----

| **JP                Morgan Series 2005 - LDP2**                                                                              |   |   |          |   |   |          |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |          |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 6,557,867.66  |   |   | 2,084,366.76  |   |   | 92,335,132.34                               |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 5,881,803.00  |   |   | 257,128,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 8,629,046.58  |   |   | 367,428,000.00                              |   |
| A-3A                                                                                                                         |   |   | 0             |   |   | 2,870,350.62  |   |   | 122,717,000.00                              |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 13,297,694.52 |   |   | 561,321,000.00                              |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 5,229,626.28  |   |   | 216,011,000.00                              |   |
| A-M                                                                                                                          |   |   | 0             |   |   | 5,925,909.42  |   |   | 247,946,000.00                              |   |
| A-MFL                                                                                                                        |   |   | 0             |   |   | 962,126.30    |   |   | 50,000,000.00                               |   |
| A-SB                                                                                                                         |   |   | 0             |   |   | 2,875,488.18  |   |   | 123,438,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 454,538.58    |   |   | 18,621,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 1,005,969.24  |   |   | 40,968,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 644,059.38    |   |   | 26,070,000.00                               |   |
| E                                                                                                                            |   |   | 0             |   |   | 649,273.38    |   |   | 26,070,000.00                               |   |
| F                                                                                                                            |   |   | 0             |   |   | 746,364.72    |   |   | 29,795,000.00                               |   |
| X-2                                                                                                                          |   |   | 0             |   |   | 9,525,682.30  |   |   | 2,901,797,000.00                            |   |

----