

10,364

291

5.29%

6-Mar-15

JP5LDP2A

Multifamily

0.00

1,553,311

8,653

292

5.52%

1-Apr-15

JP5LDP2A

Retail

0.00

1,493,211

9,229

293

5.75%

1-May-15

JP5LDP2A

Self storage

0.00

1,196,585

7,549

294

5.62%

6-Mar-15

JP5LDP2A

Office

0.00

1,075,685

6,214

295

2,978,130,679

14,696,262

Page 33 of 38

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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 34 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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)

Page 35 of 38

(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:

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 36 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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 37 of 38

* 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-Jul-05
15-Jul-05

N/A

15-Aug-05

30-Jun-05

Commercial Mortgage Pass-Through Certificates

Series 2005-LDP2

ABN AMRO Acct: 722660.1

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 38 of 38

Filing Compare · JPMorgan Chase Commercial Mortgage Securities Corp. Series 2005-LDP2