----

| **JP                Morgan Series 2005-LDP3**                                                                                |   |   |          |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 2,911,040.02  |   |   | 960,095.06   |   |   | 60,022,959.98                               |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 3,864,193.40 |   |   | 238,973,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 4,456,421.88 |   |   | 269,596,000.00                              |   |
| A-4A                                                                                                                         |   |   | 0             |   |   | 8,987,649.80 |   |   | 546,251,000.00                              |   |
| A-4B                                                                                                                         |   |   | 0             |   |   | 1,299,559.52 |   |   | 78,036,000.00                               |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 2,541,311.75 |   |   | 151,703,000.00                              |   |
| A-SB                                                                                                                         |   |   | 0             |   |   | 1,706,857.80 |   |   | 104,651,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 645,302.29   |   |   | 37,925,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 302,273.35   |   |   | 17,699,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 660,236.86   |   |   | 37,926,000.00                               |   |
| X-2                                                                                                                          |   |   | 0             |   |   | 1,683,742.58 |   |   | 1,980,228,000.00                            |   |

----