| Payable                    Date       |   | June                  27,                  2005                   |                                  |                                  |           |                              |       |                             |         |                             |       |                                   |       |                                         |
|---------------------------------------|--------|-------------------------------------------------------------------|---------------------------------------|---------------------------------------|----------------|-----------------------------------|------------|----------------------------------|--------------|----------------------------------|------------|----------------------------------------|------------|----------------------------------------------|
|                                  |   |                                                              |                                  |                                  |           |                              |       |                             |         |                             |       |                                   |       |                                         |
| Client                    36870       |   | Popular                    ABS Mortgage Pass-Through Trust 2005-A |                                  |                                  |           |                              |       |                             |         |
|                                  |   |                                                              |                                  |                                  |           |                              |       |                             |         |                             |       |                                   |       |                                         |   |   |   |   |   |
| Pool                    Number Series |   | Cusip                    No.                                      |                                  | Beginning                    Prin Bal |           | Principal                    Paid |       | Interest                    Paid |         | Total                    Distrib |       | Interest                    Adjustment |       | Net                    Interest Distribution |   | Other |   | Ending                    Prin Bal |
|                                  |   |                                                              |                                  |                                  |           |                              |       |                             |         |                             |       |                                   |       |                                         |   |   |   |   |   |
| af1                                   |   |                                                              | 73316PCU2                             |                                  | 42,380,000.00  |                              | 649,797.77 |                             | 154,934.22   |                             | 804,731.99 |                                   |       |                                         | 154,934.22 |   | 0.00 |   | 41,730,202.23 |
| af2                                   |   |                                                              | 73316PCV0                             |                                  | 26,370,000.00  |                              | 0.00       |                             | 98,755.65    |                             | 98,755.65  |                                   |       |                                         | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                   |   |                                                              | 73316PCW8                             |                                  | 7,890,000.00   |                              | 0.00       |                             | 32,046.55    |                             | 32,046.55  |                                   |       |                                         | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                   |   |                                                              | 73316PCX6                             |                                  | 15,180,000.00  |                              | 0.00       |                             | 65,944.45    |                             | 65,944.45  |                                   |       |                                         | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                   |   |                                                              | 73316PCY4                             |                                  | 10,200,000.00  |                              | 0.00       |                             | 40,953.00    |                             | 40,953.00  |                                   |       |                                         | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                    |   |                                                              | 73316PCZ1                             |                                  | 82,820,000.00  |                              | 591,224.79 |                             | 300,889.66   |                             | 892,114.45 |                                   |       |                                         | 300,889.66 |   | 0.00 |   | 82,228,775.21 |
| b1                                    |   |                                                              | 73316PDG2                             |                                  | 4,300,000.00   |                              | 0.00       |                             | 26,945.72    |                             | 26,945.72  |                                   |       |                                         | 26,945.72 |   | 0.00 |   | 4,300,000.00 |
| b2                                    |   |                                                              | 73316PDH0                             |                                  | 3,320,000.00   |                              | 0.00       |                             | 20,804.60    |                             | 20,804.60  |                                   |       |                                         | 20,804.60 |   | 0.00 |   | 3,320,000.00 |
| b3                                    |   |                                                              | 73316PDJ6                             |                                  | 3,075,000.00   |                              | 0.00       |                             | 19,269.33    |                             | 19,269.33  |                                   |       |                                         | 19,269.33 |   | 0.00 |   | 3,075,000.00 |
| m1                                    |   |                                                              | 73316PDA5                             |                                  | 23,090,000.00  |                              | 0.00       |                             | 92,565.24    |                             | 92,565.24  |                                   |       |                                         | 92,565.24 |   | 0.00 |   | 23,090,000.00 |
| m2                                    |   |                                                              | 73316PDB3                             |                                  | 14,000,000.00  |                              | 0.00       |                             | 59,313.33    |                             | 59,313.33  |                                   |       |                                         | 59,313.33 |   | 0.00 |   | 14,000,000.00 |
| m3                                    |   |                                                              | 73316PDC1                             |                                  | 2,820,000.00   |                              | 0.00       |                             | 12,140.10    |                             | 12,140.10  |                                   |       |                                         | 12,140.10 |   | 0.00 |   | 2,820,000.00 |
| m4                                    |   |                                                              | 73316PDD9                             |                                  | 4,540,000.00   |                              | 0.00       |                             | 21,923.16    |                             | 21,923.16  |                                   |       |                                         | 21,923.16 |   | 0.00 |   | 4,540,000.00 |
| m5                                    |   |                                                              | 73316PDE7                             |                                  | 2,330,000.00   |                              | 0.00       |                             | 11,516.67    |                             | 11,516.67  |                                   |       |                                         | 11,516.67 |   | 0.00 |   | 2,330,000.00 |
| m6                                    |   |                                                              | 73316PDF4                             |                                  | 3,320,000.00   |                              | 0.00       |                             | 17,700.35    |                             | 17,700.35  |                                   |       |                                         | 17,700.35 |   | 0.00 |   | 3,320,000.00 |
| r                                     |   |                                                              | N/A                                   |                                  | 0.00           |                              | 0.00       |                             | 0.00         |                             | 0.00       |                                   |       |                                         | 0.00 |   | 0.00 |   | 0.00 |
| x                                     |   |                                                              | N/A                                   |                                  | 245,635,417.10 |                              | 895,487.80 |                             | 11.87        |                             | 895,499.67 |                                   |       |                                         | 11.87 |   | 0.00 |   | 244,739,929.30 |
|                                  |   |                                                              |                                  |                                  |           |                              |       |                             |         |                             |       |                                   |       |                                         |   |   |   |   |   |
|                                  |   |                                                              | **Payable                    Totals** |                                  | 2,136,510.36   |                              | 975,713.90 |                             | 3,112,224.26 |                             | 0.00       |                                   | 975,713.90 |                                         | 0.00 |   | 489,133,906.74 |
|                                  |   |                                                              | **Grand                    Totals**   |                                  |           | 2,136,510.36                      |       | 975,713.90                       |         | 3,112,224.26                     |       | 0.00                                   |       | 975,713.90                                   |   | 0.00 |   | 489,133,906.74 |

----

| Payable                      Date       |   | July                      25, 2005                                  |                                    |                                    |           |                                |         |                               |         |                               |         |                                     |       |                                           |
|-----------------------------------------|--------|---------------------------------------------------------------------|-----------------------------------------|-----------------------------------------|----------------|-------------------------------------|--------------|------------------------------------|--------------|------------------------------------|--------------|------------------------------------------|------------|------------------------------------------------|
|                                    |   |                                                                |                                    |                                    |           |                                |         |                               |         |                               |         |                                     |       |                                           |   |   |   |   |   |
| Client                      36870       |   | Popular                      ABS Mortgage Pass-Through Trust 2005-A |                                    |                                    |           |                                |         |                               |
|                                    |   |                                                                |                                    |                                    |           |                                |         |                               |         |                               |         |                                     |       |                                           |   |   |   |   |   |
| Pool                      Number Series |   | Cusip                      No.                                      |                                    | Beginning                      Prin Bal |           | Principal                      Paid |         | Interest                      Paid |         | Total                      Distrib |         | Interest                      Adjustment |       | Net                      Interest Distribution |   | Other |   | Ending                      Prin Bal |
|                                    |   |                                                                |                                    |                                    |           |                                |         |                               |         |                               |         |                                     |       |                                           |   |   |   |   |   |
| af1                                     |   |                                                                | 73316PCU2                               |                                    | 41,730,202.23  |                                | 1,262,835.49 |                               | 111,469.07   |                               | 1,374,304.56 |                                     |       |                                           | 111,469.07 |   | 0.00 |   | 40,467,366.74 |
| af2                                     |   |                                                                | 73316PCV0                               |                                    | 26,370,000.00  |                                | 0.00         |                               | 98,755.65    |                               | 98,755.65    |                                     |       |                                           | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                     |   |                                                                | 73316PCW8                               |                                    | 7,890,000.00   |                                | 0.00         |                               | 32,046.55    |                               | 32,046.55    |                                     |       |                                           | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                     |   |                                                                | 73316PCX6                               |                                    | 15,180,000.00  |                                | 0.00         |                               | 65,944.45    |                               | 65,944.45    |                                     |       |                                           | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                     |   |                                                                | 73316PCY4                               |                                    | 10,200,000.00  |                                | 0.00         |                               | 40,953.00    |                               | 40,953.00    |                                     |       |                                           | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                      |   |                                                                | 73316PCZ1                               |                                    | 82,228,775.21  |                                | 2,349,188.93 |                               | 218,369.11   |                               | 2,567,558.04 |                                     |       |                                           | 218,369.11 |   | 0.00 |   | 79,879,586.28 |
| b1                                      |   |                                                                | 73316PDG2                               |                                    | 4,300,000.00   |                                | 0.00         |                               | 20,281.98    |                               | 20,281.98    |                                     |       |                                           | 20,281.98 |   | 0.00 |   | 4,300,000.00 |
| b2                                      |   |                                                                | 73316PDH0                               |                                    | 3,320,000.00   |                                | 0.00         |                               | 15,659.58    |                               | 15,659.58    |                                     |       |                                           | 15,659.58 |   | 0.00 |   | 3,320,000.00 |
| b3                                      |   |                                                                | 73316PDJ6                               |                                    | 3,075,000.00   |                                | 0.00         |                               | 14,503.98    |                               | 14,503.98    |                                     |       |                                           | 14,503.98 |   | 0.00 |   | 3,075,000.00 |
| m1                                      |   |                                                                | 73316PDA5                               |                                    | 23,090,000.00  |                                | 0.00         |                               | 67,244.90    |                               | 67,244.90    |                                     |       |                                           | 67,244.90 |   | 0.00 |   | 23,090,000.00 |
| m2                                      |   |                                                                | 73316PDB3                               |                                    | 14,000,000.00  |                                | 0.00         |                               | 42,949.92    |                               | 42,949.92    |                                     |       |                                           | 42,949.92 |   | 0.00 |   | 14,000,000.00 |
| m3                                      |   |                                                                | 73316PDC1                               |                                    | 2,820,000.00   |                                | 0.00         |                               | 8,782.94     |                               | 8,782.94     |                                     |       |                                           | 8,782.94 |   | 0.00 |   | 2,820,000.00 |
| m4                                      |   |                                                                | 73316PDD9                               |                                    | 4,540,000.00   |                                | 0.00         |                               | 15,764.22    |                               | 15,764.22    |                                     |       |                                           | 15,764.22 |   | 0.00 |   | 4,540,000.00 |
| m5                                      |   |                                                                | 73316PDE7                               |                                    | 2,330,000.00   |                                | 0.00         |                               | 8,271.67     |                               | 8,271.67     |                                     |       |                                           | 8,271.67 |   | 0.00 |   | 2,330,000.00 |
| m6                                      |   |                                                                | 73316PDF4                               |                                    | 3,320,000.00   |                                | 0.00         |                               | 12,819.13    |                               | 12,819.13    |                                     |       |                                           | 12,819.13 |   | 0.00 |   | 3,320,000.00 |
| r                                       |   |                                                                | N/A                                     |                                    | 0.00           |                                | 0.00         |                               | 0.00         |                               | 0.00         |                                     |       |                                           | 0.00 |   | 0.00 |   | 0.00 |
| x                                       |   |                                                                | N/A                                     |                                    | 244,739,929.30 |                                | 3,079,076.68 |                               | 21.10        |                               | 3,079,097.78 |                                     |       |                                           | 21.10 |   | 0.00 |   | 241,660,852.62 |
|                                    |   |                                                                |                                    |                                    |           |                                |         |                               |         |                               |         |                                     |       |                                           |   |   |   |   |   |
|                                    |   |                                                                | **Payable                      Totals** |                                    | 6,691,101.10   |                                | 773,837.25   |                               | 7,464,938.35 |                               | 0.00         |                                     | 773,837.25 |                                           | 0.00 |   | 482,442,805.64 |
|                                    |   |                                                                | **Grand                      Totals**   |                                    |           | 6,691,101.10                        |         | 773,837.25                         |         | 7,464,938.35                       |         | 0.00                                     |       | 773,837.25                                     |   | 0.00 |   | 482,442,805.64 |

----

|                    Payable                    Date |   |                    August                    25, 2005        |                                  |                                  |           |                              |         |                             |         |                             |         |                                   |       |                                         |
|---------------------------------------------------------|--------|-------------------------------------------------------------------|---------------------------------------|---------------------------------------|----------------|-----------------------------------|--------------|----------------------------------|--------------|----------------------------------|--------------|----------------------------------------|------------|----------------------------------------------|
|                                                         |   |                                                              |                                  |                                  |           |                              |         |                             |         |                             |         |                                   |       |                                         |   |
| Client                    36870                         |   | Popular                    ABS Mortgage Pass-Through Trust 2005-A |                                  |                                  |           |                              |         |                             |         |
|                                                    |   |                                                              |                                  |                                  |           |                              |         |                             |         |                             |         |                                   |       |                                         |   |   |   |   |   |
| Pool                    Number Series                   |   | Cusip                    No.                                      |                                  | Beginning                    Prin Bal |           | Principal                    Paid |         | Interest                    Paid |         | Total                    Distrib |         | Interest                    Adjustment |       | Net                    Interest Distribution |   | Other |   | Ending                    Prin Bal |
|                                                    |   |                                                              |                                  |                                  |           |                              |         |                             |         |                             |         |                                   |       |                                         |   |   |   |   |   |
| af1                                                     |   |                                                              | 73316PCU2                             |                                  | 40,467,366.74  |                              | 1,185,925.25 |                             | 124,751.90   |                             | 1,310,677.15 |                                   |       |                                         | 124,751.90 |   | 0.00 |   | 39,281,441.49 |
| af2                                                     |   |                                                              | 73316PCV0                             |                                  | 26,370,000.00  |                              | 0.00         |                             | 98,755.65    |                             | 98,755.65    |                                   |       |                                         | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                                     |   |                                                              | 73316PCW8                             |                                  | 7,890,000.00   |                              | 0.00         |                             | 32,046.55    |                             | 32,046.55    |                                   |       |                                         | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                                     |   |                                                              | 73316PCX6                             |                                  | 15,180,000.00  |                              | 0.00         |                             | 65,944.45    |                             | 65,944.45    |                                   |       |                                         | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                                     |   |                                                              | 73316PCY4                             |                                  | 10,200,000.00  |                              | 0.00         |                             | 40,953.00    |                             | 40,953.00    |                                   |       |                                         | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                                      |   |                                                              | 73316PCZ1                             |                                  | 79,879,586.28  |                              | 3,582,740.56 |                             | 244,875.31   |                             | 3,827,615.87 |                                   |       |                                         | 244,875.31 |   | 0.00 |   | 76,296,845.72 |
| b1                                                      |   |                                                              | 73316PDG2                             |                                  | 4,300,000.00   |                              | 0.00         |                             | 22,947.43    |                             | 22,947.43    |                                   |       |                                         | 22,947.43 |   | 0.00 |   | 4,300,000.00 |
| b2                                                      |   |                                                              | 73316PDH0                             |                                  | 3,320,000.00   |                              | 0.00         |                             | 17,717.55    |                             | 17,717.55    |                                   |       |                                         | 17,717.55 |   | 0.00 |   | 3,320,000.00 |
| b3                                                      |   |                                                              | 73316PDJ6                             |                                  | 3,075,000.00   |                              | 0.00         |                             | 16,410.08    |                             | 16,410.08    |                                   |       |                                         | 16,410.08 |   | 0.00 |   | 3,075,000.00 |
| m1                                                      |   |                                                              | 73316PDA5                             |                                  | 23,090,000.00  |                              | 0.00         |                             | 77,345.09    |                             | 77,345.09    |                                   |       |                                         | 77,345.09 |   | 0.00 |   | 23,090,000.00 |
| m2                                                      |   |                                                              | 73316PDB3                             |                                  | 14,000,000.00  |                              | 0.00         |                             | 49,307.22    |                             | 49,307.22    |                                   |       |                                         | 49,307.22 |   | 0.00 |   | 14,000,000.00 |
| m3                                                      |   |                                                              | 73316PDC1                             |                                  | 2,820,000.00   |                              | 0.00         |                             | 10,077.58    |                             | 10,077.58    |                                   |       |                                         | 10,077.58 |   | 0.00 |   | 2,820,000.00 |
| m4                                                      |   |                                                              | 73316PDD9                             |                                  | 4,540,000.00   |                              | 0.00         |                             | 18,022.54    |                             | 18,022.54    |                                   |       |                                         | 18,022.54 |   | 0.00 |   | 4,540,000.00 |
| m5                                                      |   |                                                              | 73316PDE7                             |                                  | 2,330,000.00   |                              | 0.00         |                             | 9,450.09     |                             | 9,450.09     |                                   |       |                                         | 9,450.09 |   | 0.00 |   | 2,330,000.00 |
| m6                                                      |   |                                                              | 73316PDF4                             |                                  | 3,320,000.00   |                              | 0.00         |                             | 14,608.92    |                             | 14,608.92    |                                   |       |                                         | 14,608.92 |   | 0.00 |   | 3,320,000.00 |
| r                                                       |   |                                                              | N/A                                   |                                  | 0.00           |                              | 0.00         |                             | 0.00         |                             | 0.00         |                                   |       |                                         | 0.00 |   | 0.00 |   | 0.00 |
| x                                                       |   |                                                              | N/A                                   |                                  | 241,660,852.62 |                              | 4,321,081.14 |                             | 0.03         |                             | 4,321,081.17 |                                   |       |                                         | 0.03 |   | 0.00 |   | 237,339,771.48 |
|                                                    |   |                                                              |                                  |                                  |           |                              |         |                             |         |                             |         |                                   |       |                                         |   |   |   |   |   |
|                                                    |   |                                                              | **Payable                    Totals** |                                  | 9,089,746.95   |                              | 843,213.39   |                             | 9,932,960.34 |                             | 0.00         |                                   | 843,213.39 |                                         | 0.00 |   | 473,353,058.69 |
|                                                    |   |                                                              | **Grand                    Totals**   |                                  |           | 9,089,746.95                      |         | 843,213.39                       |         | 9,932,960.34                     |         | 0.00                                   |       | 843,213.39                                   |   | 0.00 |   | 473,353,058.69 |

----

| Payable                    Date       |   | September                  26, 2005                               |                                  |                                  |           |                              |         |                             |          |                             |         |                                   |       |                                         |
|---------------------------------------|--------|-------------------------------------------------------------------|---------------------------------------|---------------------------------------|----------------|-----------------------------------|--------------|----------------------------------|---------------|----------------------------------|--------------|----------------------------------------|------------|----------------------------------------------|
|                                  |        |                                                              |                                       |                                  |           |                              |         |                             |          |                             |         |                                   |       |                                         |   |
| Client 36870                     |   | Popular                    ABS Mortgage Pass-Through Trust 2005-A |                                  |                                  |           |                              |         |                             |          |                             |
|                                  |   |                                                              |                                  |                                  |           |                              |         |                             |          |                             |         |                                   |       |                                         |   |   |   |   |   |
| Pool                    Number Series |   | Cusip                    No.                                      |                                  | Beginning                    Prin Bal |           | Principal                    Paid |         | Interest                    Paid |          | Total                    Distrib |         | Interest                    Adjustment |       | Net                    Interest Distribution |   | Other |   | Ending                    Prin Bal |
|                                  |   |                                                              |                                  |                                  |           |                              |         |                             |          |                             |         |                                   |       |                                         |   |   |   |   |   |
| af1                                   |   |                                                              | 73316PCU2                             |                                  | 39,281,441.49  |                              | 1,714,983.92 |                             | 131,330.95    |                             | 1,846,314.87 |                                   |       |                                         | 131,330.95 |   | 0.00 |   | 37,566,457.57 |
| af2                                   |   |                                                              | 73316PCV0                             |                                  | 26,370,000.00  |                              | 0.00         |                             | 98,755.65     |                             | 98,755.65    |                                   |       |                                         | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                   |   |                                                              | 73316PCW8                             |                                  | 7,890,000.00   |                              | 0.00         |                             | 32,046.55     |                             | 32,046.55    |                                   |       |                                         | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                   |   |                                                              | 73316PCX6                             |                                  | 15,180,000.00  |                              | 0.00         |                             | 65,944.45     |                             | 65,944.45    |                                   |       |                                         | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                   |   |                                                              | 73316PCY4                             |                                  | 10,200,000.00  |                              | 0.00         |                             | 40,953.00     |                             | 40,953.00    |                                   |       |                                         | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                    |   |                                                              | 73316PCZ1                             |                                  | 76,296,845.72  |                              | 5,275,437.34 |                             | 253,729.40    |                             | 5,529,166.74 |                                   |       |                                         | 253,729.40 |   | 0.00 |   | 71,021,408.38 |
| b1                                    |   |                                                              | 73316PDG2                             |                                  | 4,300,000.00   |                              | 0.00         |                             | 22,966.05     |                             | 22,966.05    |                                   |       |                                         | 22,966.05 |   | 0.00 |   | 4,300,000.00 |
| b2                                    |   |                                                              | 73316PDH0                             |                                  | 3,320,000.00   |                              | 0.00         |                             | 17,731.93     |                             | 17,731.93    |                                   |       |                                         | 17,731.93 |   | 0.00 |   | 3,320,000.00 |
| b3                                    |   |                                                              | 73316PDJ6                             |                                  | 3,075,000.00   |                              | 0.00         |                             | 16,423.40     |                             | 16,423.40    |                                   |       |                                         | 16,423.40 |   | 0.00 |   | 3,075,000.00 |
| m1                                    |   |                                                              | 73316PDA5                             |                                  | 23,090,000.00  |                              | 0.00         |                             | 83,560.14     |                             | 83,560.14    |                                   |       |                                         | 83,560.14 |   | 0.00 |   | 23,090,000.00 |
| m2                                    |   |                                                              | 73316PDB3                             |                                  | 14,000,000.00  |                              | 0.00         |                             | 53,153.33     |                             | 53,153.33    |                                   |       |                                         | 53,153.33 |   | 0.00 |   | 14,000,000.00 |
| m3                                    |   |                                                              | 73316PDC1                             |                                  | 2,820,000.00   |                              | 0.00         |                             | 10,857.00     |                             | 10,857.00    |                                   |       |                                         | 10,857.00 |   | 0.00 |   | 2,820,000.00 |
| m4                                    |   |                                                              | 73316PDD9                             |                                  | 4,540,000.00   |                              | 0.00         |                             | 19,335.36     |                             | 19,335.36    |                                   |       |                                         | 19,335.36 |   | 0.00 |   | 4,540,000.00 |
| m5                                    |   |                                                              | 73316PDE7                             |                                  | 2,330,000.00   |                              | 0.00         |                             | 10,130.32     |                             | 10,130.32    |                                   |       |                                         | 10,130.32 |   | 0.00 |   | 2,330,000.00 |
| m6                                    |   |                                                              | 73316PDF4                             |                                  | 3,320,000.00   |                              | 0.00         |                             | 15,615.07     |                             | 15,615.07    |                                   |       |                                         | 15,615.07 |   | 0.00 |   | 3,320,000.00 |
| r                                     |   |                                                              | N/A                                   |                                  | 0.00           |                              | 0.00         |                             | 0.00          |                             | 0.00         |                                   |       |                                         | 0.00 |   | 0.00 |   | 0.00 |
| x                                     |   |                                                              | N/A                                   |                                  | 237,339,771.48 |                              | 6,594,735.53 |                             | 0.00          |                             | 6,594,735.53 |                                   |       |                                         | 0.00 |   | 0.00 |   | 230,745,035.95 |
|                                  |   |                                                              |                                  |                                  |           |                              |         |                             |          |                             |         |                                   |       |                                         |   |   |   |   |   |
|                                  |   |                                                              | **Payable                    Totals** |                                  | 13,585,156.79  |                              | 872,532.60   |                             | 14,457,689.39 |                             | 0.00         |                                   | 872,532.60 |                                         | 0.00 |   | 459,767,901.90 |
|                                  |   |                                                              | **Grand                    Totals**   |                                  |           | 13,585,156.79                     |         | 872,532.60                       |          | 14,457,689.39                    |         | 0.00                                   |       | 872,532.60                                   |   | 0.00 |   | 459,767,901.90 |

----

| Payable                  Date       |   | October                  25, 2005                                   |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |
|-------------------------------------|--------|---------------------------------------------------------------------|-------------------------------------|-------------------------------------|----------------|---------------------------------|--------------|--------------------------------|---------------|--------------------------------|--------------|--------------------------------------|------------|--------------------------------------------|
|                                     |   |                                                                |                                     |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |
| Client                36870         |   |  Popular                ABS Mortgage Pass-Through Trust 2005-A |                                |                                |           |                            |         |                           |          |                           |
|                                |   |                                                                |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |   |   |   |   |
| Pool                  Number Series |   | Cusip                  No.                                          |                                | Beginning                  Prin Bal |           | Principal                  Paid |         | Interest                  Paid |          | Total                  Distrib |         | Interest                  Adjustment |       | Net                  Interest Distribution |   | Other |   | Ending                  Prin Bal |
|                                |   |                                                                |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |   |   |   |   |
| af1                                 |   |                                                                | 73316PCU2                           |                                | 37,566,457.57  |                            | 2,722,962.79 |                           | 119,534.38    |                           | 2,842,497.17 |                                 |       |                                       | 119,534.38 |   | 0.00 |   | 34,843,494.78 |
| af2                                 |   |                                                                | 73316PCV0                           |                                | 26,370,000.00  |                            | 0.00         |                           | 98,755.65     |                           | 98,755.65    |                                 |       |                                       | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                 |   |                                                                | 73316PCW8                           |                                | 7,890,000.00   |                            | 0.00         |                           | 32,046.55     |                           | 32,046.55    |                                 |       |                                       | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                 |   |                                                                | 73316PCX6                           |                                | 15,180,000.00  |                            | 0.00         |                           | 65,944.45     |                           | 65,944.45    |                                 |       |                                       | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                 |   |                                                                | 73316PCY4                           |                                | 10,200,000.00  |                            | 0.00         |                           | 40,953.00     |                           | 40,953.00    |                                 |       |                                       | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                  |   |                                                                | 73316PCZ1                           |                                | 71,021,408.38  |                            | 4,934,830.32 |                           | 224,841.94    |                           | 5,159,672.26 |                                 |       |                                       | 224,841.94 |   | 0.00 |   | 66,086,578.06 |
| b1                                  |   |                                                                | 73316PDG2                           |                                | 4,300,000.00   |                            | 0.00         |                           | 22,792.39     |                           | 22,792.39    |                                 |       |                                       | 22,792.39 |   | 0.00 |   | 4,300,000.00 |
| b2                                  |   |                                                                | 73316PDH0                           |                                | 3,320,000.00   |                            | 0.00         |                           | 17,597.84     |                           | 17,597.84    |                                 |       |                                       | 17,597.84 |   | 0.00 |   | 3,320,000.00 |
| b3                                  |   |                                                                | 73316PDJ6                           |                                | 3,075,000.00   |                            | 0.00         |                           | 16,299.21     |                           | 16,299.21    |                                 |       |                                       | 16,299.21 |   | 0.00 |   | 3,075,000.00 |
| m1                                  |   |                                                                | 73316PDA5                           |                                | 23,090,000.00  |                            | 0.00         |                           | 79,237.18     |                           | 79,237.18    |                                 |       |                                       | 79,237.18 |   | 0.00 |   | 23,090,000.00 |
| m2                                  |   |                                                                | 73316PDB3                           |                                | 14,000,000.00  |                            | 0.00         |                           | 50,298.89     |                           | 50,298.89    |                                 |       |                                       | 50,298.89 |   | 0.00 |   | 14,000,000.00 |
| m3                                  |   |                                                                | 73316PDC1                           |                                | 2,820,000.00   |                            | 0.00         |                           | 10,267.93     |                           | 10,267.93    |                                 |       |                                       | 10,267.93 |   | 0.00 |   | 2,820,000.00 |
| m4                                  |   |                                                                | 73316PDD9                           |                                | 4,540,000.00   |                            | 0.00         |                           | 18,212.97     |                           | 18,212.97    |                                 |       |                                       | 18,212.97 |   | 0.00 |   | 4,540,000.00 |
| m5                                  |   |                                                                | 73316PDE7                           |                                | 2,330,000.00   |                            | 0.00         |                           | 9,534.88      |                           | 9,534.88     |                                 |       |                                       | 9,534.88 |   | 0.00 |   | 2,330,000.00 |
| m6                                  |   |                                                                | 73316PDF4                           |                                | 3,320,000.00   |                            | 0.00         |                           | 14,655.96     |                           | 14,655.96    |                                 |       |                                       | 14,655.96 |   | 0.00 |   | 3,320,000.00 |
| r                                   |   |                                                                | N/A                                 |                                | 0.00           |                            | 0.00         |                           | 0.00          |                           | 0.00         |                                 |       |                                       | 0.00 |   | 0.00 |   | 0.00 |
| x                                   |   |                                                                | N/A                                 |                                | 230,745,035.95 |                            | 7,244,175.44 |                           | 0.00          |                           | 7,244,175.44 |                                 |       |                                       | 0.00 |   | 0.00 |   | 223,500,860.51 |
|                                |   |                                                                |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |   |   |   |   |
|                                |   |                                                                | **Payable                  Totals** |                                | 14,901,968.55  |                            | 820,973.22   |                           | 15,722,941.77 |                           | 0.00         |                                 | 820,973.22 |                                       | 0.00 |   | 444,865,933.35 |
|                                |   |                                                                | **Grand                  Totals**   |                                |           | 14,901,968.55                   |         | 820,973.22                     |          | 15,722,941.77                  |         | 0.00                                 |       | 820,973.22                                 |   | 0.00 |   | 444,865,933.35 |

----

| Payable                  Date       |   |  November                25, 2005                          |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |
|-------------------------------------|--------|-----------------------------------------------------------------|-------------------------------------|-------------------------------------|----------------|---------------------------------|--------------|--------------------------------|---------------|--------------------------------|--------------|--------------------------------------|------------|--------------------------------------------|
|                                |        |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |
| Client                  36870       |   | Popular                  ABS Mortgage Pass-Through Trust 2005-A |                                |                                |           |                            |         |                           |          |                           |
|                                |   |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |   |   |   |   |
| Pool                  Number Series |   | Cusip                  No.                                      |                                | Beginning                  Prin Bal |           | Principal                  Paid |         | Interest                  Paid |          | Total                  Distrib |         | Interest                  Adjustment |       | Net                  Interest Distribution |   | Other |   | Ending                  Prin Bal |
|                                |   |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |   |   |   |   |
| af1                                 |   |                                                            | 73316PCU2                           |                                | 34,843,494.78  |                            | 3,594,101.30 |                           | 124,742.13    |                           | 3,718,843.43 |                                 |       |                                       | 124,742.13 |   | 0.00 |   | 31,249,393.48 |
| af2                                 |   |                                                            | 73316PCV0                           |                                | 26,370,000.00  |                            | 0.00         |                           | 98,755.65     |                           | 98,755.65    |                                 |       |                                       | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                 |   |                                                            | 73316PCW8                           |                                | 7,890,000.00   |                            | 0.00         |                           | 32,046.55     |                           | 32,046.55    |                                 |       |                                       | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                 |   |                                                            | 73316PCX6                           |                                | 15,180,000.00  |                            | 0.00         |                           | 65,944.45     |                           | 65,944.45    |                                 |       |                                       | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                 |   |                                                            | 73316PCY4                           |                                | 10,200,000.00  |                            | 0.00         |                           | 40,953.00     |                           | 40,953.00    |                                 |       |                                       | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                  |   |                                                            | 73316PCZ1                           |                                | 66,086,578.06  |                            | 2,196,023.55 |                           | 235,456.38    |                           | 2,431,479.93 |                                 |       |                                       | 235,456.38 |   | 0.00 |   | 63,890,554.51 |
| b1                                  |   |                                                            | 73316PDG2                           |                                | 4,300,000.00   |                            | 0.00         |                           | 23,015.73     |                           | 23,015.73    |                                 |       |                                       | 23,015.73 |   | 0.00 |   | 4,300,000.00 |
| b2                                  |   |                                                            | 73316PDH0                           |                                | 3,320,000.00   |                            | 0.00         |                           | 17,770.29     |                           | 17,770.29    |                                 |       |                                       | 17,770.29 |   | 0.00 |   | 3,320,000.00 |
| b3                                  |   |                                                            | 73316PDJ6                           |                                | 3,075,000.00   |                            | 0.00         |                           | 16,458.93     |                           | 16,458.93    |                                 |       |                                       | 16,458.93 |   | 0.00 |   | 3,075,000.00 |
| m1                                  |   |                                                            | 73316PDA5                           |                                | 23,090,000.00  |                            | 0.00         |                           | 88,827.55     |                           | 88,827.55    |                                 |       |                                       | 88,827.55 |   | 0.00 |   | 23,090,000.00 |
| m2                                  |   |                                                            | 73316PDB3                           |                                | 14,000,000.00  |                            | 0.00         |                           | 56,269.31     |                           | 56,269.31    |                                 |       |                                       | 56,269.31 |   | 0.00 |   | 14,000,000.00 |
| m3                                  |   |                                                            | 73316PDC1                           |                                | 2,820,000.00   |                            | 0.00         |                           | 11,479.95     |                           | 11,479.95    |                                 |       |                                       | 11,479.95 |   | 0.00 |   | 2,820,000.00 |
| m4                                  |   |                                                            | 73316PDD9                           |                                | 4,540,000.00   |                            | 0.00         |                           | 20,280.24     |                           | 20,280.24    |                                 |       |                                       | 20,280.24 |   | 0.00 |   | 4,540,000.00 |
| m5                                  |   |                                                            | 73316PDE7                           |                                | 2,330,000.00   |                            | 0.00         |                           | 10,608.78     |                           | 10,608.78    |                                 |       |                                       | 10,608.78 |   | 0.00 |   | 2,330,000.00 |
| m6                                  |   |                                                            | 73316PDF4                           |                                | 3,320,000.00   |                            | 0.00         |                           | 16,259.93     |                           | 16,259.93    |                                 |       |                                       | 16,259.93 |   | 0.00 |   | 3,320,000.00 |
| r                                   |   |                                                            | N/A                                 |                                | 0.00           |                            | 0.00         |                           | 0.00          |                           | 0.00         |                                 |       |                                       | 0.00 |   | 0.00 |   | 0.00 |
| x                                   |   |                                                            | N/A                                 |                                | 223,500,860.51 |                            | 5,452,706.14 |                           | 0.00          |                           | 5,452,706.14 |                                 |       |                                       | 0.00 |   | 0.00 |   | 218,048,154.37 |
|                                |   |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |       |                                       |   |   |   |   |   |
|                                |   |                                                            | **Payable                  Totals** |                                | 11,242,830.99  |                            | 858,868.87   |                           | 12,101,699.86 |                           | 0.00         |                                 | 858,868.87 |                                       | 0.00 |   | 433,623,102.36 |
|                                |   |                                                            | **Grand                  Totals**   |                                |           | 11,242,830.99                   |         | 858,868.87                     |          | 12,101,699.86                  |         | 0.00                                 |       | 858,868.87                                 |   | 0.00 |   | 433,623,102.36 |

----

| Payable                Date         |   | December                27, 2005                                |                                |                                |           |                            |         |                           |          |                           |         |                                 |
|-------------------------------------|--------|-----------------------------------------------------------------|-------------------------------------|-------------------------------------|----------------|---------------------------------|--------------|--------------------------------|---------------|--------------------------------|--------------|--------------------------------------|
|                                |        |                                                            |                                     |                                |           |                            |         |                           |          |                           |         |                                 |   |   |   |
| Client                  36870       |   | Popular                  ABS Mortgage Pass-Through Trust 2005-A |                                |                                |           |                            |         |                           |          |                           |
|                                |   |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |   |   |   |   |   |   |   |
| Pool                  Number Series |   | Cusip                  No.                                      |                                | Beginning                  Prin Bal |           | Principal                  Paid |         | Interest                  Paid |          | Total                  Distrib |         | Interest                  Adjustment |   | Net                  Interest Distribution |   | Other |   | Ending                  Prin Bal |
|                                |   |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |   |   |   |   |   |   |   |
| af1                                 |   |                                                            | 73316PCU2                           |                                | 31,249,393.48  |                            | 2,993,028.74 |                           | 119,754.62    |                           | 3,112,783.36 |                                 |   |   | 119,754.62 |   | 0.00 |   | 28,256,364.74 |
| af2                                 |   |                                                            | 73316PCV0                           |                                | 26,370,000.00  |                            | 0.00         |                           | 98,755.65     |                           | 98,755.65    |                                 |   |   | 98,755.65 |   | 0.00 |   | 26,370,000.00 |
| af3                                 |   |                                                            | 73316PCW8                           |                                | 7,890,000.00   |                            | 0.00         |                           | 32,046.55     |                           | 32,046.55    |                                 |   |   | 32,046.55 |   | 0.00 |   | 7,890,000.00 |
| af4                                 |   |                                                            | 73316PCX6                           |                                | 15,180,000.00  |                            | 0.00         |                           | 65,944.45     |                           | 65,944.45    |                                 |   |   | 65,944.45 |   | 0.00 |   | 15,180,000.00 |
| af5                                 |   |                                                            | 73316PCY4                           |                                | 10,200,000.00  |                            | 0.00         |                           | 40,953.00     |                           | 40,953.00    |                                 |   |   | 40,953.00 |   | 0.00 |   | 10,200,000.00 |
| av                                  |   |                                                            | 73316PCZ1                           |                                | 63,890,554.51  |                            | 4,350,959.68 |                           | 243,706.97    |                           | 4,594,666.65 |                                 |   |   | 243,706.97 |   | 0.00 |   | 59,539,594.83 |
| b1                                  |   |                                                            | 73316PDG2                           |                                | 4,300,000.00   |                            | 0.00         |                           | 23,037.25     |                           | 23,037.25    |                                 |   |   | 23,037.25 |   | 0.00 |   | 4,300,000.00 |
| b2                                  |   |                                                            | 73316PDH0                           |                                | 3,320,000.00   |                            | 0.00         |                           | 17,786.90     |                           | 17,786.90    |                                 |   |   | 17,786.90 |   | 0.00 |   | 3,320,000.00 |
| b3                                  |   |                                                            | 73316PDJ6                           |                                | 3,075,000.00   |                            | 0.00         |                           | 16,474.31     |                           | 16,474.31    |                                 |   |   | 16,474.31 |   | 0.00 |   | 3,075,000.00 |
| m1                                  |   |                                                            | 73316PDA5                           |                                | 23,090,000.00  |                            | 0.00         |                           | 94,848.59     |                           | 94,848.59    |                                 |   |   | 94,848.59 |   | 0.00 |   | 23,090,000.00 |
| m2                                  |   |                                                            | 73316PDB3                           |                                | 14,000,000.00  |                            | 0.00         |                           | 59,997.78     |                           | 59,997.78    |                                 |   |   | 59,997.78 |   | 0.00 |   | 14,000,000.00 |
| m3                                  |   |                                                            | 73316PDC1                           |                                | 2,820,000.00   |                            | 0.00         |                           | 12,235.67     |                           | 12,235.67    |                                 |   |   | 12,235.67 |   | 0.00 |   | 2,820,000.00 |
| m4                                  |   |                                                            | 73316PDD9                           |                                | 4,540,000.00   |                            | 0.00         |                           | 21,554.91     |                           | 21,554.91    |                                 |   |   | 21,554.91 |   | 0.00 |   | 4,540,000.00 |
| m5                                  |   |                                                            | 73316PDE7                           |                                | 2,330,000.00   |                            | 0.00         |                           | 11,269.43     |                           | 11,269.43    |                                 |   |   | 11,269.43 |   | 0.00 |   | 2,330,000.00 |
| m6                                  |   |                                                            | 73316PDF4                           |                                | 3,320,000.00   |                            | 0.00         |                           | 17,238.18     |                           | 17,238.18    |                                 |   |   | 17,238.18 |   | 0.00 |   | 3,320,000.00 |
| r                                   |   |                                                            | N/A                                 |                                | 0.00           |                            | 0.00         |                           | 0.00          |                           | 0.00         |                                 |   |   | 0.00 |   | 0.00 |   | 0.00 |
| x                                   |   |                                                            | N/A                                 |                                | 218,048,154.37 |                            | 7,051,563.58 |                           | 0.00          |                           | 7,051,563.58 |                                 |   |   | 0.00 |   | 0.00 |   | 210,996,590.79 |
|                                |   |                                                            |                                |                                |           |                            |         |                           |          |                           |         |                                 |   |   |   |   |   |   |   |
|                                |   |                                                            | **Payable                  Totals** |                                | 14,395,552.00  |                            | 875,604.26   |                           | 15,271,156.26 |                           | 0.00         |                                 | 875,604.26 |   | 0.00 |   | 419,227,550.36 |
|                                |   |                                                            | **Grand                  Totals**   |                                |           | 14,395,552.00                   |         | 875,604.26                     |          | 15,271,156.26                  |         | 0.00                                 |   | 875,604.26 |   | 0.00 |   | 419,227,550.36 |

----