----

| **JP                Morgan Series 2005 - LDP1**                                                                              |   |   |          |   |   |          |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |          |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 11,597,764.30 |   |   | 2,505,489.27  |   |   | 74,634,235.70                               |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 34,496,198.46 |   |   | 994,485,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 5,747,620.50  |   |   | 157,523,000.00                              |   |
| A-4                                                                                                                          |   |   | 0             |   |   | 22,729,226.67 |   |   | 601,541,000.00                              |   |
| A-J                                                                                                                          |   |   | 0             |   |   | 3,595,773.42  |   |   | 94,303,000.00                               |   |
| A-JFL                                                                                                                        |   |   | 0             |   |   | 2,801,974.85  |   |   | 100,000,000.00                              |   |
| A-SB                                                                                                                         |   |   | 0             |   |   | 4,365,370.53  |   |   | 119,936,000.00                              |   |
| B                                                                                                                            |   |   | 0             |   |   | 2,585,835.01  |   |   | 68,366,000.00                               |   |
| C                                                                                                                            |   |   | 0             |   |   | 956,436.19    |   |   | 25,187,000.00                               |   |
| D                                                                                                                            |   |   | 0             |   |   | 2,073,826.53  |   |   | 53,973,000.00                               |   |
| X-2                                                                                                                          |   |   | 0             |   |   | 6,844,049.09  |   |   | 2,800,793,000.00                            |   |

----