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~~August 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~~August 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~~August 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~~August 2518, 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-0515-Jul-05 N/A 15-Aug-05 30-Jun-05 Administrator:Deanna Murphy 312.904.7989deanna.murphy@abnamro.com Analyst:Vamsi Kaipa 714.259.6252 vamsi.kaipa@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Other Related Information Rating InformationAsset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryHistorical Collateral PrepaymentDelinquent Loan Detail Page 2-5Page 6-8Page 9Page 10 Page 11 Page 12-13Page 14 Page 15Page 16 Page 17 Mortgage Loan Characteristics Loan Level DetailModified Loan DetailSpecially Serviced (Part I) - Loan Detail Specially Serviced (Part II) - Servicer CommentsRealized Loss DetailAppraisal Reduction Detail Page 18-20 Page 21-33Page 34Page 35 Page 36Page 37Page 38 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: JPM5LDP2 JPM5LDP2_200507_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 22-Jun-0515-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 14-Jul-2005 - 11:02 (W207-W237) (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: 5.383473% 3.388130% 15-Jul-0515-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 0.00 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 0.000000000 1000.000000000 3.812500000 Fixed 0.00 0.00 0.000000000 4.5750000000% 0.000000000 46625YNA7 A-2 257,128,000.00 0.00 0.00 257,128,000.00 980,300.50 257,128,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.914166667 Fixed 0.00 0.00 0.000000000 4.6970000000% 0.000000000 46625YNB5 A-3 367,428,000.00 0.00 0.00 367,428,000.00 1,438,174.43 367,428,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.898333320 Fixed 0.00 0.00 0.000000000 4.6780000000% 0.000000000 46625YQB2 A-3A 122,717,000.00 0.00 0.00 122,717,000.00 478,391.77 122,717,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.948333342 Fixed 0.00 0.00 0.000000000 4.7380000000% 0.000000000 46625YNC3 A-4 561,321,000.00 0.00 0.00 561,321,000.00 2,216,282.42 561,321,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.882499959 Fixed 0.00 0.00 0.000000000 4.6590000000% 0.000000000 46625YND1 A-SB 123,438,000.00 0.00 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 0.00 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 0.000000000 1000.000000000 3.983333347 Fixed 0.00 0.00 0.000000000 4.7800000000% 0.000000000 46625YNE9 A-M 247,946,000.00 0.00 0.00 247,946,000.00 987,651.57 247,946,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.034999977 4.8420000000% 0.00 0.00 0.000000000 4.8420000000% 0.000000000 46625YNF6 A-J 216,011,000.00 0.00 0.00 216,011,000.00 871,604.38 216,011,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.068333065 4.8820000000% 0.00 0.00 0.000000000 4.8820000000% 0.000000000 46625YNJ8 B 18,621,000.00 0.00 0.00 18,621,000.00 75,756.43 18,621,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.092500000 4.9110000000% 0.00 0.00 0.000000000 4.9110000000% 0.000000000 46625YNK5 C 40,968,000.00 0.00 0.00 40,968,000.00 167,661.54 40,968,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.117500192 4.9410000000% 0.00 0.00 0.000000000 4.9410000000% 0.000000000 46625YNL3 D 26,070,000.00 0.00 0.00 26,070,000.00 107,343.23 26,070,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.150833525 4.9810000000% 0.00 0.00 0.000000000 4.9810000000% 0.000000000 46625YNM1 E 26,070,000.00 0.00 0.00 26,070,000.00 108,212.23 26,070,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.174999832 5.0100000000% 0.00 0.00 0.000000000 5.0100000000% 0.000000000 46625YNN9 F 29,795,000.00 0.00 0.00 29,795,000.00 124,394.12 29,795,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.192000767 5.5077939601% 0.00 0.00 0.000000000 5.0304009387% 0.000000000 46625YNV1 G 26,070,000.00 0.00 0.00 26,070,000.00 109,285.46 26,070,000.00 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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 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: 5.383473% 3.388130% 15-Jul-0515-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 0.000000000 1000.000000000 4.454500806 5.5077939601% 0.00 0.00 0.000000000 5.3454009387% 0.000000000 46625YNY5 H 44,692,000.00 0.00 0.00 44,692,000.00 199,080.55 44,692,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.454500755 5.5077939601% 0.00 0.00 0.000000000 5.3454009387% 0.000000000 46625YPB3 J 29,795,000.00 0.00 0.00 29,795,000.00 132,721.85 29,795,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.454500712 5.5077939601% 0.00 0.00 0.000000000 5.3454009387% 0.000000000 46625YQE6 K 37,243,000.00 0.00 0.00 37,243,000.00 165,898.97 37,243,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757500224 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPE7 L 11,173,000.00 0.00 0.00 11,173,000.00 41,982.55 11,173,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757500168 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPH0 M 14,897,000.00 0.00 0.00 14,897,000.00 55,975.48 14,897,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757500224 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPL1 N 11,173,000.00 0.00 0.00 11,173,000.00 41,982.55 11,173,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757500336 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPP2 O 7,449,000.00 0.00 0.00 7,449,000.00 27,989.62 7,449,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757500336 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPS6 P 7,449,000.00 0.00 0.00 7,449,000.00 27,989.62 7,449,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757500224 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPV9 Q 11,173,000.00 0.00 0.00 11,173,000.00 41,982.55 11,173,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 3.757499919 4.5090000000% 0.00 0.00 0.000000000 4.5090000000% 0.000000000 46625YPY3 NR 37,243,402.00 0.00 0.00 37,243,402.00 139,942.08 37,243,402.00 1000.000000000 0.000000000 0.000000000 999.553703225 0.039961306 0.0512680507% 0.00 0.00 0.000000000 0.0479535680% 0.000000000 N 46625YNP4 X-1 2,979,460,402.00 0.00 0.00 2,978,130,678.43 119,063.13 2,979,460,402.00 1000.000000000 0.000000000 0.000000000 1000.000000000 0.481231226 0.7321774765% 0.00 0.00 0.000000000 0.5774774723% 0.000000000 N 46625YNH2 X-2 2,909,929,000.00 0.00 0.00 2,909,929,000.00 1,400,348.70 2,909,929,000.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 46625YQF3 R 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 46625YQG1 LR 0.00 0.00 0.00 0.00 0.00 0.00 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 3 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 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: 5.383473% 3.388130% 15-Jul-0515-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 0.00 2,929,460,402.00 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 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 4 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 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: 5.383473% 3.388130% 15-Jul-0515-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 0.000000000 1000.000000000 2.248888800 3.6281300000% 0.00 0.00 0.000000000 3.5200000000% 0.000000000 46625YNG4 A-MFL 50,000,000.00 0.00 0.00 50,000,000.00 112,444.44 50,000,000.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSW233 S 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 50,000,000.00 50,000,000.00 112,444.44 Total 50,000,000.00 0.00 0.00 112,444.44 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 5 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 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 0.000.00 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 & 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 PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 13,273,746.71 ) (1,291.10 ) (446.92 0.000.00 ) (1,738.02 1,329,723.57 0.00 1,329,723.57 0.000.000.000.000.000.00 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 0.000.00 0 0.00 0 2,978,130,678.75 295 0.00 0.00 0.00 0.00 0.00 0.00 92,791.16 0.000.000.00 92,791.16 0.000.000.000.000.000.00 0.00 ) (92,791.16 13,272,008.69 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 Page 6 of 38 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 0.000.00 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 & 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 PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 10,801,846.32 ) (1,050.73 ) (363.71 0.000.00 ) (1,414.45 1,150,173.81 0.00 1,150,173.81 0.000.000.000.000.000.00 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 0.000.00 0 0.00 0 2,423,613,184.14 235 0.00 0.00 0.00 0.00 0.00 0.00 71,200.58 0.000.000.00 71,200.58 0.000.000.000.000.000.00 0.00 ) (71,200.58 10,800,431.87 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 Page 7 of 38 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 0.000.00 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 & 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 PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 2,471,900.40 ) (240.37 ) (83.20 0.000.00 ) (323.57 179,549.76 0.00 179,549.76 0.000.000.000.000.000.00 179,549.76 2,651,450.16 2,651,126.58 554,697,044.37 60 179,549.76 0.00 0 0.000.00 0 0.00 0 554,517,494.61 60 0.00 0.00 0.00 0.00 0.00 0.00 21,590.58 0.000.000.00 21,590.58 0.000.000.000.000.000.00 0.00 ) (21,590.58 2,471,576.82 Interest Not Advanced ( Current Period ) 0.00 0.00 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered 0.00 0.000.00 0.00 0.00 Advance Summary (Advance Made by Servicer) 0 Page 8 of 38 14-Jul-2005 - 11:02 (W207-W237) (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-Jul-0515-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) 2.001.00 0.00 0.00 0.00 0.00 0.00 A-1 30 357,168.55 357,168.55 357,168.55 0.00 30.00% 30.01% 30/360 4.334000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 980,300.50 980,300.50 980,300.50 0.00 30.00% 30.01% 30/360 4.575000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 1,438,174.43 1,438,174.43 1,438,174.43 0.00 30.00% 30.01% 30/360 4.697000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3A 30 478,391.77 478,391.77 478,391.77 0.00 30.00% 30.01% 30/360 4.678000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 2,216,282.42 2,216,282.42 2,216,282.42 0.00 30.00% 30.01% 30/360 4.738000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-SB 30 479,248.03 479,248.03 479,248.03 0.00 30.00% 30.01% 30/360 4.659000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 2,179,034.72 2,179,034.72 2,179,034.72 0.00 30.00% 30.01% 30/360 4.714000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-M 30 987,651.57 987,651.57 987,651.57 0.00 20.00% 20.01% 30/360 4.780000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-J 30 871,604.38 871,604.38 871,604.38 0.00 12.75% 12.76% 30/360 4.842000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 75,756.43 75,756.43 75,756.43 0.00 12.13% 12.13% 30/360 4.882000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 167,661.54 167,661.54 167,661.54 0.00 10.75% 10.75% 30/360 4.911000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 107,343.23 107,343.23 107,343.23 0.00 9.88% 9.88% 30/360 4.941000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 108,212.23 108,212.23 108,212.23 0.00 9.00% 9.00% 30/360 4.981000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 124,394.12 124,394.12 124,394.12 0.00 8.00% 8.00% 30/360 5.010000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 109,285.46 109,285.46 109,285.46 0.00 7.13% 7.13% 30/360 5.030400939% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 199,080.55 199,080.55 199,080.55 0.00 5.63% 5.63% 30/360 5.345400939% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 132,721.85 132,721.85 132,721.85 0.00 4.63% 4.63% 30/360 5.345400939% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 165,898.97 165,898.97 165,898.97 0.00 3.38% 3.38% 30/360 5.345400939% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 41,982.55 41,982.55 41,982.55 0.00 3.00% 3.00% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 55,975.48 55,975.48 55,975.48 0.00 2.50% 2.50% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 41,982.55 41,982.55 41,982.55 0.00 2.13% 2.13% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 O 30 27,989.62 27,989.62 27,989.62 0.00 1.88% 1.88% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 27,989.62 27,989.62 27,989.62 0.00 1.63% 1.63% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Q 30 41,982.55 41,982.55 41,982.55 0.00 1.25% 1.25% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 NR 30 139,942.08 139,942.08 139,942.08 0.00 0.00% 0.00% 30/360 4.509000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-1 30 119,063.13 119,063.13 119,063.13 0.00 NA NA 30/360 0.047953568% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 X-2 30 1,400,348.70 1,400,348.70 1,400,348.70 0.00 NA NA 30/360 0.577477472% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-MFL 23 112,444.44 112,444.44 112,444.44 0.00 20.00% 20.01% Act/360 3.520000000% 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 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,187,911.47 13,187,911.47 13,187,911.47 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. 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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-0515-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 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 Interest Income 0.00 Page 10 of 38 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 Acquirea Replacement Interest Rate Swap Agreement: Collateral Posted in Connection with any Rating Agency Trigger Event: 0.00 None None None None 0.00 0.00 0.00 0.00 0.00 0.00 84,097.22 0.00 0.00 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 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 B 46625YNJ8 AA+ Aa1 AA+ C 46625YNK5 AA Aa2 AA D 46625YNL3 AA- Aa3 AA- E 46625YNM1 A+ A1 A+ F 46625YNN9 A A2 A G 46625YNV1 A- A3 A- H 46625YNY5 BBB+ Baa1 BBB+ J 46625YPB3 BBB Baa2 BBB K 46625YQE6 BBB- Baa3 BBB- L 46625YPE7 BB+ Ba1 BB+ M 46625YPH0 BB Ba2 BB N 46625YPL1 BB- Ba3 BB- O 46625YPP2 B+ B1 B+ Page 12 of 38 14-Jul-2005 - 11:02 (W207-W237) (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 have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore notbeing 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-0515-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: P 46625YPS6 B B2 B Q 46625YPV9 B- B3 B- NR 46625YPY3 NR NR NR X-1 46625YNP4 AAA Aaa AAA X-2 46625YNH2 AAA Aaa AAA A-MFL 46625YNG4 NR NR NR S 9ABSW233 NR NR NR Page 13 of 38 14-Jul-2005 - 11:02 (W207-W237) (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 have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore notbeing 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-0515-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 # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 722660.1 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% 7/15/2005 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 14 of 38 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 # Balance # Amount # Balance # 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% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 105 266 5.38% 5.35% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 15 of 38 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 16 of 38 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 # PaidThruDate Current P&I Advance Outst anding P& I Advances** Out. Property ProtectionAdvances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: Total 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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 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) 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 18 of 38 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 100,000 % 4 3,643,295 0.12 133 5.63 0.00 % 500,000 to 1,000,000 % 19 24,985,833 0.84 115 5.66 0.00 % 1,000,000 to 1,500,000 % 23 40,458,306 1.36 125 5.64 0.00 % 1,500,000 to 2,000,000 % 22 50,776,901 1.70 121 5.61 0.00 % 2,000,000 to 2,500,000 % 23 64,121,884 2.15 118 5.54 0.00 % 2,500,000 to 3,000,000 % 19 63,167,906 2.12 124 5.47 0.00 % 3,000,000 to 3,500,000 % 15 57,631,448 1.94 116 5.57 0.00 % 3,500,000 to 4,000,000 % 9 38,330,828 1.29 110 5.43 0.00 % 4,000,000 to 4,500,000 % 8 38,422,319 1.29 117 5.46 0.00 % 4,500,000 to 5,000,000 % 18 98,451,218 3.31 128 5.52 0.00 % 5,000,000 to 6,000,000 % 14 92,898,768 3.12 113 5.47 0.00 % 6,000,000 to 7,000,000 % 17 126,616,550 4.25 102 5.36 0.00 % 7,000,000 to 8,000,000 % 10 84,573,445 2.84 104 5.27 0.00 % 8,000,000 to 9,000,000 % 7 66,013,697 2.22 106 5.44 0.00 % 9,000,000 to 10,000,000 % 53 748,479,302 25.13 102 5.34 0.00 % 10,000,000 to 20,000,000 % 20 479,987,660 16.12 100 5.28 0.00 % 20,000,000 to 30,000,000 % 6 237,067,472 7.96 105 5.55 0.00 % 30,000,000 to 50,000,000 % 7 537,503,847 18.05 105 5.35 0.00 % 50,000,000 to 100,000,000 % 1 125,000,000 4.20 81 5.28 0.00 % 100,000,000 & Above % 125,000,000 825,000 2,978,130,679 295 100.00 % Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 10,095,358 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 1 19,307,037 0.65 56 4.46 0.00 % 0.000% % to 4.500% 3 67,250,273 2.26 59 4.58 0.00 % 4.501% % to 4.625% 1 7,500,000 0.25 117 4.74 0.00 % 4.626% % to 4.750% 6 128,598,016 4.32 58 4.80 0.00 % 4.751% % to 4.875% 8 58,451,581 1.96 96 4.98 0.00 % 4.876% % to 5.000% 7 62,813,294 2.11 92 5.09 0.00 % 5.001% % to 5.125% 42 463,237,712 15.55 93 5.19 0.00 % 5.126% % to 5.250% 39 695,903,264 23.37 105 5.30 0.00 % 5.251% % to 5.375% 50 538,383,987 18.08 113 5.44 0.00 % 5.376% % to 5.500% 50 338,231,465 11.36 116 5.57 0.00 % 5.501% % to 5.625% 37 283,291,674 9.51 109 5.68 0.00 % 5.626% % to 5.750% 29 207,793,609 6.98 128 5.82 0.00 % 5.751% % to 5.875% 11 41,842,471 1.40 129 5.94 0.00 % 5.876% % to 6.000% 7 57,766,695 1.94 131 6.06 0.00 % 6.001% % to 6.120% 4 7,759,600 0.26 168 6.26 0.00 % 6.126% % & Above 295 2,978,130,679 Minimum Mortgage Interest RateMaximum 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 0 0.00 0 0.00 0.00 % % to 0 60 7 53,869,430 1.81 115 5.35 0.00 % % to 61 120 2 23,878,813 0.80 135 5.37 0.00 % % to 121 180 0 0 0.00 0 0.00 0.00 % % to 181 240 0 0 0.00 0 0.00 0.00 % % & 241 Above 177 70 9 77,748,243 Minimum Remaining TermMaximum Remaining Term 2.61 % 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 30 23 331,758,987 11.14 58 4.95 0.00 % % 31 to 60 33 634,301,425 21.30 81 5.30 0.00 % % 61 to 90 211 1,799,689,925 60.43 117 5.47 0.00 % % 91 to 120 1 21,000,000 0.71 131 5.40 0.00 % % 121 to 150 12 96,853,201 3.25 172 5.80 0.00 % % 151 to 180 1 2,236,736 0.08 202 5.50 0.00 % % 181 to 210 5 14,542,162 0.49 238 5.78 0.00 % % 211 & Above 238 53 286 2,900,382,435 Minimum Remaining TermMaximum 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 15-Jul-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 19 of 38 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0.000 0.200 0 0 0.00 0 0.00 0.00 % % 0.201 0.375 0 0 0.00 0 0.00 0.00 % % 0.376 0.550 0 0 0.00 0 0.00 0.00 % % 0.551 0.725 0 0 0.00 0 0.00 0.00 % % 0.726 0.900 0 0 0.00 0 0.00 0.00 % % 0.901 1.075 0 0 0.00 0 0.00 0.00 % % 1.076 1.250 0 0 0.00 0 0.00 0.00 % % 1.251 1.425 0 0 0.00 0 0.00 0.00 % % 1.426 1.600 0 0 0.00 0 0.00 0.00 % % 1.601 1.775 0 0 0.00 0 0.00 0.00 % % 1.776 1.950 0 0 0.00 0 0.00 0.00 % % 1.951 2.125 0 0 0.00 0 0.00 0.00 % % 2.126 2.300 0 0 0.00 0 0.00 0.00 % % 2.301 2.475 0 0 0.00 0 0.00 0.00 % % 2.476 & Above 295 2,978,130,679 100.00 105 5.38 0.00 % % Unknown 0.0000.000 295 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 0 0.00 0 0.00 0.00 % % 0.000 1.050 3 40,541,639 1.36 135 6.00 0.00 % % 1.051 1.175 94 986,785,793 33.13 116 5.48 0.00 % % 1.176 1.300 72 700,918,189 23.54 104 5.43 0.00 % % 1.301 1.425 54 483,357,826 16.23 104 5.46 0.00 % % 1.426 1.550 24 282,887,134 9.50 100 5.39 0.00 % % 1.551 1.675 15 101,749,275 3.42 108 5.27 0.00 % % 1.676 1.800 3 11,771,698 0.40 105 5.42 0.00 % % 1.801 1.925 4 10,899,052 0.37 91 5.17 0.00 % % 1.926 2.050 2 14,798,434 0.50 118 5.30 0.00 % % 2.051 2.175 4 71,312,999 2.39 113 5.25 0.00 % % 2.176 2.300 2 9,883,316 0.33 118 5.12 0.00 % % 2.301 2.425 7 77,146,670 2.59 62 4.68 0.00 % % 2.426 2.550 6 150,321,053 5.05 62 4.78 0.00 % % 2.551 2.675 1 16,000,000 0.54 81 5.00 0.00 % % 2.676 & Above 4 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 47 342,022,673 11.48 108 5.35 0.00 % % California 25 326,262,226 10.96 102 5.38 0.00 % % Florida 21 253,964,214 8.53 97 5.31 0.00 % % New York 12 214,729,154 7.21 120 5.29 0.00 % % Missouri 3 143,515,406 4.82 83 5.27 0.00 % % Utah 7 135,547,465 4.55 68 4.95 0.00 % % Virginia 6 121,277,315 4.07 114 5.36 0.00 % % Tennessee 10 116,723,069 3.92 102 5.37 0.00 % % Michigan 12 109,372,496 3.67 90 5.37 0.00 % % Massachusetts 5 106,066,267 3.56 117 5.54 0.00 % % Washington 10 103,084,202 3.46 107 5.55 0.00 % % Louisiana 3 94,373,214 3.17 122 5.83 0.00 % % Indiana 9 92,706,587 3.11 108 5.47 0.00 % % New Jersey 7 85,876,226 2.88 131 5.53 0.00 % % Arizona 9 72,145,006 2.42 84 5.26 0.00 % % Wisconsin 6 67,492,500 2.27 118 5.31 0.00 % % Oregon 7 61,937,684 2.08 118 5.49 0.00 % % Ohio 7 56,269,005 1.89 107 5.45 0.00 % % Illinois 13 54,615,500 1.83 115 5.43 0.00 % % Georgia 12 50,580,082 1.70 100 5.57 0.00 % % Iowa 2 43,239,693 1.45 116 5.33 0.00 % % Delaware 2 39,912,778 1.34 116 5.53 0.00 % % South Carolina 9 37,247,184 1.25 97 5.41 0.00 % % North Carolina 4 37,092,426 1.25 92 5.53 0.00 % % Pennsylvania 8 31,853,319 1.07 98 5.49 0.00 % % Colorado 8 27,884,013 0.94 105 5.39 0.00 % % Maryland 3 24,217,945 0.81 118 5.51 0.00 % % West Virginia 1 23,951,024 0.80 118 5.50 0.00 % % Minnesota 3 19,230,446 0.65 117 5.50 0.00 % % Oklahoma 3 18,347,003 0.62 117 5.44 0.00 % % Idaho 3 15,735,727 0.53 118 5.45 0.00 % % Connecticut 3 13,894,111 0.47 106 5.56 0.00 % % Alabama 5 12,228,969 0.41 106 5.37 0.00 % % District of Columbia 1 5,440,000 0.18 118 5.36 0.00 % % New Mexico 2 4,461,632 0.15 116 5.40 0.00 % % Kansas 1 3,493,251 0.12 118 5.76 0.00 % % Mississippi 1 3,158,481 0.11 237 5.69 0.00 % % Arkansas 1 2,297,630 0.08 119 5.82 0.00 % % New Hampshire 1 2,236,736 0.08 202 5.50 0.00 % % Kentucky 1 1,645,234 0.06 117 5.91 0.00 % % Montana 1 1,106,690 0.04 115 5.28 0.00 % % Rhode Island 1 896,096 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 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 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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 62 921,528,467 30.94 110 5.47 0.00 % % Multifamily 73 628,360,642 21.10 93 5.38 0.00 % % Industrial 16 162,759,879 5.47 110 5.37 0.00 % % Other 1 125,000,000 4.20 81 5.28 0.00 % % Mobile home park 10 51,182,696 1.72 109 5.43 0.00 % % Self storage 15 42,110,932 1.41 128 5.69 0.00 % % Lodging 3 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 10 72,250,958 2.43 96 5.40 0.00 % % Full Amortizing 9 30,522,672 1.02 206 5.82 0.00 % % IO Maturity Balloon 41 708,551,024 23.79 80 5.15 0.00 % % IO/Amortizing/Balloon 71 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 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 295 2,978,130,679 100.00 % 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 1 6,746,157 0.23 53 5.20 0.00 % % 2009 22 325,012,830 10.91 58 4.94 0.00 % % 2010 4 35,960,968 1.21 72 5.11 0.00 % % 2011 30 601,793,649 20.21 81 5.31 0.00 % % 2012 4 99,952,271 3.36 94 5.33 0.00 % % 2013 1 2,572,636 0.09 113 5.63 0.00 % % 2014 212 1,747,581,256 58.68 118 5.47 0.00 % % 2015 21 158,510,912 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-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: IN 5.53% 11-Mar-15 JP5LDP2A Industrial 0.00 2,068,897 12,818 1 CA 5.62% 11-Apr-15 JP5LDP2A Retail 0.00 3,832,855 23,919 2 GA 5.52% 11-Apr-15 JP5LDP2A Retail 0.00 1,694,675 9,674 3 CO 5.37% 11-Apr-15 JP5LDP2A Retail 0.00 2,865,713 16,090 4 AL 5.52% 11-Apr-15 JP5LDP2A Retail 0.00 2,576,902 14,710 5 CT 5.76% 11-Apr-15 JP5LDP2A Office 0.00 6,249,000 29,995 6 TX 5.71% 11-Apr-15 JP5LDP2A Office 0.00 5,000,000 23,792 7 WA 5.73% 11-Apr-15 JP5LDP2B Multifamily 0.00 2,991,002 17,469 8 WA 5.28% 11-Apr-13 JP5LDP2A Office 0.00 8,771,049 48,758 9 OR 6.06% 11-Apr-15 JP5LDP2A Lodging 0.00 5,078,876 33,047 10 NC 5.81% 11-May-15 JP5LDP2A Retail 0.00 1,547,044 9,105 11 WA 5.76% 11-May-15 JP5LDP2A Retail 0.00 9,200,000 44,160 12 RI 5.88% 11-May-25 JP5LDP2A Office 0.00 896,096 6,431 13 SC 5.54% 11-May-15 JP5LDP2B Multifamily 0.00 3,290,269 20,344 14 TX 5.93% 11-May-15 JP5LDP2A Retail 0.00 968,198 5,772 15 NM 5.58% 11-May-15 JP5LDP2A Retail 0.00 1,995,989 11,456 16 LA 5.83% 11-May-15 JP5LDP2A Office 0.00 90,000,000 437,250 17 MI 5.69% 11-May-15 JP5LDP2A Retail 0.00 2,090,882 14,672 18 OR 5.49% 11-May-15 JP5LDP2A Office 0.00 39,100,000 178,883 19 TX 5.45% 11-May-15 JP5LDP2A Industrial 0.00 2,245,359 12,705 20 MN 5.34% 11-May-15 JP5LDP2A Retail 0.00 6,985,217 39,045 21 TX 5.54% 11-May-15 JP5LDP2A Retail 0.00 2,395,145 13,687 22 NH 5.50% 11-May-22 JP5LDP2A Self storage 0.00 2,236,736 17,101 23 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: ID 5.48% 11-May-15 JP5LDP2A Office 0.00 6,985,654 39,657 24 IL 6.13% 11-Jun-15 JP5LDP2A Lodging 0.00 2,993,606 21,719 25 ID 5.54% 11-Jun-15 JP5LDP2B Multifamily 0.00 5,450,073 31,116 26 WA 5.64% 11-Jun-12 JP5LDP2A Office 0.00 24,473,882 141,268 27 MI 5.42% 11-Jun-15 JP5LDP2A Retail 0.00 5,144,278 28,983 28 WA 5.42% 11-Jun-15 JP5LDP2A Retail 0.00 3,895,667 21,948 29 MO 5.28% 1-Apr-12 JP5LDP2A Other 0.00 125,000,000 550,000 30 UT 4.79% 11-Jun-10 JP5LDP2A Retail 0.00 90,428,329 360,960 31 NY 5.27% 1-Jun-15 JP5LDP2A Retail 0.00 90,000,000 394,875 32 CA 5.33% 1-May-13 JP5LDP2A Office 0.00 80,182,200 356,143 33 MA 5.55% 1-Jun-15 JP5LDP2A Retail 0.00 70,643,318 403,762 34 CA 5.31% 1-May-15 JP5LDP2A Office 0.00 60,000,000 265,500 35 VA 5.43% 1-Jun-15 JP5LDP2A Office 0.00 56,250,000 254,531 36 TN 5.33% 1-Jun-15 JP5LDP2A Retail 0.00 46,000,000 204,317 37 FL 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 45,000,000 194,315 38 MI 5.72% 1-Jan-12 JP5LDP2A Office 0.00 38,600,000 183,993 39 FL 6.06% 1-Apr-15 JP5LDP2A Office 0.00 34,403,458 208,178 40 IN 5.68% 1-Jun-15 JP5LDP2B Multifamily 0.00 33,964,014 196,862 41 CA 4.58% 11-Jun-10 JP5LDP2A Retail 0.00 29,623,024 113,061 42 FL 4.58% 11-May-10 JP5LDP2A Retail 0.00 26,853,024 102,489 43 UT 5.25% 1-Apr-12 JP5LDP2B Multifamily 0.00 26,400,000 115,538 44 WA 5.33% 1-May-15 JP5LDP2A Retail 0.00 25,200,000 111,930 45 WV 5.50% 1-May-15 JP5LDP2A Industrial 0.00 23,951,024 136,269 46 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 22 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: VA 5.23% 1-Apr-15 JP5LDP2A Office 0.00 23,322,235 128,926 47 IA 5.15% 1-May-12 JP5LDP2A Industrial 0.00 22,761,297 97,627 48 OH 5.25% 1-Jan-15 JP5LDP2A Retail 0.00 22,000,000 96,250 49 NY 5.40% 1-Jun-16 JP5LDP2A Office 0.00 22,000,000 99,000 50 NY 5.40% 1-Jun-16 JP5LDP2A Office 0.00 21,000,000 94,500 51 MI 5.13% 1-May-11 JP5LDP2A Office 0.00 20,550,000 87,783 52 IA 5.53% 1-May-18 JP5LDP2A Industrial 0.00 20,478,396 116,897 53 NY 5.33% 1-May-15 JP5LDP2A Office 0.00 20,352,000 90,312 54 TX 5.10% 1-May-12 JP5LDP2A Office 0.00 19,645,057 83,442 55 TX 4.46% 11-Mar-10 JP5LDP2A Retail 0.00 19,307,037 71,758 56 CA 5.43% 1-May-15 JP5LDP2A Industrial 0.00 19,000,000 85,975 57 NJ 5.84% 1-May-20 JP5LDP2A Retail 0.00 18,946,762 120,566 58 VA 5.39% 1-Apr-12 JP5LDP2A Office 0.00 18,000,000 80,850 59 CA 5.56% 1-Jun-15 JP5LDP2A Retail 0.00 17,980,519 102,881 60 TN 5.25% 1-May-12 JP5LDP2A Industrial 0.00 17,827,200 77,949 61 AZ 4.82% 11-Apr-10 JP5LDP2A Retail 0.00 17,071,500 68,499 62 CA 5.63% 1-May-10 JP5LDP2B Multifamily 0.00 16,400,000 76,875 63 CA 5.73% 11-Apr-10 JP5LDP2A Retail 0.00 16,250,000 77,594 64 WI 5.61% 1-May-15 JP5LDP2A Office 0.00 16,000,000 74,800 65 FL 5.00% 11-Apr-12 JP5LDP2A Retail 0.00 16,000,000 66,667 66 NY 4.97% 1-May-15 JP5LDP2A Retail 0.00 15,963,475 85,598 67 NY 5.48% 1-Apr-15 JP5LDP2A Retail 0.00 15,949,466 90,646 68 TX 5.48% 1-Jun-15 JP5LDP2A Office 0.00 15,482,970 87,813 69 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 23 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NJ 5.57% 1-Jun-15 JP5LDP2A Office 0.00 15,483,257 88,689 70 NY 5.05% 1-Apr-15 JP5LDP2A Office 0.00 14,699,174 79,633 71 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 14,600,000 63,044 72 MA 5.66% 1-May-15 JP5LDP2A Office 0.00 14,500,000 68,392 73 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 14,250,000 61,533 74 CA 5.56% 1-Jun-15 JP5LDP2A Retail 0.00 13,984,848 80,018 75 FL 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 13,960,000 60,281 76 FL 5.18% 1-Apr-12 JP5LDP2A Multifamily 0.00 13,760,000 59,417 77 IN 5.16% 1-May-15 JP5LDP2A Office 0.00 13,182,150 56,683 78 TX 5.34% 1-May-15 JP5LDP2A Office 0.00 13,071,145 58,167 79 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 12,640,000 54,581 80 TX 5.68% 1-Apr-20 JP5LDP2A Retail 0.00 12,500,000 59,167 81 TX 5.84% 1-Jun-20 JP5LDP2A Retail 0.00 12,287,376 72,484 82 IN 5.23% 1-May-15 JP5LDP2B Multifamily 0.00 11,974,059 66,116 83 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 11,720,000 50,608 84 TX 5.53% 1-Jun-15 JP5LDP2A Office 0.00 11,487,483 65,512 85 WA 5.87% 11-May-15 JP5LDP2B Multifamily 0.00 11,300,000 55,276 86 MO 5.41% 1-May-15 JP5LDP2A Industrial 0.00 11,076,906 62,399 87 MI 4.56% 11-Jun-10 JP5LDP2A Retail 0.00 10,774,225 40,942 88 PA 5.65% 1-May-10 JP5LDP2A Office 0.00 10,640,000 50,097 89 VA 5.31% 1-May-15 JP5LDP2A Office 0.00 10,608,000 46,940 90 MN 5.59% 1-Mar-15 JP5LDP2A Retail 0.00 10,457,773 60,212 91 WI 5.27% 11-Jun-15 JP5LDP2A Retail 0.00 10,400,418 70,365 92 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 24 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: TX 5.18% 1-Apr-12 JP5LDP2A Multifamily 0.00 10,400,000 44,908 93 TX 5.25% 1-Apr-12 JP5LDP2A Multifamily 0.00 10,280,000 44,990 94 TX 5.62% 1-Jun-15 JP5LDP2A Retail 0.00 10,229,042 58,915 95 AZ 5.38% 11-May-15 JP5LDP2A Mobile home park 0.00 10,200,000 45,730 96 TX 5.36% 1-Mar-15 JP5LDP2B Multifamily 0.00 10,077,244 56,574 97 TN 4.99% 1-Dec-11 JP5LDP2A Industrial 0.00 9,762,000 40,610 98 VA 5.22% 1-Apr-15 JP5LDP2A Office 0.00 9,717,532 53,659 99 NJ 5.44% 1-May-15 JP5LDP2A Retail 0.00 9,480,362 53,583 100 FL 5.97% 11-May-15 JP5LDP2A Retail 0.00 9,382,697 56,177 101 TX 5.18% 1-Apr-12 JP5LDP2A Multifamily 0.00 9,200,000 39,727 102 OK 5.40% 1-Feb-15 JP5LDP2A Retail 0.00 8,849,889 49,976 103 SC 5.28% 1-Jun-15 JP5LDP2B Multifamily 0.00 8,800,000 38,720 104 CO 5.10% 1-May-12 JP5LDP2A Office 0.00 8,694,200 36,929 105 TX 5.18% 1-Apr-12 JP5LDP2A Multifamily 0.00 8,480,000 36,617 106 IL 5.27% 11-Jun-15 JP5LDP2A Retail 0.00 8,430,075 57,034 107 CA 6.03% 1-May-20 JP5LDP2A Retail 0.00 8,095,346 68,924 108 FL 5.19% 11-Mar-15 JP5LDP2A Retail 0.00 8,100,000 35,033 109 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 8,000,698 34,548 110 OK 5.42% 1-Jun-15 JP5LDP2B Multifamily 0.00 8,000,000 36,147 111 MA 5.50% 1-May-15 JP5LDP2A Retail 0.00 7,865,000 36,048 112 SC 5.61% 11-Apr-10 JP5LDP2B Multifamily 0.00 7,670,000 35,857 113 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 7,600,000 32,818 114 MI 4.74% 1-Apr-15 JP5LDP2A Retail 0.00 7,500,000 29,625 115 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 25 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 5.91% 11-Apr-15 JP5LDP2A Self storage 0.00 7,478,336 44,533 116 NJ 5.45% 1-Jun-15 JP5LDP2A Industrial 0.00 7,441,769 42,067 117 MO 4.82% 11-Apr-10 JP5LDP2A Retail 0.00 7,438,500 29,847 118 MD 5.47% 11-Apr-15 JP5LDP2A Industrial 0.00 7,430,000 33,868 119 TX 5.18% 1-Apr-12 JP5LDP2B Multifamily 0.00 7,300,000 31,522 120 AZ 5.64% 1-May-15 JP5LDP2A Office 0.00 7,300,000 34,310 121 IL 5.52% 11-May-15 JP5LDP2A Retail 0.00 7,140,000 32,844 122 FL 5.24% 11-May-10 JP5LDP2A Mobile home park 0.00 7,085,000 30,938 123 MA 5.12% 1-May-13 JP5LDP2A Office 0.00 7,007,949 29,889 124 GA 5.54% 1-May-15 JP5LDP2A Retail 0.00 6,900,000 31,855 125 CA 5.44% 11-Apr-15 JP5LDP2B Multifamily 0.00 6,878,028 38,918 126 WI 5.27% 11-Jun-15 JP5LDP2A Retail 0.00 6,803,919 46,032 127 TX 5.20% 1-Dec-09 JP5LDP2B Multifamily 0.00 6,746,157 37,340 128 CA 5.50% 11-Jun-15 JP5LDP2A Lodging 0.00 6,639,642 40,837 129 NC 5.65% 1-Mar-15 JP5LDP2A Office 0.00 6,549,895 37,959 130 MI 5.14% 1-May-15 JP5LDP2A Office 0.00 6,485,679 35,452 131 MA 5.59% 1-May-15 JP5LDP2A Retail 0.00 6,050,000 28,183 132 CA 5.39% 1-Jun-15 JP5LDP2A Office 0.00 5,993,296 33,654 133 TX 5.89% 1-May-20 JP5LDP2A Self storage 0.00 5,988,757 35,550 134 FL 5.11% 1-May-15 JP5LDP2A Office 0.00 5,804,410 24,717 135 OH 5.58% 1-Mar-15 JP5LDP2A Retail 0.00 5,714,874 32,868 136 MI 5.61% 1-May-15 JP5LDP2A Retail 0.00 5,688,642 32,758 137 TX 5.49% 1-May-15 JP5LDP2A Retail 0.00 5,688,000 26,023 138 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 26 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: TX 5.12% 11-Mar-10 JP5LDP2A Multifamily 0.00 5,650,000 24,107 139 DC 5.36% 1-May-15 JP5LDP2A Office 0.00 5,440,000 24,299 140 CA 5.22% 1-May-15 JP5LDP2A Office 0.00 5,400,000 23,490 141 TX 5.86% 1-May-20 JP5LDP2A Retail 0.00 5,240,097 31,005 142 OH 5.38% 1-Mar-15 JP5LDP2B Multifamily 0.00 5,237,872 29,471 143 PA 5.32% 11-Apr-15 JP5LDP2A Office 0.00 5,083,358 28,384 144 TX 5.99% 1-Apr-15 JP5LDP2A Retail 0.00 5,025,686 30,185 145 WI 5.27% 11-Jun-15 JP5LDP2A Retail 0.00 5,008,163 33,883 146 IL 5.24% 1-May-15 JP5LDP2A Office 0.00 4,989,214 27,579 147 FL 4.99% 1-Jun-15 JP5LDP2A Industrial 0.00 4,894,102 26,274 148 IL 5.63% 1-Apr-15 JP5LDP2A Office 0.00 4,785,301 27,647 149 FL 5.34% 1-Jan-15 JP5LDP2A Retail 0.00 4,648,668 26,105 150 IN 5.82% 11-Apr-15 JP5LDP2A Office 0.00 4,586,460 27,049 151 TX 5.25% 11-Feb-15 JP5LDP2B Multifamily 0.00 4,533,603 25,180 152 MI 5.40% 11-Mar-15 JP5LDP2B Multifamily 0.00 4,500,000 20,250 153 SC 4.82% 11-Feb-10 JP5LDP2A Retail 0.00 4,482,500 17,986 154 CA 5.42% 11-Apr-15 JP5LDP2A Retail 0.00 4,385,931 24,762 155 IN 5.27% 11-Jun-15 JP5LDP2A Retail 0.00 4,374,660 29,597 156 CT 5.77% 1-May-15 JP5LDP2A Retail 0.00 4,191,919 24,563 157 IL 5.24% 1-May-15 JP5LDP2A Office 0.00 4,091,156 22,615 158 IN 5.58% 1-May-15 JP5LDP2A Retail 0.00 4,075,000 18,949 159 TN 5.49% 1-May-15 JP5LDP2A Retail 0.00 4,041,718 22,970 160 IL 5.83% 1-May-15 JP5LDP2A Retail 0.00 4,000,000 19,433 161 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 27 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: NY 5.74% 1-Apr-13 JP5LDP2A Industrial 0.00 3,991,073 28,061 162 NY 5.29% 1-May-15 JP5LDP2A Office 0.00 3,991,462 22,187 163 IL 5.31% 1-May-15 JP5LDP2A Retail 0.00 3,911,669 21,792 164 IL 5.30% 11-Mar-12 JP5LDP2B Multifamily 0.00 3,900,000 17,225 165 GA 5.78% 11-May-15 JP5LDP2A Retail 0.00 3,880,000 18,689 166 IL 5.33% 1-May-15 JP5LDP2A Retail 0.00 3,791,958 21,172 167 TX 5.52% 1-Apr-15 JP5LDP2A Multifamily 0.00 3,788,096 21,624 168 MI 6.11% 1-Nov-18 JP5LDP2A Office 0.00 3,769,615 34,502 169 TX 5.83% 1-May-15 JP5LDP2B Multifamily 0.00 3,692,974 21,781 170 NJ 5.19% 1-Apr-15 JP5LDP2A Retail 0.00 3,533,056 21,148 171 KS 5.76% 1-May-15 JP5LDP2A Retail 0.00 3,493,251 20,447 172 TN 5.65% 1-May-15 JP5LDP2B Multifamily 0.00 3,489,870 21,808 173 CA 5.34% 1-Apr-15 JP5LDP2A Self storage 0.00 3,488,625 19,523 174 AL 5.39% 1-Jun-15 JP5LDP2A Self storage 0.00 3,471,117 19,492 175 CT 4.93% 1-May-11 JP5LDP2A Office 0.00 3,453,192 14,175 176 OR 5.19% 1-May-15 JP5LDP2B Multifamily 0.00 3,392,588 18,649 177 VA 5.45% 1-Mar-20 JP5LDP2A Retail 0.00 3,379,548 20,778 178 FL 5.38% 1-Apr-15 JP5LDP2A Industrial 0.00 3,300,000 14,795 179 ID 5.26% 11-Mar-15 JP5LDP2A Retail 0.00 3,300,000 14,465 180 MS 5.69% 1-Apr-25 JP5LDP2A Retail 0.00 3,158,481 22,217 181 SC 5.50% 1-May-15 JP5LDP2A Retail 0.00 3,153,552 17,942 182 IL 5.37% 1-Apr-15 JP5LDP2A Retail 0.00 3,089,976 17,340 183 TN 5.57% 1-Apr-15 JP5LDP2A Retail 0.00 3,089,392 17,732 184 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 28 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WA 5.20% 1-Jun-15 JP5LDP2A Office 0.00 2,996,523 16,464 185 OR 5.18% 11-May-15 JP5LDP2A Retail 0.00 2,993,446 16,436 186 NJ 5.74% 11-Apr-15 JP5LDP2A Retail 0.00 2,991,021 17,488 187 LA 5.69% 1-Apr-25 JP5LDP2A Retail 0.00 2,979,699 20,960 188 PA 5.52% 1-Apr-15 JP5LDP2A Multifamily 0.00 2,791,229 15,933 189 SC 5.50% 1-Apr-15 JP5LDP2A Retail 0.00 2,791,193 15,898 190 FL 5.84% 11-Mar-15 JP5LDP2A Retail 0.00 2,759,451 16,324 191 FL 5.79% 1-Apr-15 JP5LDP2A Self storage 0.00 2,613,631 16,578 192 AL 5.39% 1-Jun-15 JP5LDP2A Self storage 0.00 2,597,095 14,584 193 FL 5.64% 1-May-15 JP5LDP2A Retail 0.00 2,594,853 14,992 194 AL 5.16% 11-Apr-10 JP5LDP2B Multifamily 0.00 2,560,000 11,008 195 CA 5.31% 1-Jun-10 JP5LDP2A Office 0.00 2,550,000 11,284 196 OR 5.55% 11-Apr-15 JP5LDP2A Retail 0.00 2,500,000 11,563 197 CA 5.60% 1-Apr-15 JP5LDP2A Retail 0.00 2,492,297 14,352 198 UT 5.69% 11-Mar-15 JP5LDP2A Self storage 0.00 2,490,162 14,494 199 GA 5.54% 11-Feb-15 JP5LDP2B Multifamily 0.00 2,475,000 11,426 200 NY 5.63% 1-May-15 JP5LDP2A Multifamily 0.00 2,470,000 11,588 201 NM 5.25% 11-Feb-15 JP5LDP2A Mobile home park 0.00 2,465,644 13,695 202 CO 5.76% 11-May-15 JP5LDP2A Office 0.00 2,465,237 14,430 203 TX 5.60% 11-May-15 JP5LDP2B Multifamily 0.00 2,395,207 13,778 204 AZ 5.60% 1-Apr-15 JP5LDP2A Retail 0.00 2,392,605 13,778 205 PA 5.44% 11-May-15 JP5LDP2A Retail 0.00 2,320,194 13,114 206 NC 5.72% 1-May-15 JP5LDP2A Retail 0.00 2,315,487 13,495 207 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 29 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: AR 5.82% 1-Jun-15 JP5LDP2A Office 0.00 2,297,630 13,525 208 AZ 5.71% 1-Jun-15 JP5LDP2A Self storage 0.00 2,197,686 12,783 209 CA 5.78% 11-May-11 JP5LDP2A Self storage 0.00 2,195,776 12,881 210 CO 5.57% 11-Mar-15 JP5LDP2A Mobile home park 0.00 2,151,276 12,359 211 TX 5.39% 11-Mar-15 JP5LDP2B Multifamily 0.00 2,091,184 11,779 212 TX 5.47% 1-Jun-15 JP5LDP2A Mobile home park 0.00 1,995,393 13,724 213 UT 5.86% 11-May-15 JP5LDP2B Multifamily 0.00 1,996,227 11,812 214 IL 5.24% 1-May-15 JP5LDP2A Office 0.00 1,995,686 11,032 215 IN 5.97% 11-May-15 JP5LDP2A Mobile home park 0.00 1,981,346 11,863 216 AZ 6.09% 11-Apr-15 JP5LDP2A Self storage 0.00 1,958,893 12,782 217 UT 5.68% 1-May-15 JP5LDP2A Self storage 0.00 1,896,267 10,998 218 CA 4.98% 1-Apr-20 JP5LDP2A Office 0.00 1,878,813 15,005 219 MN 5.61% 1-May-15 JP5LDP2A Mobile home park 0.00 1,787,456 14,813 220 TX 5.25% 11-Feb-15 JP5LDP2B Multifamily 0.00 1,749,812 9,719 221 GA 5.78% 11-May-15 JP5LDP2A Retail 0.00 1,720,000 8,285 222 MI 5.51% 1-May-15 JP5LDP2A Retail 0.00 1,696,538 9,663 223 TX 6.15% 1-May-25 JP5LDP2A Retail 0.00 1,693,046 12,329 224 CO 5.41% 1-Apr-15 JP5LDP2A Retail 0.00 1,694,553 9,557 225 KY 5.91% 1-Apr-15 JP5LDP2A Retail 0.00 1,645,234 9,797 226 GA 5.78% 11-May-15 JP5LDP2A Retail 0.00 1,630,000 7,851 227 CA 5.82% 1-Apr-15 JP5LDP2A Retail 0.00 1,595,290 9,408 228 CO 5.57% 1-May-15 JP5LDP2A Industrial 0.00 1,546,884 8,869 229 TN 5.75% 1-Jun-15 JP5LDP2A Retail 0.00 1,543,387 9,016 230 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 30 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: OK 5.77% 11-May-15 JP5LDP2A Mobile home park 0.00 1,497,114 8,773 231 IL 5.38% 1-May-15 JP5LDP2A Retail 0.00 1,496,859 8,404 232 PA 5.56% 1-Apr-15 JP5LDP2A Multifamily 0.00 1,495,340 8,573 233 OR 5.43% 1-May-15 JP5LDP2B Multifamily 0.00 1,397,100 7,888 234 TX 5.54% 1-Apr-15 JP5LDP2A Retail 0.00 1,395,632 7,984 235 GA 5.80% 1-Apr-15 JP5LDP2B Multifamily 0.00 1,393,947 8,850 236 GA 5.78% 11-May-15 JP5LDP2A Retail 0.00 1,395,000 6,719 237 LA 5.97% 11-Apr-15 JP5LDP2A Retail 0.00 1,393,514 8,352 238 CO 6.04% 1-Apr-12 JP5LDP2A Retail 0.00 1,366,150 8,249 239 PA 5.54% 1-Apr-15 JP5LDP2A Multifamily 0.00 1,345,788 7,699 240 NY 5.07% 11-Mar-10 JP5LDP2B Multifamily 0.00 1,312,504 8,796 241 PA 5.54% 1-May-15 JP5LDP2A Self storage 0.00 1,277,410 7,300 242 GA 5.78% 11-May-15 JP5LDP2A Retail 0.00 1,275,000 6,141 243 MT 5.28% 11-Feb-15 JP5LDP2A Mobile home park 0.00 1,106,690 7,566 244 TN 6.92% 1-May-20 JP5LDP2B Multifamily 0.00 1,048,449 6,929 245 AL 5.39% 1-Jun-15 JP5LDP2A Self storage 0.00 1,023,855 5,749 246 GA 5.78% 11-May-15 JP5LDP2A Retail 0.00 954,000 4,595 247 SC 4.82% 11-Feb-10 JP5LDP2A Retail 0.00 825,000 3,310 248 UT 4.79% 11-Jun-10 JP5LDP2A Retail 0.00 8,352,187 33,339 249 NJ 5.36% 1-May-15 JP5LDP2A Office 0.00 28,000,000 125,067 250 TN 5.47% 1-Jun-12 JP5LDP2B Multifamily 0.00 27,080,000 123,440 251 NC 5.47% 1-Jun-12 JP5LDP2B Multifamily 0.00 26,680,000 121,616 252 GA 5.47% 1-Jun-12 JP5LDP2B Multifamily 0.00 25,600,000 116,693 253 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 31 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: FL 5.42% 1-Jun-15 JP5LDP2B Multifamily 0.00 22,750,000 102,659 254 DE 5.44% 6-Mar-15 JP5LDP2A Mobile home park 0.00 20,912,778 118,446 255 AZ 5.22% 11-May-10 JP5LDP2B Multifamily 0.00 19,740,000 85,869 256 DE 5.63% 11-Apr-15 JP5LDP2B Multifamily 0.00 19,000,000 89,142 257 IN 5.33% 1-May-10 JP5LDP2B Multifamily 0.00 16,500,000 73,288 258 WI 5.19% 1-Apr-15 JP5LDP2A Retail 0.00 15,480,000 66,951 259 FL 5.16% 1-Apr-15 JP5LDP2B Multifamily 0.00 13,952,812 76,530 260 WI 5.18% 1-Apr-15 JP5LDP2A Retail 0.00 13,800,000 59,570 261 TX 5.25% 1-May-15 JP5LDP2A Office 0.00 12,902,167 71,400 262 MD 5.39% 1-Jun-15 JP5LDP2A Retail 0.00 12,600,000 56,595 263 OH 5.66% 1-May-12 JP5LDP2A Retail 0.00 12,575,164 72,811 264 FL 5.31% 1-Apr-15 JP5LDP2A Retail 0.00 11,562,070 64,487 265 WA 5.56% 11-Apr-15 JP5LDP2A Retail 0.00 9,271,106 53,155 266 AZ 5.57% 11-May-15 JP5LDP2A Retail 0.00 7,784,322 44,631 267 OR 5.35% 1-Apr-15 JP5LDP2A Office 0.00 7,475,675 41,881 268 CO 5.40% 11-May-15 JP5LDP2B Multifamily 0.00 7,100,000 31,950 269 PA 5.35% 1-May-15 JP5LDP2A Office 0.00 6,900,000 30,763 270 OH 5.65% 1-Jan-15 JP5LDP2A Office 0.00 6,558,401 38,098 271 CA 5.73% 6-Feb-15 JP5LDP2A Office 0.00 6,167,176 36,103 272 TX 5.75% 1-May-25 JP5LDP2A Retail 0.00 5,814,838 41,002 273 WA 5.72% 1-Apr-15 JP5LDP2A Industrial 0.00 4,984,972 29,083 274 MD 5.94% 11-Apr-15 JP5LDP2A Office 0.00 4,187,945 25,019 275 UT 5.70% 11-Mar-15 JP5LDP2B Multifamily 0.00 3,984,293 23,216 276 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 32 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 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-Jul-0515-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 OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: TX 5.63% 6-Apr-15 JP5LDP2B Multifamily 0.00 3,668,731 21,196 277 AZ 4.94% 11-Apr-10 JP5LDP2B Multifamily 0.00 3,500,000 14,408 278 SC 5.81% 1-May-15 JP5LDP2B Multifamily 0.00 3,390,424 21,513 279 FL 5.70% 1-May-15 JP5LDP2A Retail 0.00 3,343,454 19,443 280 TX 5.59% 1-Apr-15 JP5LDP2A Retail 0.00 3,289,811 18,924 281 TX 6.02% 6-May-20 JP5LDP2B Multifamily 0.00 3,094,357 18,626 282 NY 5.00% 6-Mar-15 JP5LDP2B Multifamily 0.00 3,000,000 12,500 283 TX 5.97% 1-May-15 JP5LDP2B Multifamily 0.00 2,894,662 17,331 284 SC 5.55% 11-May-15 JP5LDP2B Multifamily 0.00 2,844,247 16,272 285 TN 5.51% 11-Apr-15 JP5LDP2B Multifamily 0.00 2,841,054 16,200 286 CA 5.54% 11-May-15 JP5LDP2B Multifamily 0.00 2,694,538 15,398 287 OH 5.59% 6-Mar-15 JP5LDP2A Multifamily 0.00 2,629,383 15,139 288 MI 5.63% 1-Dec-14 JP5LDP2A Retail 0.00 2,572,636 16,169 289 TX 6.21% 6-Apr-20 JP5LDP2B Multifamily 0.00 2,024,498 12,446 290 GA 5.64% 1-Jun-15 JP5LDP2A Retail 0.00 1,662,461 10,364 291 OH 5.29% 6-Mar-15 JP5LDP2A Multifamily 0.00 1,553,311 8,653 292 TX 5.52% 1-Apr-15 JP5LDP2A Retail 0.00 1,493,211 9,229 293 FL 5.75% 1-May-15 JP5LDP2A Self storage 0.00 1,196,585 7,549 294 CA 5.62% 6-Mar-15 JP5LDP2A Office 0.00 1,075,685 6,214 295 2,978,130,679 14,696,262 0 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 33 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 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-Jul-0515-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: 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 34 of 38 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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-0515-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: 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. Page 36 of 38 J.P. Morgan Chase Commercial Mortgage Securities Corp. Payment Date:Prior Payment:Next Payment:Record Date: 15-Jul-0515-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 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A. 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-0515-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 14-Jul-2005 - 11:02 (W207-W237) (c) 2005 LaSalle Bank N.A.

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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

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

Page 10

Page 11-12
Page 13

Page 14
Page 15

Page 16-17

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_200508_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:
Current Index:
Next Index:

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

5.547047%

3.388130%
3.571250%

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

104

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722660.1

988.369512402

10.272568331

0.000000000

978.096944071

3.569661250

Fixed

0.00

0.000000000

4.3340000000%

0.000000000

46625YMZ3

A-1

98,893,000.00

1,015,885.10

0.00

96,726,941.09

353,014.51

97,742,826.19

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

999.676310202

0.281935760

0.000000000

999.394374442

3.927061765

Fixed

0.00

0.000000000

4.7140000000%

0.000000000

46625YNS8

A-1A

554,697,000.00

156,388.92

0.00

554,361,061.32

2,178,329.38

554,517,450.24

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

4.327328347

5.5077277046%

0.00

0.000000000

5.1927939601%

0.000000000

46625YNV1

26,070,000.00

0.00

26,070,000.00

112,813.45

26,070,000.00

1000.000000000

0.000000000

1000.000000000

4.589828381

5.5077277046%

0.00

0.000000000

5.5077939601%

0.000000000

46625YNY5

44,692,000.00

0.00

44,692,000.00

205,128.61

44,692,000.00

1000.000000000

0.000000000

1000.000000000

4.589828159

5.5077277046%

0.00

0.000000000

5.5077939601%

0.000000000

46625YPB3

29,795,000.00

0.00

29,795,000.00

136,753.93

29,795,000.00

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:
Current Index:
Next Index:

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

5.547047%

3.388130%
3.571250%

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

104

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722660.1

1000.000000000

0.000000000

1000.000000000

4.589828424

5.5077277046%

0.00

0.000000000

5.5077939601%

0.000000000

46625YQE6

37,243,000.00

0.00

37,243,000.00

170,938.98

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

999.553703225

0.000000000

999.160251437

0.042704310

0.0508479773%

0.00

0.000000000

0.0512680507%

0.000000000

46625YNP4

X-1

2,979,460,402.00

0.00

2,976,958,404.41

127,235.80

2,978,130,678.43

1000.000000000

0.000000000

1000.000000000

0.610147897

0.7321107913%

0.00

0.000000000

0.7321774765%

0.000000000

46625YNH2

X-2

2,909,929,000.00

0.00

2,909,929,000.00

1,775,487.06

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

Total P&I Payment

0.00

2,929,460,402.00

2,928,130,678.43

14,644,840.84

Total

2,926,958,404.41

1,172,274.02

0.00

13,472,566.82

Page 3 of 38

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:

5.547047%

3.388130%
3.571250%

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

104

Grantor Trust

Statement Date:

ABN AMRO Acct: 722660.1

1000.000000000

0.000000000

1000.000000000

3.124223000

3.8112500000%

0.00

0.000000000

3.6281300000%

0.000000000

46625YNG4

A-MFL

50,000,000.00

0.00

50,000,000.00

156,211.15

50,000,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW2338

0.00

Total P&I Payment

0.00

50,000,000.00

156,211.15

Total

50,000,000.00

0.00

156,211.15

Page 4 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

11,729,219.01

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

13,751,225.63

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

13,670,897.98

)

(1,329.35

)

(460.16

0.00
0.00

)

(1,789.51

1,093,191.85

79,082.17

1,172,274.02

0.00
0.00
0.00
0.00
0.00
0.00

1,172,274.02

14,843,172.00

14,841,382.49

2,978,130,678.75

295

1,172,274.02

0.00

0.00
0.00

0.00

2,976,958,404.73

295

0.00

79,082.17

2,022,006.61

79,082.17

2,022,006.61

80,327.64

0.00
0.00

15,300.88

95,628.52

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(80,327.64

13,669,108.47

Interest Not Advanced (

Current Period

)

0.00

2,022,006.61

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

10,057,780.54

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

11,182,122.05

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

11,117,444.53

)

(1,081.05

)

(374.21

0.00
0.00

)

(1,455.26

945,691.47

70,193.63

1,015,885.10

0.00
0.00
0.00
0.00
0.00
0.00

1,015,885.10

12,133,329.63

12,131,874.37

2,423,613,184.14

235

1,015,885.10

0.00

0.00
0.00

0.00

2,422,597,299.04

235

0.00

70,193.63

1,124,341.51

70,193.63

1,124,341.51

64,677.52

0.00
0.00

8,648.12

73,325.64

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(64,677.52

11,115,989.27

Interest Not Advanced (

Current Period

)

0.00

1,124,341.51

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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

1,671,438.47

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,569,103.57

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

2,553,453.45

)

(248.30

)

(85.95

0.00
0.00

)

(334.25

147,500.38

8,888.54

156,388.92

0.00
0.00
0.00
0.00
0.00
0.00

156,388.92

2,709,842.37

2,709,508.12

554,517,494.61

156,388.92

0.00

0.00
0.00

0.00

554,361,105.69

0.00

8,888.54

897,665.10

8,888.54

897,665.10

15,650.12

0.00
0.00

6,652.76

22,302.88

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(15,650.12

2,553,119.20

Interest Not Advanced (

Current Period

)

0.00

897,665.10

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.

Class

Accrued

Payment Date:

Prior Payment:
Next Payment:
Record Date:

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

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)

2.00
1.00

0.00

A-1

353,014.51

0.00

30.00%

30.03%

30/360

4.334000000%

0.00

A-2

980,300.50

0.00

30.00%

30.03%

30/360

4.575000000%

0.00

A-3

1,438,174.43

0.00

30.00%

30.03%

30/360

4.697000000%

0.00

A-3A

478,391.77

0.00

30.00%

30.03%

30/360

4.678000000%

0.00

A-4

2,216,282.42

0.00

30.00%

30.03%

30/360

4.738000000%

0.00

A-SB

479,248.03

0.00

30.00%

30.03%

30/360

4.659000000%

0.00

A-1A

2,178,329.38

0.00

30.00%

30.03%

30/360

4.714000000%

0.00

A-M

987,651.57

0.00

20.00%

20.02%

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%

12.14%

30/360

4.882000000%

0.00

167,661.54

0.00

10.75%

10.76%

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%

9.01%

30/360

4.981000000%

0.00

124,394.12

0.00

8.00%

8.01%

30/360

5.010000000%

0.00

112,813.45

0.00

7.13%

30/360

5.192793960%

0.00

205,128.61

0.00

5.63%

30/360

5.507793960%

0.00

136,753.93

0.00

4.63%

30/360

5.507793960%

0.00

170,938.98

0.00

3.38%

30/360

5.507793960%

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

127,235.80

0.00

30/360

0.051268051%

0.00

X-2

1,775,487.06

0.00

30/360

0.732177476%

0.00

A-MFL

156,211.15

0.00

20.00%

20.02%

Act/360

3.628130000%

0.00

0.000000000%

0.00

13,628,777.97

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 8 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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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 9 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

40,330.51

0.00

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

Swap Contract A-MFL

Class A-MFL Distribution Conversion

Page 10 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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 11 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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

AAA

6/22/05

Aaa

7/5/05

AAA

5/27/05

9ABSW2338

Page 12 of 38

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

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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%

8/15/2005

0.00

0.00%

7/15/2005

0.00

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

Page 13 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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-Aug-05

295

100.00%

2,976,958,405

99.92%

0.00%

104

266

5.55%

5.51%

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 14 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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 15 of 38

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

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-Jul-05

272,991.17

0.00

1-Jul-05

199,772.53

0.00

1-Jul-05

207,398.51

0.00

1-Jul-05

118,791.21

0.00

1-Jul-05

98,012.87

0.00

1-Jul-05

87,462.25

0.00

1-Jul-05

64,815.09

0.00

1-Jul-05

63,261.30

0.00

1-Jul-05

61,973.88

0.00

1-Jul-05

61,086.00

0.00

1-Jul-05

56,113.88

0.00

1-Jul-05

52,029.64

0.00

1-Jul-05

46,169.65

0.00

1-Jul-05

46,256.58

0.00

1-Jul-05

53,271.40

0.00

1-Jul-05

37,646.02

0.00

106

1-Jul-05

35,518.21

0.00

110

1-Jul-05

37,170.38

0.00

111

1-Jul-05

33,739.36

0.00

114

1-Jul-05

32,407.54

0.00

120

1-Jul-05

25,302.95

0.00

135

1-Jul-05

27,538.28

0.00

149

1-Jul-05

19,818.30

0.00

161

1-Jul-05

21,537.90

0.00

168

1-Jul-05

11,602.12

0.00

196

1-Jul-05

13,442.27

0.00

207

1-Jul-05

8,818.27

0.00

236

Page 16 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.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

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-Jul-05

127,154.77

0.00

250

1-Jul-05

103,803.00

0.00

254

1-Jul-05

28,712.96

0.00

274

1-Jul-05

21,173.53

0.00

279

1-Jul-05

17,165.81

0.00

284

1-Jul-05

9,131.13

0.00

293

2,101,088.78

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

29-Jul-05

15-Sep-05

15-Jul-05

15-Aug-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

3,640,573

0.12

132

5.63

0.00

500,000 to

1,000,000

24,960,187

0.84

114

5.66

0.00

1,000,000 to

1,500,000

40,408,351

1.36

124

5.64

0.00

1,500,000 to

2,000,000

50,728,720

1.70

120

5.61

0.00

2,000,000 to

2,500,000

64,059,452

2.15

117

5.54

0.00

2,500,000 to

3,000,000

63,110,561

2.12

123

5.47

0.00

3,000,000 to

3,500,000

57,567,703

1.93

115

5.57

0.00

3,500,000 to

4,000,000

38,301,440

1.29

109

5.43

0.00

4,000,000 to

4,500,000

43,386,561

1.46

116

5.44

0.00

4,500,000 to

5,000,000

93,373,386

3.14

128

5.53

0.00

5,000,000 to

6,000,000

92,822,074

3.12

112

5.47

0.00

6,000,000 to

7,000,000

126,588,198

4.25

101

5.36

0.00

7,000,000 to

8,000,000

84,510,103

2.84

103

5.27

0.00

8,000,000 to

9,000,000

65,977,837

2.22

105

5.44

0.00

9,000,000 to 10,000,000

748,198,866

25.13

101

5.34

0.00

10,000,000 to 20,000,000

479,878,666

16.12

5.28

0.00

20,000,000 to 30,000,000

237,008,024

7.96

104

5.55

0.00

30,000,000 to 50,000,000

537,437,702

18.05

104

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

2,976,958,405

295

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

10,091,384

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

116

4.74

0.00

4.626%

4.750%

128,598,016

4.32

4.80

0.00

4.751%

4.875%

58,422,109

1.96

4.98

0.00

4.876%

5.000%

62,794,517

2.11

5.09

0.00

5.001%

5.125%

463,114,894

15.56

5.19

0.00

5.126%

5.250%

695,745,336

23.37

104

5.30

0.00

5.251%

5.375%

538,184,569

18.08

112

5.44

0.00

5.376%

5.500%

337,969,354

11.35

115

5.57

0.00

5.501%

5.625%

283,121,162

9.51

108

5.68

0.00

5.626%

5.750%

207,714,463

6.98

127

5.82

0.00

5.751%

5.875%

41,805,558

1.40

128

5.94

0.00

5.876%

6.000%

57,683,094

1.94

130

6.06

0.00

6.001%

6.120%

7,748,022

0.26

167

6.26

0.00

6.126%

Above

295

2,976,958,405

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

53,850,098

1.81

114

5.35

0.00

120

23,871,865

0.80

134

5.37

0.00

121

180

0.00

181

240

0.00

241

Above

176

77,721,963

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

331,748,789

11.14

4.95

0.00

634,264,401

21.31

5.30

0.00

211

1,798,746,266

60.42

116

5.47

0.00

120

21,000,000

0.71

130

5.40

0.00

121

150

96,736,131

3.25

171

5.80

0.00

151

180

2,230,229

0.07

201

5.50

0.00

181

210

14,510,626

0.49

237

5.78

0.00

211

& Above

237

286

2,899,236,442

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

29-Jul-05

15-Sep-05

15-Jul-05

15-Aug-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

2,976,958,405

100.00

104

5.38

0.00

Unknown

0.000
0.000

295

2,976,958,405

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

40,498,918

1.36

134

6.00

0.00

1.051 1.175

986,368,433

33.13

115

5.48

0.00

1.176 1.300

700,595,214

23.53

103

5.43

0.00

1.301 1.425

483,228,243

16.23

103

5.46

0.00

1.426 1.550

282,757,158

9.50

5.39

0.00

1.551 1.675

101,683,216

3.42

107

5.27

0.00

1.676 1.800

11,761,062

0.40

104

5.42

0.00

1.801 1.925

10,887,507

0.37

5.17

0.00

1.926 2.050

14,783,632

0.50

117

5.30

0.00

2.051 2.175

71,304,024

2.40

112

5.25

0.00

2.176 2.300

9,873,004

0.33

117

5.12

0.00

2.301 2.425

77,139,340

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

108

4.92

0.00

Unknown

79.410

1.070

295

2,976,958,405 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Texas

341,873,328

11.48

106

5.35

0.00

California

326,142,094

10.96

101

5.38

0.00

Florida

253,878,458

8.53

5.31

0.00

New York

214,665,377

7.21

119

5.29

0.00

Missouri

143,504,610

4.82

5.27

0.00

Utah

135,538,043

4.55

4.95

0.00

Virginia

121,238,527

4.07

113

5.36

0.00

Tennessee

116,706,688

3.92

101

5.37

0.00

Michigan

109,330,453

3.67

5.37

0.00

Massachusetts

106,000,122

3.56

116

5.54

0.00

Washington

103,030,083

3.46

106

5.55

0.00

Louisiana

94,365,194

3.17

121

5.83

0.00

Indiana

92,645,147

3.11

107

5.47

0.00

New Jersey

85,812,139

2.88

130

5.53

0.00

Arizona

72,130,985

2.42

5.26

0.00

Wisconsin

67,443,021

2.27

117

5.31

0.00

Oregon

61,915,774

2.08

117

5.49

0.00

Ohio

56,236,621

1.89

106

5.45

0.00

Illinois

54,562,901

1.83

114

5.43

0.00

Georgia

50,574,286

1.70

5.57

0.00

Iowa

43,220,313

1.45

115

5.33

0.00

Delaware

39,892,297

1.34

115

5.53

0.00

South Carolina

37,229,622

1.25

5.41

0.00

North Carolina

37,082,879

1.25

5.53

0.00

Pennsylvania

31,839,413

1.07

5.49

0.00

Colorado

27,872,676

0.94

104

5.39

0.00

Maryland

24,214,347

0.81

117

5.51

0.00

West Virginia

23,928,190

0.80

117

5.50

0.00

Minnesota

19,207,471

0.65

116

5.50

0.00

Oklahoma

18,336,845

0.62

116

5.44

0.00

Idaho

15,723,918

0.53

117

5.45

0.00

Connecticut

13,890,375

0.47

105

5.56

0.00

Alabama

12,219,601

0.41

105

5.37

0.00

District of Columbia

5,440,000

0.18

117

5.36

0.00

New Mexico

4,457,219

0.15

115

5.40

0.00

Kansas

3,490,130

0.12

117

5.76

0.00

Mississippi

3,151,240

0.11

236

5.69

0.00

Arkansas

2,295,621

0.08

118

5.82

0.00

New Hampshire

2,230,229

0.07

201

5.50

0.00

Kentucky

1,643,810

0.06

116

5.91

0.00

Montana

1,104,156

0.04

114

5.28

0.00

Rhode Island

894,203

0.03

237

5.88

0.00

100.00

2,976,958,405

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

29-Jul-05

15-Sep-05

15-Jul-05

15-Aug-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

1,031,938,418

34.66

108

5.30

0.00

Office

921,256,335

30.95

109

5.47

0.00

Multifamily

628,191,217

21.10

5.38

0.00

Industrial

162,675,036

5.46

109

5.37

0.00

Other

125,000,000

4.20

5.28

0.00

Mobile home park

51,141,577

1.72

108

5.43

0.00

Self storage

42,065,548

1.41

127

5.69

0.00

Lodging

14,690,274

0.49

117

5.82

0.00

2,976,958,405

295

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

164

979,830,322

32.91

119

5.53

0.00

ARD

72,194,848

2.43

5.40

0.00

Full Amortizing

30,435,510

1.02

205

5.82

0.00

IO Maturity Balloon

708,551,024

23.80

5.15

0.00

IO/Amortizing/Balloon

1,185,946,700

39.84

105

5.38

0.00

2,976,958,405

295

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

295

2,976,958,405

100.00

104

0.00

5.38

0.00

108

0.00

109

120

0.00

121

295

2,976,958,405

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

6,739,025

0.23

5.20

0.00

2009

325,009,764

10.92

4.94

0.00

2010

35,959,016

1.21

5.11

0.00

2011

601,758,577

20.21

5.31

0.00

2012

99,935,059

3.36

5.33

0.00

2013

2,568,940

0.09

112

5.63

0.00

2014

212

1,746,639,173

58.67

117

5.47

0.00

2015

158,348,850

5.32

166

5.67

0.00

2016 & Greater

100.00

2,976,958,405

295

J.P. Morgan Chase Commercial Mortgage Securities Corp.

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

15-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

2,065,931

12,818

5.62%

11-Apr-15

JP5LDP2A

Retail

0.00

3,827,485

23,919

5.52%

11-Apr-15

JP5LDP2A

Retail

0.00

1,693,056

9,674

5.37%

11-Apr-15

JP5LDP2A

Retail

0.00

2,862,875

16,090

5.52%

11-Apr-15

JP5LDP2A

Retail

0.00

2,574,441

14,710

5.76%

11-Apr-15

JP5LDP2A

Office

0.00

6,249,000

30,995

5.71%

11-Apr-15

JP5LDP2A

Office

0.00

5,000,000

24,585

5.73%

11-Apr-15

JP5LDP2B

Multifamily

0.00

2,988,291

17,469

5.28%

11-Apr-13

JP5LDP2A

Office

0.00

8,762,171

48,758

6.06%

11-Apr-15

JP5LDP2A

Lodging

0.00

5,072,333

33,047

5.81%

11-May-15

JP5LDP2A

Retail

0.00

1,545,679

9,105

5.76%

11-May-15

JP5LDP2A

Retail

0.00

9,200,000

45,632

5.88%

11-May-25

JP5LDP2A

Office

0.00

894,203

6,431

5.54%

11-May-15

JP5LDP2B

Multifamily

0.00

3,285,622

20,344

5.93%

11-May-15

JP5LDP2A

Retail

0.00

967,370

5,772

5.58%

11-May-15

JP5LDP2A

Retail

0.00

1,994,123

11,456

5.83%

11-May-15

JP5LDP2A

Office

0.00

90,000,000

451,825

5.69%

11-May-15

JP5LDP2A

Retail

0.00

2,086,455

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

2,243,192

12,705

5.34%

11-May-15

JP5LDP2A

Retail

0.00

6,978,292

39,045

5.54%

11-May-15

JP5LDP2A

Retail

0.00

2,392,883

13,687

5.50%

11-May-22

JP5LDP2A

Self storage

0.00

2,230,229

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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

6,978,961

39,657

6.13%

11-Jun-15

JP5LDP2A

Lodging

0.00

2,987,690

21,719

5.54%

11-Jun-15

JP5LDP2B

Multifamily

0.00

5,444,957

31,116

5.64%

11-Jun-12

JP5LDP2A

Office

0.00

24,451,476

141,268

5.42%

11-Jun-15

JP5LDP2A

Retail

0.00

5,139,304

28,983

5.42%

11-Jun-15

JP5LDP2A

Retail

0.00

3,891,900

21,948

5.28%

1-Apr-12

JP5LDP2A

Other

0.00

125,000,000

568,333

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

408,038

5.33%

1-May-13

JP5LDP2A

Office

0.00

80,182,200

368,014

5.55%

1-Jun-15

JP5LDP2A

Retail

0.00

70,577,173

403,762

5.31%

1-May-15

JP5LDP2A

Office

0.00

60,000,000

274,350

5.43%

1-Jun-15

JP5LDP2A

Office

0.00

56,250,000

263,016

5.33%

1-Jun-15

JP5LDP2A

Retail

0.00

46,000,000

211,127

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

45,000,000

200,792

5.72%

1-Jan-12

JP5LDP2A

Office

0.00

38,600,000

190,126

6.06%

1-Apr-15

JP5LDP2A

Office

0.00

34,374,809

208,178

5.68%

1-Jun-15

JP5LDP2B

Multifamily

0.00

33,933,215

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

119,389

5.33%

1-May-15

JP5LDP2A

Retail

0.00

25,200,000

115,661

5.50%

1-May-15

JP5LDP2A

Industrial

0.00

23,928,190

136,269

Page 22 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

23,298,343

128,926

5.15%

1-May-12

JP5LDP2A

Industrial

0.00

22,761,297

100,881

5.25%

1-Jan-15

JP5LDP2A

Retail

0.00

22,000,000

99,458

5.40%

1-Jun-16

JP5LDP2A

Office

0.00

22,000,000

102,300

5.40%

1-Jun-16

JP5LDP2A

Office

0.00

21,000,000

97,650

5.13%

1-May-11

JP5LDP2A

Office

0.00

20,550,000

90,709

5.53%

1-May-18

JP5LDP2A

Industrial

0.00

20,459,016

116,897

5.33%

1-May-15

JP5LDP2A

Office

0.00

20,352,000

93,322

5.10%

1-May-12

JP5LDP2A

Office

0.00

19,645,057

86,224

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

88,841

5.84%

1-May-20

JP5LDP2A

Retail

0.00

18,921,478

120,566

5.39%

1-Apr-12

JP5LDP2A

Office

0.00

18,000,000

83,545

5.56%

1-Jun-15

JP5LDP2A

Retail

0.00

17,963,725

102,881

5.25%

1-May-12

JP5LDP2A

Industrial

0.00

17,827,200

80,548

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

79,438

5.73%

11-Apr-10

JP5LDP2A

Retail

0.00

16,250,000

80,180

5.61%

1-May-15

JP5LDP2A

Office

0.00

16,000,000

77,293

5.00%

11-Apr-12

JP5LDP2A

Retail

0.00

16,000,000

66,667

4.97%

1-May-15

JP5LDP2A

Retail

0.00

15,946,196

85,598

5.48%

1-Apr-15

JP5LDP2A

Retail

0.00

15,934,084

90,646

5.48%

1-Jun-15

JP5LDP2A

Office

0.00

15,468,220

87,813

Page 23 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

15,468,831

88,689

5.05%

1-Apr-15

JP5LDP2A

Office

0.00

14,683,463

79,633

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

14,600,000

65,146

5.66%

1-May-15

JP5LDP2A

Office

0.00

14,500,000

70,671

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

14,250,000

63,584

5.56%

1-Jun-15

JP5LDP2A

Retail

0.00

13,971,786

80,018

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

13,960,000

62,290

5.18%

1-Apr-12

JP5LDP2A

Multifamily

0.00

13,760,000

61,398

5.16%

1-May-15

JP5LDP2A

Office

0.00

13,182,150

58,573

5.34%

1-May-15

JP5LDP2A

Office

0.00

13,071,145

60,105

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

12,640,000

56,400

5.68%

1-Apr-20

JP5LDP2A

Retail

0.00

12,500,000

61,139

5.84%

1-Jun-20

JP5LDP2A

Retail

0.00

12,276,683

72,484

5.23%

1-May-15

JP5LDP2B

Multifamily

0.00

11,961,870

66,116

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

11,720,000

52,295

5.53%

1-Jun-15

JP5LDP2A

Office

0.00

11,476,674

65,512

5.87%

11-May-15

JP5LDP2B

Multifamily

0.00

11,300,000

57,118

5.41%

1-May-15

JP5LDP2A

Industrial

0.00

11,066,110

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

51,767

5.31%

1-May-15

JP5LDP2A

Office

0.00

10,608,000

48,505

5.59%

1-Mar-15

JP5LDP2A

Retail

0.00

10,447,900

60,212

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

10,377,251

70,365

Page 24 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

46,405

5.25%

1-Apr-12

JP5LDP2A

Multifamily

0.00

10,280,000

46,489

5.62%

1-Jun-15

JP5LDP2A

Retail

0.00

10,219,630

58,915

5.38%

11-May-15

JP5LDP2A

Mobile home park

0.00

10,200,000

47,254

5.36%

1-Mar-15

JP5LDP2B

Multifamily

0.00

10,067,182

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

9,707,554

53,659

5.44%

1-May-15

JP5LDP2A

Retail

0.00

9,471,189

53,583

100

5.97%

11-May-15

JP5LDP2A

Retail

0.00

9,374,755

56,177

101

5.18%

1-Apr-12

JP5LDP2A

Multifamily

0.00

9,200,000

41,051

102

5.40%

1-Feb-15

JP5LDP2A

Retail

0.00

8,841,065

49,976

103

5.28%

1-Jun-15

JP5LDP2B

Multifamily

0.00

8,800,000

40,011

104

5.10%

1-May-12

JP5LDP2A

Office

0.00

8,694,200

38,160

105

5.18%

1-Apr-12

JP5LDP2A

Multifamily

0.00

8,480,000

37,838

106

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

8,411,297

57,034

107

6.03%

1-May-20

JP5LDP2A

Retail

0.00

8,068,485

68,924

108

5.19%

11-Mar-15

JP5LDP2A

Retail

0.00

8,100,000

36,200

109

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

8,000,698

35,699

110

5.42%

1-Jun-15

JP5LDP2B

Multifamily

0.00

8,000,000

37,352

111

5.50%

1-May-15

JP5LDP2A

Retail

0.00

7,865,000

37,250

112

5.61%

11-Apr-10

JP5LDP2B

Multifamily

0.00

7,670,000

37,052

113

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

7,600,000

33,911

114

4.74%

1-Apr-15

JP5LDP2A

Retail

0.00

7,500,000

30,613

115

Page 25 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

7,471,862

44,533

116

5.45%

1-Jun-15

JP5LDP2A

Industrial

0.00

7,434,626

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

34,997

119

5.18%

1-Apr-12

JP5LDP2B

Multifamily

0.00

7,300,000

32,573

120

5.64%

1-May-15

JP5LDP2A

Office

0.00

7,300,000

35,454

121

5.52%

11-May-15

JP5LDP2A

Retail

0.00

7,140,000

33,939

122

5.24%

11-May-10

JP5LDP2A

Mobile home park

0.00

7,085,000

31,969

123

5.12%

1-May-13

JP5LDP2A

Office

0.00

7,007,949

30,885

124

5.54%

1-May-15

JP5LDP2A

Retail

0.00

6,900,000

32,917

125

5.44%

11-Apr-15

JP5LDP2B

Multifamily

0.00

6,871,330

38,918

126

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

6,788,763

46,032

127

5.20%

1-Dec-09

JP5LDP2B

Multifamily

0.00

6,739,025

37,340

128

5.50%

11-Jun-15

JP5LDP2A

Lodging

0.00

6,630,252

40,837

129

5.65%

1-Mar-15

JP5LDP2A

Office

0.00

6,543,803

37,959

130

5.14%

1-May-15

JP5LDP2A

Office

0.00

6,478,934

35,452

131

5.59%

1-May-15

JP5LDP2A

Retail

0.00

6,050,000

29,122

132

5.39%

1-Jun-15

JP5LDP2A

Office

0.00

5,987,458

33,654

133

5.89%

1-May-20

JP5LDP2A

Self storage

0.00

5,983,582

35,550

134

5.11%

1-May-15

JP5LDP2A

Office

0.00

5,804,410

25,541

135

5.58%

1-Mar-15

JP5LDP2A

Retail

0.00

5,709,466

32,868

136

5.61%

1-May-15

JP5LDP2A

Retail

0.00

5,683,364

32,758

137

5.49%

1-May-15

JP5LDP2A

Retail

0.00

5,688,000

26,890

138

Page 26 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

24,910

139

5.36%

1-May-15

JP5LDP2A

Office

0.00

5,440,000

25,109

140

5.22%

1-May-15

JP5LDP2A

Office

0.00

5,400,000

24,273

141

5.86%

1-May-20

JP5LDP2A

Retail

0.00

5,235,533

31,005

142

5.38%

1-Mar-15

JP5LDP2B

Multifamily

0.00

5,232,667

29,471

143

5.32%

11-Apr-15

JP5LDP2A

Office

0.00

5,078,261

28,384

144

5.99%

1-Apr-15

JP5LDP2A

Retail

0.00

5,021,424

30,185

145

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

4,997,007

33,883

146

5.24%

1-May-15

JP5LDP2A

Office

0.00

4,984,147

27,579

147

4.99%

1-Jun-15

JP5LDP2A

Industrial

0.00

4,888,857

26,274

148

5.63%

1-Apr-15

JP5LDP2A

Office

0.00

4,780,854

27,647

149

5.34%

1-Jan-15

JP5LDP2A

Retail

0.00

4,643,939

26,105

150

5.82%

11-Apr-15

JP5LDP2A

Office

0.00

4,582,396

27,049

151

5.25%

11-Feb-15

JP5LDP2B

Multifamily

0.00

4,528,918

25,180

152

5.40%

11-Mar-15

JP5LDP2B

Multifamily

0.00

4,500,000

20,925

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

4,381,639

24,762

155

5.27%

11-Jun-15

JP5LDP2A

Retail

0.00

4,364,916

29,597

156

5.77%

1-May-15

JP5LDP2A

Retail

0.00

4,188,183

24,563

157

5.24%

1-May-15

JP5LDP2A

Office

0.00

4,087,001

22,615

158

5.58%

1-May-15

JP5LDP2A

Retail

0.00

4,075,000

19,580

159

5.49%

1-May-15

JP5LDP2A

Retail

0.00

4,037,855

22,970

160

5.83%

1-May-15

JP5LDP2A

Retail

0.00

4,000,000

20,081

161

Page 27 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

3,982,739

28,061

162

5.29%

1-May-15

JP5LDP2A

Office

0.00

3,987,457

22,187

163

5.31%

1-May-15

JP5LDP2A

Retail

0.00

3,907,762

21,792

164

5.30%

11-Mar-12

JP5LDP2B

Multifamily

0.00

3,900,000

17,799

165

5.78%

11-May-15

JP5LDP2A

Retail

0.00

3,880,000

19,312

166

5.33%

1-May-15

JP5LDP2A

Retail

0.00

3,788,189

21,172

167

5.52%

1-Apr-15

JP5LDP2A

Multifamily

0.00

3,784,479

21,624

168

6.11%

1-Nov-18

JP5LDP2A

Office

0.00

3,754,306

34,502

169

5.83%

1-May-15

JP5LDP2B

Multifamily

0.00

3,689,733

21,781

170

5.19%

1-Apr-15

JP5LDP2A

Retail

0.00

3,527,698

21,148

171

5.76%

1-May-15

JP5LDP2A

Retail

0.00

3,490,130

20,447

172

5.65%

1-May-15

JP5LDP2B

Multifamily

0.00

3,485,041

21,808

173

5.34%

1-Apr-15

JP5LDP2A

Self storage

0.00

3,485,144

19,523

174

5.39%

1-Jun-15

JP5LDP2A

Self storage

0.00

3,467,736

19,492

175

4.93%

1-May-11

JP5LDP2A

Office

0.00

3,453,192

14,648

176

5.19%

1-May-15

JP5LDP2B

Multifamily

0.00

3,389,101

18,649

177

5.45%

1-Mar-20

JP5LDP2A

Retail

0.00

3,374,631

20,778

178

5.38%

1-Apr-15

JP5LDP2A

Industrial

0.00

3,300,000

15,288

179

5.26%

11-Mar-15

JP5LDP2A

Retail

0.00

3,300,000

14,947

180

5.69%

1-Apr-25

JP5LDP2A

Retail

0.00

3,151,240

22,217

181

5.50%

1-May-15

JP5LDP2A

Retail

0.00

3,150,545

17,942

182

5.37%

1-Apr-15

JP5LDP2A

Retail

0.00

3,086,912

17,340

183

5.57%

1-Apr-15

JP5LDP2A

Retail

0.00

3,086,477

17,732

184

Page 28 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

2,993,464

16,464

185

5.18%

11-May-15

JP5LDP2A

Retail

0.00

2,990,362

16,436

186

5.74%

11-Apr-15

JP5LDP2A

Retail

0.00

2,988,316

17,488

187

5.69%

1-Apr-25

JP5LDP2A

Retail

0.00

2,972,868

20,960

188

5.52%

1-Apr-15

JP5LDP2A

Multifamily

0.00

2,788,563

15,933

189

5.50%

1-Apr-15

JP5LDP2A

Retail

0.00

2,788,514

15,898

190

5.84%

11-Mar-15

JP5LDP2A

Retail

0.00

2,757,005

16,324

191

5.79%

1-Apr-15

JP5LDP2A

Self storage

0.00

2,610,085

16,578

192

5.39%

1-Jun-15

JP5LDP2A

Self storage

0.00

2,594,565

14,584

193

5.64%

1-May-15

JP5LDP2A

Retail

0.00

2,592,463

14,992

194

5.16%

11-Apr-10

JP5LDP2B

Multifamily

0.00

2,560,000

11,375

195

5.31%

1-Jun-10

JP5LDP2A

Office

0.00

2,550,000

11,660

196

5.55%

11-Apr-15

JP5LDP2A

Retail

0.00

2,500,000

11,948

197

5.60%

1-Apr-15

JP5LDP2A

Retail

0.00

2,489,963

14,352

198

5.69%

11-Mar-15

JP5LDP2A

Self storage

0.00

2,487,869

14,494

199

5.54%

11-Feb-15

JP5LDP2B

Multifamily

0.00

2,475,000

11,807

200

5.63%

1-May-15

JP5LDP2A

Multifamily

0.00

2,470,000

11,975

201

5.25%

11-Feb-15

JP5LDP2A

Mobile home park

0.00

2,463,096

13,695

202

5.76%

11-May-15

JP5LDP2A

Office

0.00

2,463,034

14,430

203

5.60%

11-May-15

JP5LDP2B

Multifamily

0.00

2,392,980

13,778

204

5.60%

1-Apr-15

JP5LDP2A

Retail

0.00

2,390,365

13,778

205

5.44%

11-May-15

JP5LDP2A

Retail

0.00

2,317,949

13,114

206

5.72%

1-May-15

JP5LDP2A

Retail

0.00

2,313,397

13,495

207

Page 29 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

2,295,621

13,525

208

5.71%

1-Jun-15

JP5LDP2A

Self storage

0.00

2,195,709

12,783

209

5.78%

11-May-11

JP5LDP2A

Self storage

0.00

2,193,824

12,881

210

5.57%

11-Mar-15

JP5LDP2A

Mobile home park

0.00

2,149,235

12,359

211

5.39%

11-Mar-15

JP5LDP2B

Multifamily

0.00

2,089,111

11,779

212

5.47%

1-Jun-15

JP5LDP2A

Mobile home park

0.00

1,991,068

13,724

213

5.86%

11-May-15

JP5LDP2B

Multifamily

0.00

1,994,489

11,812

214

5.24%

1-May-15

JP5LDP2A

Office

0.00

1,993,659

11,032

215

5.97%

11-May-15

JP5LDP2A

Mobile home park

0.00

1,979,669

11,863

216

6.09%

11-Apr-15

JP5LDP2A

Self storage

0.00

1,956,384

12,782

217

5.68%

1-May-15

JP5LDP2A

Self storage

0.00

1,894,536

10,998

218

4.98%

1-Apr-20

JP5LDP2A

Office

0.00

1,871,865

15,005

219

5.61%

1-May-15

JP5LDP2A

Mobile home park

0.00

1,781,278

14,813

220

5.25%

11-Feb-15

JP5LDP2B

Multifamily

0.00

1,748,003

9,719

221

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,720,000

8,561

222

5.51%

1-May-15

JP5LDP2A

Retail

0.00

1,694,925

9,663

223

6.15%

1-May-25

JP5LDP2A

Retail

0.00

1,689,687

12,329

224

5.41%

1-Apr-15

JP5LDP2A

Retail

0.00

1,692,891

9,557

225

5.91%

1-Apr-15

JP5LDP2A

Retail

0.00

1,643,810

9,797

226

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,630,000

8,113

227

5.82%

1-Apr-15

JP5LDP2A

Retail

0.00

1,593,877

9,408

228

5.57%

1-May-15

JP5LDP2A

Industrial

0.00

1,545,435

8,869

229

5.75%

1-Jun-15

JP5LDP2A

Retail

0.00

1,542,013

9,016

230

Page 30 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

1,495,780

8,773

231

5.38%

1-May-15

JP5LDP2A

Retail

0.00

1,495,390

8,404

232

5.56%

1-Apr-15

JP5LDP2A

Multifamily

0.00

1,493,926

8,573

233

5.43%

1-May-15

JP5LDP2B

Multifamily

0.00

1,395,745

7,888

234

5.54%

1-Apr-15

JP5LDP2A

Retail

0.00

1,394,306

7,984

235

5.80%

1-Apr-15

JP5LDP2B

Multifamily

0.00

1,392,059

8,850

236

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,395,000

6,943

237

5.97%

11-Apr-15

JP5LDP2A

Retail

0.00

1,392,326

8,352

238

6.04%

1-Apr-12

JP5LDP2A

Retail

0.00

1,365,006

8,249

239

5.54%

1-Apr-15

JP5LDP2A

Multifamily

0.00

1,344,510

7,699

240

5.07%

11-Mar-10

JP5LDP2B

Multifamily

0.00

1,309,438

8,796

241

5.54%

1-May-15

JP5LDP2A

Self storage

0.00

1,276,205

7,300

242

5.78%

11-May-15

JP5LDP2A

Retail

0.00

1,275,000

6,346

243

5.28%

11-Feb-15

JP5LDP2A

Mobile home park

0.00

1,104,156

7,566

244

6.92%

1-May-20

JP5LDP2B

Multifamily

0.00

1,047,767

6,929

245

5.39%

1-Jun-15

JP5LDP2A

Self storage

0.00

1,022,857

5,749

246

5.78%

11-May-15

JP5LDP2A

Retail

0.00

954,000

4,748

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

129,236

250

5.47%

1-Jun-12

JP5LDP2B

Multifamily

0.00

27,080,000

127,554

251

5.47%

1-Jun-12

JP5LDP2B

Multifamily

0.00

26,680,000

125,670

252

5.47%

1-Jun-12

JP5LDP2B

Multifamily

0.00

25,600,000

120,583

253

Page 31 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

106,081

254

5.44%

6-Mar-15

JP5LDP2A

Mobile home park

0.00

20,892,297

118,446

255

5.22%

11-May-10

JP5LDP2B

Multifamily

0.00

19,740,000

88,731

256

5.63%

11-Apr-15

JP5LDP2B

Multifamily

0.00

19,000,000

92,113

257

5.33%

1-May-10

JP5LDP2B

Multifamily

0.00

16,500,000

75,730

258

5.19%

1-Apr-15

JP5LDP2A

Retail

0.00

15,480,000

69,183

259

5.16%

1-Apr-15

JP5LDP2B

Multifamily

0.00

13,938,279

76,530

260

5.18%

1-Apr-15

JP5LDP2A

Retail

0.00

13,800,000

61,556

261

5.25%

1-May-15

JP5LDP2A

Office

0.00

12,889,095

71,400

262

5.39%

1-Jun-15

JP5LDP2A

Retail

0.00

12,600,000

58,482

263

5.66%

1-May-12

JP5LDP2A

Retail

0.00

12,563,643

72,811

264

5.31%

1-Apr-15

JP5LDP2A

Retail

0.00

11,550,450

64,487

265

5.56%

11-Apr-15

JP5LDP2A

Retail

0.00

9,262,339

53,155

266

5.57%

11-May-15

JP5LDP2A

Retail

0.00

7,777,028

44,631

267

5.35%

1-Apr-15

JP5LDP2A

Office

0.00

7,468,234

41,881

268

5.40%

11-May-15

JP5LDP2B

Multifamily

0.00

7,100,000

33,015

269

5.35%

1-May-15

JP5LDP2A

Office

0.00

6,900,000

31,788

270

5.65%

1-Jan-15

JP5LDP2A

Office

0.00

6,552,212

38,098

271

5.73%

6-Feb-15

JP5LDP2A

Office

0.00

6,161,503

36,103

272

5.75%

1-May-25

JP5LDP2A

Retail

0.00

5,802,628

41,002

273

5.72%

1-Apr-15

JP5LDP2A

Industrial

0.00

4,980,442

29,083

274

5.94%

11-Apr-15

JP5LDP2A

Office

0.00

4,184,347

25,019

275

5.70%

11-Mar-15

JP5LDP2B

Multifamily

0.00

3,980,633

23,216

276

Page 32 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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

3,665,321

21,196

277

4.94%

11-Apr-10

JP5LDP2B

Multifamily

0.00

3,500,000

14,889

278

5.81%

1-May-15

JP5LDP2B

Multifamily

0.00

3,385,874

21,513

279

5.70%

1-May-15

JP5LDP2A

Retail

0.00

3,340,422

19,443

280

5.59%

1-Apr-15

JP5LDP2A

Retail

0.00

3,286,723

18,924

281

6.02%

6-May-20

JP5LDP2B

Multifamily

0.00

3,091,772

18,626

282

5.00%

6-Mar-15

JP5LDP2B

Multifamily

0.00

3,000,000

12,917

283

5.97%

1-May-15

JP5LDP2B

Multifamily

0.00

2,892,212

17,331

284

5.55%

11-May-15

JP5LDP2B

Multifamily

0.00

2,841,568

16,272

285

5.51%

11-Apr-15

JP5LDP2B

Multifamily

0.00

2,838,334

16,200

286

5.54%

11-May-15

JP5LDP2B

Multifamily

0.00

2,691,994

15,398

287

5.59%

6-Mar-15

JP5LDP2A

Multifamily

0.00

2,626,901

15,139

288

5.63%

1-Dec-14

JP5LDP2A

Retail

0.00

2,568,940

16,169

289

6.21%

6-Apr-20

JP5LDP2B

Multifamily

0.00

2,022,878

12,446

290

5.64%

1-Jun-15

JP5LDP2A

Retail

0.00

1,660,171

10,364

291

5.29%

6-Mar-15

JP5LDP2A

Multifamily

0.00

1,551,733

8,653

292

5.52%

1-Apr-15

JP5LDP2A

Retail

0.00

1,491,079

9,229

293

5.75%

1-May-15

JP5LDP2A

Self storage

0.00

1,194,961

7,549

294

5.62%

6-Mar-15

JP5LDP2A

Office

0.00

1,074,677

6,214

295

2,976,958,405

14,938,801

Page 33 of 38

(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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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)

Not Avail

Not Avail Not Avail

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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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-Aug-05
15-Aug-05

15-Jul-05

15-Sep-05

29-Jul-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