8-K 1 jpa050a3_10506.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 27, 2005 J.P. MORGAN MORTGAGE TRUST Mortgage Pass-Through Certificates, Series 2005-A3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121990-01 Pooling and Servicing Agreement) (Commission 54-2175557 (State or other File Number) 54-2175558 jurisdiction 54-2175559 of Incorporation) 54-2175633 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On June 27, 2005 a distribution was made to holders of J.P. MORGAN MORTGAGE TRUST, Mortgage Pass-Through Certificates, Series 2005-A3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A3 Trust, relating to the June 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. MORGAN MORTGAGE TRUST Mortgage Pass-Through Certificates, Series 2005-A3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A3 Trust, relating to the June 27, 2005 distribution. EX-99.1

~~SECURITIES~~J.P. ~~AND~~Morgan ~~EXCHANGE~~Acceptance ~~COMMISSION~~Corporation I Mortgage Pass-Through Certificates Record Date: 5/31/2005 Distribution Date: 6/27/2005 J.P. Morgan Acceptance Corporation I Mortgage Pass-Through Certificates Series 2005-A3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 466247PV9 SEN 5.24434% 108,140,600.00 472,605.16 2-A-1 466247PW7 SEN 5.18018% 369,312,400.00 1,594,254.87 3-A-1 466247PX5 SEN 5.05352% 100,000,000.00 421,126.41 3-A-2 466247PY3 SEN 5.05352% 39,142,300.00 164,838.56 3-A-3 466247PZ0 SEN 5.05352% 20,589,900.00 86,709.51 3-A-4 466247QA4 SEN 5.05352% 15,262,920.00 64,276.19 3-A-5 466247QB2 SEN 5.05352% 5,878,380.00 24,755.41 4-A-1 466247QC0 SEN 4.31249% 113,992,900.00 409,661.22 4-A-2 466247QD8 SEN 4.31249% 3,829,270.00 13,761.41 5-A-1 466247QE6 SEN 4.40199% 5,000,000.00 18,341.61 5-A-2 466247QF3 SEN 4.40199% 19,724,080.00 72,354.27 5-A-3 466247QG1 SEN 4.40199% 6,987,920.00 25,633.94 6-A-1 466247QH9 SEN 4.94254% 82,702,440.00 340,633.65 6-A-2 466247QJ5 SEN 4.94254% 27,712,960.00 114,143.75 6-A-3 466247QK2 SEN 4.94254% 3,584,600.00 14,764.20 6-A-4 466247QL0 SEN 4.94254% 61,218,800.00 252,147.13 6-A-5 466247QM8 SEN 4.94254% 20,513,960.00 84,492.61 6-A-6 466247RM7 SEN 4.94254% 9,500,000.00 39,128.47 6-A-7 466247QN6 SEN 4.94254% 2,961,840.00 12,199.19 7CA1 466247QP1 SEN 5.16458% 108,778,000.00 468,160.54 7CA2 466247QQ9 SEN 5.16458% 6,636,400.00 28,561.85 8JA1 466247QR7 SEN 5.20960% 50,298,700.00 218,363.50 8JA2 466247QS5 SEN 5.20960% 3,068,600.00 13,321.82 9CA1 466247QT3 SEN 5.33443% 119,126,800.00 529,561.85 9CA2 466247QU0 SEN 5.33443% 7,267,700.00 32,307.56 10-J-1 466247QV8 SEN 5.28703% 110,018,600.00 484,726.46 10-J-2 466247QW6 SEN 5.28703% 6,712,100.00 29,572.57 11-A-1 466247QX4 SEN 4.52393% 253,756,600.00 956,646.88 11-A-2 466247QY2 SEN 4.52393% 37,437,300.00 141,136.33 11-A-3 466247QZ9 SEN 4.52393% 100,000,000.00 376,993.89 11-A-4 466247RA3 SEN 4.52393% 8,595,500.00 32,404.51 A-R 466247RB1 SEN 5.24434% 100.00 0.55 I-B-1 466247RC9 SUB 4.99086% 15,227,990.00 63,333.98 I-B-2 466247RD7 SUB 4.99086% 7,351,300.00 30,574.43 I-B-3 466247RE5 SUB 4.99086% 3,150,560.00 13,103.34 I-B-4 466247PL1 SUB 4.99086% 3,675,650.00 15,287.22 I-B-5 466247PM9 SUB 4.99086% 2,625,460.00 10,919.42 I-B-6 466247PN7 SUB 4.99086% 2,100,395.77 8,735.65 II-BA-1 466247RF2 SUB 5.25723% 11,144,580.00 48,824.71 II-BA-2 466247RG0 SUB 5.25723% 4,588,880.00 20,104.01 II-BA-3 466247RH8 SUB 5.25723% 3,277,770.00 14,360.00 II-BA-4 466247PP2 SUB 5.25723% 2,622,210.00 11,487.97 II-BA-5 466247PQ0 SUB 5.25723% 1,092,590.00 4,786.67 II-BA-6 466247PR8 SUB 5.25723% 2,403,731.00 10,530.81 III-B-1 466247RJ4 SUB 4.52393% 3,881,470.00 14,632.91 III-B-2 466247RK1 SUB 4.52393% 1,838,580.00 6,931.33 III-B-3 466247RL9 SUB 4.52393% 1,021,430.00 3,850.73 III-B-4 466247PS6 SUB 4.52393% 1,021,430.00 3,850.73 III-B-5 466247PT4 SUB 4.52393% 408,570.00 1,540.28 III-B-6 466247PU1 SUB 4.52393% 612,882.00 2,310.53 Totals 1,895,797,148.77 7,822,750.59

~~Washington~~Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 1,070,022.42 D0.C00 107,070,577. ~~20549~~58 1,542,627.58 0.00 2-A-1 2,761,194.43 0.00 366,551,205.57 4,355,449.30 0.00 3-A-1 621,706.35 0.00 99,378,293.65 1,042,832.76 0.00 3-A-2 466,249.42 0.00 38,676,050.58 631,087.98 0.00 3-A-3 0.00 0.00 20,589,900.00 86,709.51 0.00 3-A-4 0.00 0.00 15,262,920.00 64,276.19 0.00 3-A-5 36,546.26 0.00 5,841,833.74 61,301.67 0.00 4-A-1 1,108,778.38 0.00 112,884,121.62 1,518,439.60 0.00 4-A-2 37,246.28 0.00 3,792,023.72 51,007.69 0.00 5-A-1 236,225.73 0.00 4,763,774.27 254,567.34 0.00 5-A-2 1,262,012.36 0.00 18,462,067.64 1,334,366.63 0.00 5-A-3 0.00 0.00 6,987,920.00 25,633.94 0.00 6-A-1 1,216,974.87 0.00 81,485,465.13 1,557,608.52 0.00 6-A-2 0.00 0.00 27,712,960.00 114,143.75 0.00 6-A-3 39,508.69 0.00 3,545,091.31 54,272.89 0.00 6-A-4 900,840.96 0.00 60,317,959.04 1,152,988.09 0.00 6-A-5 0.00 0.00 20,513,960.00 84,492.61 0.00 6-A-6 104,706.96 0.00 9,395,293.04 143,835.43 0.00 6-A-7 32,644.77 0.00 2,929,195.23 44,843.96 0.00 7CA1 1,683,674.06 0.00 107,094,325.94 2,151,834.60 0.00 7CA2 102,718.70 0.00 6,533,681.30 131,280.55 0.00 8JA1 504,696.10 0.00 49,794,003.90 723,059.60 0.00 8JA2 30,790.27 0.00 3,037,809.73 44,112.09 0.00 9CA1 813,433.94 0.00 118,313,366.06 1,342,995.79 0.00 9CA2 49,626.06 0.00 7,218,073.94 81,933.62 0.00 10-J-1 1,174,393.77 0.00 108,844,206.23 1,659,120.23 0.00 10-J-2 71,648.32 0.00 6,640,451.68 101,220.89 0.00 11-A-1 3,796,298.80 0.00 249,960,301.20 4,752,945.68 0.00 11-A-2 0.00 0.00 37,437,300.00 141,136.33 0.00 11-A-3 1,303,701.35 0.00 98,696,298.65 1,680,695.24 0.00 11-A-4 112,059.65 0.00 8,483,440.35 144,464.16 0.00 A-R 100.00 0.00 0.00 100.55 0.00 I-B-1 8,905.01 0.00 15,219,084.99 72,238.99 0.00 I-B-2 4,298.89 0.00 7,347,001.11 34,873.32 0.00 I-B-3 1,842.38 0.00 3,148,717.62 14,945.72 0.00 I-B-4 2,149.44 0.00 3,673,500.56 17,436.66 0.00 I-B-5 1,535.31 0.00 2,623,924.69 12,454.73 0.00 I-B-6 1,228.27 0.00 2,099,167.50 9,963.92 0.00 II-BA-1 3,442.53 0.00 11,141,137.47 52,267.24 0.00 II-BA-2 1,417.49 0.00 4,587,462.51 21,521.50 0.00 II-BA-3 1,012.49 0.00 3,276,757.51 15,372.49 0.00 II-BA-4 809.99 0.00 2,621,400.01 12,297.96 0.00 II-BA-5 337.50 0.00 1,092,252.50 5,124.17 0.00 II-BA-6 742.51 0.00 2,402,988.49 11,273.32 0.00 III-B-1 5,929.44 0.00 3,875,540.56 20,562.35 0.00 III-B-2 2,808.66 0.00 1,835,771.34 9,739.99 0.00 III-B-3 1,560.36 0.00 1,019,869.64 5,411.09 0.00 III-B-4 1,560.36 0.00 1,019,869.64 5,411.09 0.00 III-B-5 624.14 0.00 407,945.86 2,164.42 0.00 III-B-6 936.25 0.00 611,945.75 3,246.78 0.00 Totals 19,578,939.92 0.00 1,876,218,208.85 27,401,690.51 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

~~Form~~Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 108,140,600.00 108,140,600.00 23,206.79 1,046,815.63 0.00 0.00 2-A-1 369,312,400.00 369,312,400.00 354,456.38 2,406,738.05 0.00 0.00 3-A-1 100,000,000.00 100,000,000.00 18,801.68 602,904.67 0.00 0.00 3-A-2 39,142,300.00 39,142,300.00 14,100.34 452,149.08 0.00 0.00 3-A-3 20,589,900.00 20,589,900.00 0.00 0.00 0.00 0.00 3-A-4 15,262,920.00 15,262,920.00 0.00 0.00 0.00 0.00 3-A-5 5,878,380.00 5,878,380.00 1,105.23 35,441.03 0.00 0.00 4-A-1 113,992,900.00 113,992,900.00 91,134.16 1,017,644.22 0.00 0.00 4-A-2 3,829,270.00 3,829,270.00 3,061.40 34,184.89 0.00 0.00 5-A-1 5,000,000.00 5,000,000.00 5,406.79 230,818.95 0.00 0.00 5-A-2 19,724,080.00 19,724,080.00 28,885.23 1,233,127.13 0.00 0.00 5-A-3 6,987,920.00 6,987,920.00 0.00 0.00 0.00 0.00 6-A-1 82,702,440.00 82,702,440.00 28,642.83 1,188,332.04 0.00 0.00 6-A-2 27,712,960.00 27,712,960.00 0.00 0.00 0.00 0.00 6-A-3 3,584,600.00 3,584,600.00 929.88 38,578.81 0.00 0.00 6-A-4 61,218,800.00 61,218,800.00 21,202.27 879,638.69 0.00 0.00 6-A-5 20,513,960.00 20,513,960.00 0.00 0.00 0.00 0.00 6-A-6 9,500,000.00 9,500,000.00 2,464.39 102,242.57 0.00 0.00 6-A-7 2,961,840.00 2,961,840.00 768.33 31,876.44 0.00 0.00 7CA1 108,778,000.00 108,778,000.00 66,629.41 1,617,044.65 0.00 0.00 7CA2 6,636,400.00 6,636,400.00 4,064.97 98,653.73 0.00 0.00 8JA1 50,298,700.00 50,298,700.00 31,218.19 473,477.91 0.00 0.00 8JA2 3,068,600.00 3,068,600.00 1,904.54 28,885.72 0.00 0.00 9CA1 119,126,800.00 119,126,800.00 10,939.43 802,494.51 0.00 0.00 9CA2 7,267,700.00 7,267,700.00 667.39 48,958.67 0.00 0.00 10-J-1 110,018,600.00 110,018,600.00 11,133.72 1,163,260.05 0.00 0.00 10-J-2 6,712,100.00 6,712,100.00 679.25 70,969.07 0.00 0.00 11-A-1 253,756,600.00 253,756,600.00 444,835.67 3,351,463.13 0.00 0.00 11-A-2 37,437,300.00 37,437,300.00 0.00 0.00 0.00 0.00 11-A-3 100,000,000.00 100,000,000.00 152,762.70 1,150,938.65 0.00 0.00 11-A-4 8,595,500.00 8,595,500.00 13,130.72 98,928.93 0.00 0.00 A-KR 100.00 100.00 2.17 97.83 0.00 0.00 I-B-1 15,227,990.00 15,227,990.00 8,905.01 0.00 0.00 0.00 I-B-2 7,351,300.00 7,351,300.00 4,298.89 0.00 0.00 0.00 I-B-3 3,150,560.00 3,150,560.00 1,842.38 0.00 0.00 0.00 I-B-4 3,675,650.00 3,675,650.00 2,149.44 0.00 0.00 0.00 I-B-5 2,625,460.00 2,625,460.00 1,535.31 0.00 0.00 0.00 I-B-6 2,100,395.77 2,100,395.77 1,228.27 0.00 0.00 0.00 II-BA-1 11,144,580.00 11,144,580.00 3,442.53 0.00 0.00 0.00 II-BA-2 4,588,880.00 4,588,880.00 1,417.49 0.00 0.00 0.00 II-BA-3 3,277,770.00 3,277,770.00 1,012.49 0.00 0.00 0.00 II-BA-4 2,622,210.00 2,622,210.00 809.99 0.00 0.00 0.00 II-BA-5 1,092,590.00 1,092,590.00 337.50 0.00 0.00 0.00 II-BA-6 2,403,731.00 2,403,731.00 742.51 0.00 0.00 0.00 III-B-1 3,881,470.00 3,881,470.00 5,929.44 0.00 0.00 0.00 III-B-2 1,838,580.00 1,838,580.00 2,808.66 0.00 0.00 0.00 III-B-3 1,021,430.00 1,021,430.00 1,560.36 0.00 0.00 0.00 III-B-4 1,021,430.00 1,021,430.00 1,560.36 0.00 0.00 0.00 III-B-5 408,570.00 408,570.00 624.14 0.00 0.00 0.00 III-B-6 612,882.00 612,882.00 936.25 0.00 0.00 0.00 Totals 1,895,797,148.77 1,895,797,148.77 1,373,274.88 18,205,665.05 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~CURRENT~~Principal ~~REPORT~~Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 1,070,022.42 107,070,577.58 0.99010527 1,070,022.42 2-A-1 2,761,194.43 366,551,205.57 0.99252342 2,761,194.43 3-A-1 621,706.35 99,378,293.65 0.99378294 621,706.35 3-A-2 466,249.42 38,676,050.58 0.98808835 466,249.42 3-A-3 0.00 20,589,900.00 1.00000000 0.00 3-A-4 0.00 15,262,920.00 1.00000000 0.00 3-A-5 36,546.26 5,841,833.74 0.99378294 36,546.26 4-A-1 1,108,778.38 112,884,121.62 0.99027327 1,108,778.38 4-A-2 37,246.28 3,792,023.72 0.99027327 37,246.28 5-A-1 236,225.73 4,763,774.27 0.95275485 236,225.73 5-A-2 1,262,012.36 18,462,067.64 0.93601667 1,262,012.36 5-A-3 0.00 6,987,920.00 1.00000000 0.00 6-A-1 1,216,974.87 81,485,465.13 0.98528490 1,216,974.87 6-A-2 0.00 27,712,960.00 1.00000000 0.00 6-A-3 39,508.69 3,545,091.31 0.98897822 39,508.69 6-A-4 900,840.96 60,317,959.04 0.98528490 900,840.96 6-A-5 0.00 20,513,960.00 1.00000000 0.00 6-A-6 104,706.96 9,395,293.04 0.98897821 104,706.96 6-A-7 32,644.77 2,929,195.23 0.98897821 32,644.77 7CA1 1,683,674.06 107,094,325.94 0.98452192 1,683,674.06 7CA2 102,718.70 6,533,681.30 0.98452192 102,718.70 8JA1 504,696.10 49,794,003.90 0.98996602 504,696.10 8JA2 30,790.27 3,037,809.73 0.98996602 30,790.27 9CA1 813,433.94 118,313,366.06 0.99317170 813,433.94 9CA2 49,626.06 7,218,073.94 0.99317170 49,626.06 10-J-1 1,174,393.77 108,844,206.23 0.98932550 1,174,393.77 10-J-2 71,648.32 6,640,451.68 0.98932550 71,648.32 11-A-1 3,796,298.80 249,960,301.20 0.98503961 3,796,298.80 11-A-2 0.00 37,437,300.00 1.00000000 0.00 11-A-3 1,303,701.35 98,696,298.65 0.98696299 1,303,701.35 11-A-4 112,059.65 8,483,440.35 0.98696299 112,059.65 A-R 100.00 0.00 0.00000000 100.00 I-B-1 8,905.01 15,219,084.99 0.99941522 8,905.01 I-B-2 4,298.89 7,347,001.11 0.99941522 4,298.89 I-B-3 1,842.38 3,148,717.62 0.99941522 1,842.38 I-B-4 2,149.44 3,673,500.56 0.99941522 2,149.44 I-B-5 1,535.31 2,623,924.69 0.99941522 1,535.31 I-B-6 1,228.27 2,099,167.50 0.99941522 1,228.27 II-BA-1 3,442.53 11,141,137.47 0.99969110 3,442.53 II-BA-2 1,417.49 4,587,462.51 0.99969110 1,417.49 II-BA-3 1,012.49 3,276,757.51 0.99969110 1,012.49 II-BA-4 809.99 2,621,400.01 0.99969110 809.99 II-BA-5 337.50 1,092,252.50 0.99969110 337.50 II-BA-6 742.51 2,402,988.49 0.99969110 742.51 III-B-1 5,929.44 3,875,540.56 0.99847237 5,929.44 III-B-2 2,808.66 1,835,771.34 0.99847238 2,808.66 III-B-3 1,560.36 1,019,869.64 0.99847238 1,560.36 III-B-4 1,560.36 1,019,869.64 0.99847238 1,560.36 III-B-5 624.14 407,945.86 0.99847238 624.14 III-B-6 936.25 611,945.75 0.99847238 936.25 Totals 19,578,939.92 1,876,218,208.85 0.98967245 19,578,939.92

~~Pursuant~~Principal toDistribution ~~Section~~Factors 13Statement orOriginal 15Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (d2) ofAmount ~~the~~Balance Distribution Distribution Accretion 1-A-1 108,140,600.00 1000.00000000 0.21459831 9.68013521 0.00000000 2-A-1 369,312,400.00 1000.00000000 0.95977384 6.51680813 0.00000000 3-A-1 100,000,000.00 1000.00000000 0.18801680 6.02904670 0.00000000 3-A-2 39,142,300.00 1000.00000000 0.36023279 11.55141829 0.00000000 3-A-3 20,589,900.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-4 15,262,920.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 5,878,380.00 1000.00000000 0.18801609 6.02904712 0.00000000 4-A-1 113,992,900.00 1000.00000000 0.79947225 8.92725968 0.00000000 4-A-2 3,829,270.00 1000.00000000 0.79947353 8.92726029 0.00000000 5-A-1 5,000,000.00 1000.00000000 1.08135800 46.16379000 0.00000000 5-A-2 19,724,080.00 1000.00000000 1.46446526 62.51886679 0.00000000 5-A-3 6,987,920.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-1 82,702,440.00 1000.00000000 0.34633597 14.36876639 0.00000000 6-A-2 27,712,960.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-3 3,584,600.00 1000.00000000 0.25940970 10.76237516 0.00000000 6-A-4 61,218,800.00 1000.00000000 0.34633593 14.36876727 0.00000000 6-A-5 20,513,960.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-6 9,500,000.00 1000.00000000 0.25940947 10.76237579 0.00000000 6-A-7 2,961,840.00 1000.00000000 0.25940969 10.76237744 0.00000000 7CA1 108,778,000.00 1000.00000000 0.61252652 14.86554864 0.00000000 7CA2 6,636,400.00 1000.00000000 0.61252637 14.86554909 0.00000000 8JA1 50,298,700.00 1000.00000000 0.62065600 9.41332301 0.00000000 8JA2 3,068,600.00 1000.00000000 0.62065437 9.41332204 0.00000000 9CA1 119,126,800.00 1000.00000000 0.09183013 6.73647332 0.00000000 9CA2 7,267,700.00 1000.00000000 0.09182960 6.73647371 0.00000000 10-J-1 110,018,600.00 1000.00000000 0.10119852 10.57330351 0.00000000 10-J-2 6,712,100.00 1000.00000000 0.10119784 10.57330344 0.00000000 11-A-1 253,756,600.00 1000.00000000 1.75300138 13.20739295 0.00000000 11-A-2 37,437,300.00 1000.00000000 0.00000000 0.00000000 0.00000000 11-A-3 100,000,000.00 1000.00000000 1.52762700 11.50938650 0.00000000 11-A-4 8,595,500.00 1000.00000000 1.52762725 11.50938631 0.00000000 A-R 100.00 1000.00000000 21.70000000 978.30000000 0.00000000 I-B-1 15,227,990.00 1000.00000000 0.58477908 0.00000000 0.00000000 I-B-2 7,351,300.00 1000.00000000 0.58477956 0.00000000 0.00000000 I-B-3 3,150,560.00 1000.00000000 0.58477858 0.00000000 0.00000000 I-B-4 3,675,650.00 1000.00000000 0.58477820 0.00000000 0.00000000 I-B-5 2,625,460.00 1000.00000000 0.58477752 0.00000000 0.00000000 I-B-6 2,100,395.77 1000.00000000 0.58478027 0.00000000 0.00000000 II-BA-1 11,144,580.00 1000.00000000 0.30889724 0.00000000 0.00000000 II-BA-2 4,588,880.00 1000.00000000 0.30889672 0.00000000 0.00000000 II-BA-3 3,277,770.00 1000.00000000 0.30889599 0.00000000 0.00000000 II-BA-4 2,622,210.00 1000.00000000 0.30889593 0.00000000 0.00000000 II-BA-5 1,092,590.00 1000.00000000 0.30889904 0.00000000 0.00000000 II-BA-6 2,403,731.00 1000.00000000 0.30889896 0.00000000 0.00000000 III-B-1 3,881,470.00 1000.00000000 1.52762742 0.00000000 0.00000000 III-B-2 1,838,580.00 1000.00000000 1.52762458 0.00000000 0.00000000 III-B-3 1,021,430.00 1000.00000000 1.52762304 0.00000000 0.00000000 III-B-4 1,021,430.00 1000.00000000 1.52762304 0.00000000 0.00000000 III-B-5 408,570.00 1000.00000000 1.52762073 0.00000000 0.00000000 III-B-6 612,882.00 1000.00000000 1.52761869 0.00000000 0.00000000

~~Securities~~Principal ~~Exchange~~Distribution ~~Act~~Factors ofStatement ~~1934~~(continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 9.89473352 990.10526648 0.99010527 9.89473352 2-A-1 0.00000000 7.47658197 992.52341803 0.99252342 7.47658197 3-A-1 0.00000000 6.21706350 993.78293650 0.99378294 6.21706350 3-A-2 0.00000000 11.91165108 988.08834892 0.98808835 11.91165108 3-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 6.21706320 993.78293680 0.99378294 6.21706320 4-A-1 0.00000000 9.72673193 990.27326807 0.99027327 9.72673193 4-A-2 0.00000000 9.72673120 990.27326880 0.99027327 9.72673120 5-A-1 0.00000000 47.24514600 952.75485400 0.95275485 47.24514600 5-A-2 0.00000000 63.98333205 936.01666795 0.93601667 63.98333205 5-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-1 0.00000000 14.71510236 985.28489764 0.98528490 14.71510236 6-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-3 0.00000000 11.02178486 988.97821514 0.98897822 11.02178486 6-A-4 0.00000000 14.71510320 985.28489680 0.98528490 14.71510320 6-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-6 0.00000000 11.02178526 988.97821474 0.98897821 11.02178526 6-A-7 0.00000000 11.02178713 988.97821287 0.98897821 11.02178713 7CA1 0.00000000 15.47807516 984.52192484 0.98452192 15.47807516 7CA2 0.00000000 15.47807546 984.52192454 0.98452192 15.47807546 8JA1 0.00000000 10.03397901 989.96602099 0.98996602 10.03397901 8JA2 0.00000000 10.03397966 989.96602034 0.98996602 10.03397966 9CA1 0.00000000 6.82830345 993.17169655 0.99317170 6.82830345 9CA2 0.00000000 6.82830331 993.17169669 0.99317170 6.82830331 10-J-1 0.00000000 10.67450204 989.32549796 0.98932550 10.67450204 10-J-2 0.00000000 10.67450127 989.32549873 0.98932550 10.67450127 11-A-1 0.00000000 14.96039433 985.03960567 0.98503961 14.96039433 11-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 11-A-3 0.00000000 13.03701350 986.96298650 0.98696299 13.03701350 11-A-4 0.00000000 13.03701355 986.96298645 0.98696299 13.03701355 A-R 0.00000000 1,000.00000000 0.00000000 0.00000000 1,000.00000000 I-B-1 0.00000000 0.58477908 999.41522092 0.99941522 0.58477908 I-B-2 0.00000000 0.58477956 999.41522044 0.99941522 0.58477956 I-B-3 0.00000000 0.58477858 999.41522142 0.99941522 0.58477858 I-B-4 0.00000000 0.58477820 999.41522180 0.99941522 0.58477820 I-B-5 0.00000000 0.58477752 999.41522248 0.99941522 0.58477752 I-B-6 0.00000000 0.58478027 999.41521973 0.99941522 0.58478027 II-BA-1 0.00000000 0.30889724 999.69110276 0.99969110 0.30889724 II-BA-2 0.00000000 0.30889672 999.69110328 0.99969110 0.30889672 II-BA-3 0.00000000 0.30889599 999.69110401 0.99969110 0.30889599 II-BA-4 0.00000000 0.30889593 999.69110407 0.99969110 0.30889593 II-BA-5 0.00000000 0.30889904 999.69110096 0.99969110 0.30889904 II-BA-6 0.00000000 0.30889896 999.69110104 0.99969110 0.30889896 III-B-1 0.00000000 1.52762742 998.47237258 0.99847237 1.52762742 III-B-2 0.00000000 1.52762458 998.47237542 0.99847238 1.52762458 III-B-3 0.00000000 1.52762304 998.47237696 0.99847238 1.52762304 III-B-4 0.00000000 1.52762304 998.47237696 0.99847238 1.52762304 III-B-5 0.00000000 1.52762073 998.47237927 0.99847238 1.52762073 III-B-6 0.00000000 1.52761869 998.47238131 0.99847238 1.52761869 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~Date~~Interest ofDistribution ~~Report~~Statement ~~(Date~~Beginning Payment of ~~earliest~~Original ~~event~~Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 108,140,600.00 5.24434% 108,140,600.00 472,605.16 0.00 0.00 2-A-1 369,312,400.00 5.18018% 369,312,400.00 1,594,254.87 0.00 0.00 3-A-1 100,000,000.00 5.05352% 100,000,000.00 421,126.41 0.00 0.00 3-A-2 39,142,300.00 5.05352% 39,142,300.00 164,838.56 0.00 0.00 3-A-3 20,589,900.00 5.05352% 20,589,900.00 86,709.51 0.00 0.00 3-A-4 15,262,920.00 5.05352% 15,262,920.00 64,276.19 0.00 0.00 3-A-5 5,878,380.00 5.05352% 5,878,380.00 24,755.41 0.00 0.00 4-A-1 113,992,900.00 4.31249% 113,992,900.00 409,661.22 0.00 0.00 4-A-2 3,829,270.00 4.31249% 3,829,270.00 13,761.41 0.00 0.00 5-A-1 5,000,000.00 4.40199% 5,000,000.00 18,341.61 0.00 0.00 5-A-2 19,724,080.00 4.40199% 19,724,080.00 72,354.27 0.00 0.00 5-A-3 6,987,920.00 4.40199% 6,987,920.00 25,633.94 0.00 0.00 6-A-1 82,702,440.00 4.94254% 82,702,440.00 340,633.65 0.00 0.00 6-A-2 27,712,960.00 4.94254% 27,712,960.00 114,143.75 0.00 0.00 6-A-3 3,584,600.00 4.94254% 3,584,600.00 14,764.20 0.00 0.00 6-A-4 61,218,800.00 4.94254% 61,218,800.00 252,147.13 0.00 0.00 6-A-5 20,513,960.00 4.94254% 20,513,960.00 84,492.61 0.00 0.00 6-A-6 9,500,000.00 4.94254% 9,500,000.00 39,128.47 0.00 0.00 6-A-7 2,961,840.00 4.94254% 2,961,840.00 12,199.19 0.00 0.00 7CA1 108,778,000.00 5.16458% 108,778,000.00 468,160.54 0.00 0.00 7CA2 6,636,400.00 5.16458% 6,636,400.00 28,561.85 0.00 0.00 8JA1 50,298,700.00 5.20960% 50,298,700.00 218,363.50 0.00 0.00 8JA2 3,068,600.00 5.20960% 3,068,600.00 13,321.82 0.00 0.00 9CA1 119,126,800.00 5.33443% 119,126,800.00 529,561.85 0.00 0.00 9CA2 7,267,700.00 5.33443% 7,267,700.00 32,307.56 0.00 0.00 10-J-1 110,018,600.00 5.28703% 110,018,600.00 484,726.46 0.00 0.00 10-J-2 6,712,100.00 5.28703% 6,712,100.00 29,572.57 0.00 0.00 11-A-1 253,756,600.00 4.52393% 253,756,600.00 956,646.88 0.00 0.00 11-A-2 37,437,300.00 4.52393% 37,437,300.00 141,136.33 0.00 0.00 11-A-3 100,000,000.00 4.52393% 100,000,000.00 376,993.89 0.00 0.00 11-A-4 8,595,500.00 4.52393% 8,595,500.00 32,404.51 0.00 0.00 A-R 100.00 5.24434% 100.00 0.44 0.00 0.00 I-B-1 15,227,990.00 4.99086% 15,227,990.00 63,333.98 0.00 0.00 I-B-2 7,351,300.00 4.99086% 7,351,300.00 30,574.43 0.00 0.00 I-B-3 3,150,560.00 4.99086% 3,150,560.00 13,103.34 0.00 0.00 I-B-4 3,675,650.00 4.99086% 3,675,650.00 15,287.22 0.00 0.00 I-B-5 2,625,460.00 4.99086% 2,625,460.00 10,919.42 0.00 0.00 I-B-6 2,100,395.77 4.99086% 2,100,395.77 8,735.65 0.00 0.00 II-BA-1 11,144,580.00 5.25723% 11,144,580.00 48,824.71 0.00 0.00 II-BA-2 4,588,880.00 5.25723% 4,588,880.00 20,104.01 0.00 0.00 II-BA-3 3,277,770.00 5.25723% 3,277,770.00 14,360.00 0.00 0.00 II-BA-4 2,622,210.00 5.25723% 2,622,210.00 11,487.97 0.00 0.00 II-BA-5 1,092,590.00 5.25723% 1,092,590.00 4,786.67 0.00 0.00 II-BA-6 2,403,731.00 5.25723% 2,403,731.00 10,530.81 0.00 0.00 III-B-1 3,881,470.00 4.52393% 3,881,470.00 14,632.91 0.00 0.00 III-B-2 1,838,580.00 4.52393% 1,838,580.00 6,931.33 0.00 0.00 III-B-3 1,021,430.00 4.52393% 1,021,430.00 3,850.73 0.00 0.00 III-B-4 1,021,430.00 4.52393% 1,021,430.00 3,850.73 0.00 0.00 III-B-5 408,570.00 4.52393% 408,570.00 1,540.28 0.00 0.00 III-B-6 612,882.00 4.52393% 612,882.00 2,310.53 0.00 0.00 Totals 1,895,797,148.77 7,822,750.48 0.00 0.00

~~Reported~~Interest Distribution Statement (continued)~~: June~~ Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 472,605.16 0.00 107,070,577.58 ~~2005~~ 2-A-1 0.00 0.00 1,594,254.87 0.00 366,551,205.57 3-A-1 0.00 0.00 421,126.41 0.00 99,378,293.65 3-A-2 0.00 0.00 164,838.56 0.00 38,676,050.58 3-A-3 0.00 0.00 86,709.51 0.00 20,589,900.00 3-A-4 0.00 0.00 64,276.19 0.00 15,262,920.00 3-A-5 0.00 0.00 24,755.41 0.00 5,841,833.74 4-A-1 0.00 0.00 409,661.22 0.00 112,884,121.62 4-A-2 0.00 0.00 13,761.41 0.00 3,792,023.72 5-A-1 0.00 0.00 18,341.61 0.00 4,763,774.27 5-A-2 0.00 0.00 72,354.27 0.00 18,462,067.64 5-A-3 0.00 0.00 25,633.94 0.00 6,987,920.00 6-A-1 0.00 0.00 340,633.65 0.00 81,485,465.13 6-A-2 0.00 0.00 114,143.75 0.00 27,712,960.00 6-A-3 0.00 0.00 14,764.20 0.00 3,545,091.31 6-A-4 0.00 0.00 252,147.13 0.00 60,317,959.04 6-A-5 0.00 0.00 84,492.61 0.00 20,513,960.00 6-A-6 0.00 0.00 39,128.47 0.00 9,395,293.04 6-A-7 0.00 0.00 12,199.19 0.00 2,929,195.23 7CA1 0.00 0.00 468,160.54 0.00 107,094,325.94 7CA2 0.00 0.00 28,561.85 0.00 6,533,681.30 8JA1 0.00 0.00 218,363.50 0.00 49,794,003.90 8JA2 0.00 0.00 13,321.82 0.00 3,037,809.73 9CA1 0.00 0.00 529,561.85 0.00 118,313,366.06 9CA2 0.00 0.00 32,307.56 0.00 7,218,073.94 10-J-1 0.P00 0.00 ~~MORGAN~~484,726.46 ~~ACCEPTANCE~~0.00 ~~CORPORATION~~108,844,206.23 I 10-J-2 0.P00 0.00 ~~MORGAN~~29,572.57 ~~MORTGAGE~~0.00 ~~TRUST~~6,640,451.68 ~~2005~~11-A3A-1 0.00 0.00 956,646.88 0.00 249,960,301.20 11-A-2 0.00 0.00 141,136.33 0.00 37,437,300.00 11-A-3 0.00 0.00 376,993.89 0.00 98,696,298.65 11-A-4 0.00 0.00 32,404.51 0.00 8,483,440.35 A-R 0.00 0.00 0.55 0.00 0.00 I-B-1 0.00 0.00 63,333.98 0.00 15,219,084.99 I-B-2 0.00 0.00 30,574.43 0.00 7,347,001.11 I-B-3 0.00 0.00 13,103.34 0.00 3,148,717.62 I-B-4 0.00 0.00 15,287.22 0.00 3,673,500.56 I-B-5 0.00 0.00 10,919.42 0.00 2,623,924.69 I-B-6 0.00 0.00 8,735.65 0.00 2,099,167.50 II-BA-1 0.00 0.00 48,824.71 0.00 11,141,137.47 II-BA-2 0.00 0.00 20,104.01 0.00 4,587,462.51 II-BA-3 0.00 0.00 14,360.00 0.00 3,276,757.51 II-BA-4 0.00 0.00 11,487.97 0.00 2,621,400.01 II-BA-5 0.00 0.00 4,786.67 0.00 1,092,252.50 II-BA-6 0.00 0.00 10,530.81 0.00 2,402,988.49 III-B-1 0.00 0.00 14,632.91 0.00 3,875,540.56 III-B-2 0.00 0.00 6,931.33 0.00 1,835,771.34 III-B-3 0.00 0.00 3,850.73 0.00 1,019,869.64 III-B-4 0.00 0.00 3,850.73 0.00 1,019,869.64 III-B-5 0.00 0.00 1,540.28 0.00 407,945.86 III-B-6 0.00 0.00 2,310.53 0.00 611,945.75 Totals 0.00 0.00 7,822,750.59 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

J.P. MORGAN ACCEPTANCE CORPORATION I
(Exact name of registrant as specified in its charter)
Delaware	333-121990	3-3475488
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)
270 Park Avenue New York, New York 10017
(Address of Principal Executive Offices) (Zip Code)
Registrant’s telephone number, including area code (212) 834-3850

~~Check~~Interest ~~the~~Distribution ~~appropriate~~Factors ~~box~~Statement ~~below~~(continued) ifRemaining ~~the~~Ending ~~Form~~Non-Supported 8Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-KA-1 ~~filing~~0.00000000 is0.00000000 ~~intended~~4.37028424 to0.00000000 ~~simultaneously~~990.10526648 ~~satisfy~~2-A-1 ~~the~~0.00000000 ~~filing~~0.00000000 ~~obligation~~4.31681923 of0.00000000 ~~the~~992.52341803 ~~registrant~~3-A-1 ~~under~~0.00000000 ~~any~~0.00000000 of4.21126410 0.00000000 993.78293650 3-A-2 0.00000000 0.00000000 4.21126403 0.00000000 988.08834892 3-A-3 0.00000000 0.00000000 4.21126426 0.00000000 1000.00000000 3-A-4 0.00000000 0.00000000 4.21126429 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.21126399 0.00000000 993.78293680 4-A-1 0.00000000 0.00000000 3.59374329 0.00000000 990.27326807 4-A-2 0.00000000 0.00000000 3.59374241 0.00000000 990.27326880 5-A-1 0.00000000 0.00000000 3.66832200 0.00000000 952.75485400 5-A-2 0.00000000 0.00000000 3.66832167 0.00000000 936.01666795 5-A-3 0.00000000 0.00000000 3.66832190 0.00000000 1000.00000000 6-A-1 0.00000000 0.00000000 4.11878598 0.00000000 985.28489764 6-A-2 0.00000000 0.00000000 4.11878594 0.00000000 1000.00000000 6-A-3 0.00000000 0.00000000 4.11878592 0.00000000 988.97821514 6-A-4 0.00000000 0.00000000 4.11878590 0.00000000 985.28489680 6-A-5 0.00000000 0.00000000 4.11878594 0.00000000 1000.00000000 6-A-6 0.00000000 0.00000000 4.11878632 0.00000000 988.97821474 6-A-7 0.00000000 0.00000000 4.11878765 0.00000000 988.97821287 7CA1 0.00000000 0.00000000 4.30381640 0.00000000 984.52192484 7CA2 0.00000000 0.00000000 4.30381683 0.00000000 984.52192454 8JA1 0.00000000 0.00000000 4.34133487 0.00000000 989.96602099 8JA2 0.00000000 0.00000000 4.34133481 0.00000000 989.96602034 9CA1 0.00000000 0.00000000 4.44536284 0.00000000 993.17169655 9CA2 0.00000000 0.00000000 4.44536236 0.00000000 993.17169669 10-J-1 0.00000000 0.00000000 4.40585919 0.00000000 989.32549796 10-J-2 0.00000000 0.00000000 4.40585957 0.00000000 989.32549873 11-A-1 0.00000000 0.00000000 3.76993891 0.00000000 985.03960567 11-A-2 0.00000000 0.00000000 3.76993880 0.00000000 1000.00000000 11-A-3 0.00000000 0.00000000 3.76993890 0.00000000 986.96298650 11-A-4 0.00000000 0.00000000 3.76993892 0.00000000 986.96298645 A-R 0.00000000 0.00000000 5.50000000 0.00000000 0.00000000 I-B-1 0.00000000 0.00000000 4.15905054 0.00000000 999.41522092 I-B-2 0.00000000 0.00000000 4.15905078 0.00000000 999.41522044 I-B-3 0.00000000 0.00000000 4.15905109 0.00000000 999.41522142 I-B-4 0.00000000 0.00000000 4.15905214 0.00000000 999.41522180 I-B-5 0.00000000 0.00000000 4.15905022 0.00000000 999.41522248 I-B-6 0.00000000 0.00000000 4.15904951 0.00000000 999.41521973 II-BA-1 0.00000000 0.00000000 4.38102737 0.00000000 999.69110276 II-BA-2 0.00000000 0.00000000 4.38102761 0.00000000 999.69110328 II-BA-3 0.00000000 0.00000000 4.38102734 0.00000000 999.69110401 II-BA-4 0.00000000 0.00000000 4.38102593 0.00000000 999.69110407 II-BA-5 0.00000000 0.00000000 4.38103040 0.00000000 999.69110096 II-BA-6 0.00000000 0.00000000 4.38102683 0.00000000 999.69110104 III-B-1 0.00000000 0.00000000 3.76994025 0.00000000 998.47237258 III-B-2 0.00000000 0.00000000 3.76993658 0.00000000 998.47237542 III-B-3 0.00000000 0.00000000 3.76994018 0.00000000 998.47237696 III-B-4 0.00000000 0.00000000 3.76994018 0.00000000 998.47237696 III-B-5 0.00000000 0.00000000 3.76992927 0.00000000 998.47237927 III-B-6 0.00000000 0.00000000 3.76994266 0.00000000 998.47238131 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the ~~following~~Prospectus ~~provisions:~~Supplement for a Full Description.

~~[ ]~~CERTIFICATEHOLDER ~~Written~~ACCOUNT ~~communications~~STATEMENT ~~pursuant~~CERTIFICATE toACCOUNT ~~Rule~~Beginning ~~425~~Balance ~~under~~0.00 ~~the~~Deposits ~~Securities~~Payments ~~Act~~of Interest and Principal 27,857,655.98 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (17Servicer ~~CFR~~Advances) ~~230~~8,788.~~425~~81 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 27,866,444.79 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 464,754.28 Payment of Interest and Principal 27,401,690.51 Total Withdrawals (Pool Distribution Amount) 27,866,444.79 Ending Balance 0.00

~~[ ]~~PREPAYMENT/CURTAILMENT ~~Soliciting~~INTEREST ~~material~~SHORTFALL ~~pursuant~~Total toPrepayment/Curtailment ~~Rule~~Interest ~~14a-12~~Shortfall ~~under~~0.00 ~~the~~Servicing ~~Exchange~~Fee ~~Act~~Support ~~(17~~0.00 ~~CFR~~Non-Supported ~~240~~Prepayment/Curtailment Interest Shortfall 0.~~14a-12)~~00

~~[ ]~~SERVICING ~~Pre-commencement~~FEES ~~communications~~Gross ~~pursuant~~Servicing toFee ~~Rule~~464,754.28 ~~14d-2(b)~~Supported ~~under~~Prepayment/Curtailment ~~the~~Interest ~~Exchange~~Shortfall ~~Act~~0.00 ~~(17~~Net ~~CFR~~Servicing ~~240~~Fee 464,754.~~14d-2(b))~~28

~~[ ]~~LOAN ~~Pre-commencement~~STATUS ~~communications~~STRATIFICATION/CREDIT ~~pursuant~~ENHANCEMENT toSTATEMENT ~~Rule~~DELINQUENT ~~13e~~BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~4(c)~~29 ~~under~~Days ~~the~~0 ~~Exchange~~0 ~~Act~~0 ~~(17~~0 ~~CFR~~0.00 ~~240~~0.~~13e~~00 0.00 0.00 30 Days 3 0 0 0 3 1,715,430.40 0.00 0.00 0.00 1,715,430.40 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,715,430.40 0.00 0.00 0.00 1,715,430.40 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~4(c))~~29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.063980% 0.000000% 0.000000% 0.000000% 0.063980% 0.091383% 0.000000% 0.000000% 0.000000% 0.091383% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.063980% 0.000000% 0.000000% 0.000000% 0.063980% 0.091383% 0.000000% 0.000000% 0.000000% 0.091383%

Delinquency Status By Groups

Item 8.01. Other Events.

OnOTHER ~~May~~INFORMATION ~~26,~~Current ~~2005,~~Period ~~J.P.~~Class ~~Morgan~~A ~~Acceptance~~Insufficient ~~Corporation~~Funds I0.00 ~~(the~~Principal ~~“Company”)~~Balance ~~entered into a Pooling and Servicing Agreement dated as~~ of ~~May~~Contaminated 1,Properties ~~2005 (the “Pooling and Servicing Agreement”), by and among the Company, as depositor, Wells Fargo Bank, N~~0.~~A.,~~00 asPeriodic ~~master~~Advance ~~servicer (in such capacity~~8, the “Master Servicer”) and securities administrator (in such capacity, the “Securities Administrator”) and Wachovia Bank, National Association, as trustee (the “Trustee”), providing for the issuance of J788.~~P. Morgan Mortgage Trust 2005-A3 Mortgage Pass-Through Certificates. The Pooling and Servicing Agreement is annexed hereto as Exhibit 99.1.~~81

REO Detail - All Mortgage Loans in REO during Current Period

~~Item~~Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 9 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.01000% Original Principal Balance 0. ~~Financial~~00 ~~Statements~~Aug-04 ~~and~~0.000% ~~Exhibits~~Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 10 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 11 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current REO Total Nov-04 0.000% Loans in REO 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~(a) Financial~~REO ~~statements~~Loan ofDetail ~~businesses~~- ~~acquired:~~All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance No REO loans this period.

~~Not~~REO ~~applicable~~Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO loans this period.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~(b) Pro~~Summary ~~forma~~12 ~~financial~~Month ~~information:~~Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 9 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 10 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 11 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-04 0.000% Original Principal Balance 0.00 Aug-04 0.000% Current Principal Balance 0.00 Sep-04 0.000% Oct-04 0.000% Current Foreclosure Total Nov-04 0.000% Loans in Foreclosure 0 Dec-04 0.000% Original Principal Balance 0.00 Jan-05 0.000% Current Principal Balance 0.00 Feb-05 0.000% Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Not~~Foreclosure ~~applicable~~Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No Foreclosure loans this period.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (ccontinued) ~~Exhibits:~~ Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure loans this period.

~~Exhibit~~COLLATERAL NoSTATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.245817% Weighted Average Net Coupon 4.951637% Weighted Average Pass-Through Rate 4.951637% Weighted Average Maturity(Stepdown Calculation) 351 Beginning Scheduled Collateral Loan Count 4,735 Number Of Loans Paid In Full 46 Ending Scheduled Collateral Loan Count 4,689 Beginning Scheduled Collateral Balance 1,895,797,148.77 Ending Scheduled Collateral Balance 1,876,218,209.45 Ending Actual Collateral Balance at 31-May-2005 1,877,188,860.80 Monthly P&I Constant 9,660,779.16 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 1,373,274.91 Unscheduled Principal 18,205,665.05

~~Description~~Special Hazard - Pool I 10,501,867.00 Special Hazard - Pool II 4,370,367.00 Special Hazard - Pool 11 4,085,738.00 Bankruptcy Loss Coverage - Pool I 228,753.00 Bankruptcy Loss Coverage - Pool II 183,737.00 Bankruptcy Loss Coverage - Pool 11 100,000.00 Fraud Loss Coverage - Pool I 21,003,735.00 Fraud Loss Coverage - Pool II 8,740,733.00 Fraud Loss Coverage - Pool 11 8,171,475.00

99Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.586471 5.444219 5.389672 Weighted Average Net Rate 5.244340 5.180183 5.053516 Weighted Average Maturity 357 356 356 Beginning Loan Count 250 651 495 Loans Paid In Full 1 2 4 Ending Loan Count 249 649 491 Beginning Scheduled Balance 111,773,381.12 381,718,333.21 186,949,439.11 Ending Scheduled Balance 110,702,479.06 378,945,231.89 185,823,794.70 Record Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 544,337.54 2,098,161.92 874,813.03 Scheduled Principal 23,988.60 366,363.27 35,149.63 Unscheduled Principal 1,046,913.46 2,406,738.05 1,090,494.78 Scheduled Interest 520,348.94 1,731,798.65 839,663.40 Servicing Fees 31,867.58 83,989.79 52,370.03 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 488,481.36 1,647,808.86 787,293.37 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.244340 5.180183 5.053516

~~The~~Group ~~Pooling~~Level ~~and~~Collateral ~~Servicing~~Statement ~~Agreement~~Group 4 5 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.562492 4.776987 5.199931 Weighted Average Net Rate 4.312492 4.401987 4.942543 Weighted Average Maturity 339 354 356 Beginning Loan Count 265 172 629 Loans Paid In Full 2 8 6 Ending Loan Count 263 164 623 Beginning Scheduled Balance 121,780,025.23 ~~dated~~32,777,314.60 as215,188,231.97 ofEnding ~~May~~scheduled 1Balance 120,630,836.37 31,277,924.52 212,891,741.50 Record Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 560,376.77 by165,924.66 ~~and~~988,291.96 ~~among~~Scheduled ~~the~~Principal ~~Company~~97,359.75 ~~the~~35,444.00 ~~Master~~55,821.92 ~~Servicer~~Unscheduled Principal 1,051,829.11 ~~the~~1,463,946.08 ~~Securities~~2,240,668.55 ~~Administrator~~Scheduled ~~and~~Interest ~~the~~463,017.02 130,480.66 932,470.04 Servicing Fees 25,370.84 10,242.91 46,155.86 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 437,646.18 120,237.75 886,314.18 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.312492 4.401987 4.942543

~~SIGNATURES~~Group Level Collateral Statement Group 7 8 9 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.523180 5.561480 5.689903 Weighted Average Net Rate 5.164579 5.209602 5.334434 Weighted Average Maturity 356.00 357.00 357.00 Record Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 638,627.59 297,567.44 648,188.27 Beginning Loan Count 674 108 652 Loans Paid In Full 8 1 5 Ending Loan Count 666 107 647 Beginning Scheduled Balance 122,455,603.64 56,623,188.30 134,105,634.60 Ending Scheduled Balance 120,664,897.96 56,085,681.15 133,241,866.48 Scheduled Principal 75,007.30 35,143.52 12,314.94 Unscheduled Principal 1,715,698.38 502,363.63 851,453.18 Scheduled Interest 563,620.29 262,423.92 635,873.33 Servicing Fee 36,593.91 16,603.69 39,725.31 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 527,026.38 245,820.23 596,148.02 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.164579 5.209602 5.334434

~~Pursuant~~Group toLevel ~~the~~Collateral ~~requirements~~Statement ofGroup ~~the~~10 ~~Securities~~11 ~~Exchange~~Total ~~Act~~Collateral ofDescription ~~1934~~Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.642759 4.773927 5.245817 Weighted Average Net Rate 5.287030 4.523927 4.951637 Weighted Average Maturity 357.00 335.00 351.00 Record Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 594,923.91 ~~the~~2,249,566.07 ~~registrant~~9,660,779.16 ~~duly~~Beginning ~~caused~~Loan ~~this~~Count ~~report~~244 to595 be4,735 ~~signed~~Loans onPaid ~~its~~In ~~behalf~~Full by2 ~~the~~7 ~~undersigned~~46 ~~hereunto~~Ending ~~duly~~Loan ~~authorized~~Count 242 588 4,689 Beginning Scheduled Balance 123,852,235.25 408,573,762.38 1,895,797,149.41 Ending Scheduled Balance 122,605,472.47 403,348,283.35 1,876,218,209.45 Scheduled Principal 12,533.66 624,148.32 1,373,274.91 Unscheduled Principal 1,234,229.12 4,601,330.71 18,205,665.05 Scheduled Interest 582,390.25 1,625,417.75 8,287,504.25 Servicing Fee 36,714.83 85,119.53 464,754.28 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 545,675.42 1,540,298.22 7,822,749.97 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.287030 4.523927 4.951637

JMiscellaneous Reporting Group 1 Senior Percentage 96.P749959% Senior Prepayment Percentage 100.000000% ~~MORGAN~~Subordinate ~~ACCEPTANCE~~Percentage ~~CORPORATION~~3.250041% ISubordinate Prepayment Percentage 0.000000% Group 2 Senior Percentage 96.749977% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.250023% Subordinate Prepayment Percentage 0.000000% Group 3 Senior Percentage 96.749956% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.250044% Subordinate Prepayment Percentage 0.000000%

~~By:~~Miscellaneous ~~/s/~~Reporting ~~Jonathan~~Group P4 Senior Percentage 96.749996% ~~Davis~~Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.250004% Subordinate Prepayment Percentage 0.000000% Group 5 Senior Percentage 96.749842% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.250158% Subordinate Prepayment Percentage 0.000000% Group 6 Senior Percentage 96.749993% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.250007% Subordinate Prepayment Percentage 0.000000%

~~Name: Jonathan~~Miscellaneous PReporting Group 7 Senior Percentage 94.249995% ~~Davis~~Senior Prepayment Percentage 100.000000% Subordinate Percentage 5.750005% Subordinate Prepayment Percentage 0.000000% Group 8 Senior Percentage 94.249903% Senior Prepayment Percentage 100.000000% Subordinate Percentage 5.750097% Subordinate Prepayment Percentage 0.000000% Group 9 Senior Percentage 94.249955% Senior Prepayment Percentage 100.000000% Subordinate Percentage 5.750045% Subordinate Prepayment Percentage 0.000000%

~~Title: Vice~~Miscellaneous ~~President~~Reporting Group 10 Senior Percentage 94.249974% Senior Prepayment Percentage 100.000000% Subordinate Percentage 5.750026% Subordinate Prepayment Percentage 0.000000% Group 11 Senior Percentage 97.849994% Senior Prepayment Percentage 100.000000% Subordinate Percentage 2.150006% Subordinate Prepayment Percentage 0.000000%

~~Dated: June~~Prepayment 16Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Total 46 15,667,070.00 ~~2005~~15,341,337.82 0 0.00 0.00

~~Exhibit~~Prepayment ~~Index~~Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 2,878,192.81

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 1595892668 CA 75.00 01-Jun-2005 825,000.00 824,118.02 2 1765439628 CA 56.59 01-Mar-2005 999,950.00 995,437.81 2 1845127034 TN 56.65 01-Sep-2004 169,900.00 168,170.01 3 1845132894 FL 80.00 01-May-2004 41,600.00 39,425.82 3 1845133445 TN 80.00 01-Jun-2004 152,000.00 149,725.23 3 7077957665 MO 50.00 01-Apr-2005 190,400.00 190,400.00 3 7077964364 VA 70.33 01-Mar-2005 320,000.00 320,000.00 4 0130476492 FL 31.45 01-Sep-2003 150,000.00 150,000.00 4 0130575814 DC 61.50 01-Sep-2003 758,750.00 736,370.50 5 1793951952 AZ 77.59 01-Mar-2005 232,000.00 230,825.50 5 1845127191 TN 69.11 01-Apr-2004 170,000.00 166,552.37 5 1845127250 FL 80.00 01-Nov-2004 124,000.00 122,676.42 5 1845127497 FL 78.78 01-Nov-2004 186,700.00 184,751.25 5 1845127680 FL 75.30 01-Dec-2004 250,000.00 247,870.86 5 1845127715 TN 64.74 01-Jan-2005 193,250.00 191,842.19 5 1845127748 FL 68.67 01-Feb-2005 160,000.00 159,030.73 5 1845128490 FL 73.14 01-Feb-2005 128,000.00 127,188.39 6 0079845520 VA 79.71 01-Mar-2005 650,000.00 650,000.00 6 1790253097 MO 77.23 01-Apr-2005 212,000.00 212,000.00 6 1790262699 WA 65.83 01-Apr-2005 233,700.00 233,700.00 6 1790263556 WA 66.67 01-May-2005 420,000.00 420,000.00 6 1845134175 FL 90.00 01-Jul-2004 139,500.00 137,394.99 6 1927035490 VA 80.00 01-Apr-2005 548,100.00 547,766.14 7 0029378569 CA 40.61 01-Jan-2005 268,000.00 266,091.84 7 0029480803 PA 100.00 01-Jan-2005 176,000.00 174,884.17 7 0029521119 NY 80.00 01-Jan-2005 264,000.00 262,215.70 7 0029682382 CA 80.00 01-Apr-2005 236,000.00 235,517.60 7 0029941531 AZ 18.57 01-Mar-2005 65,000.00 64,706.67 7 0029999414 FL 100.00 01-Apr-2005 320,000.00 319,967.36 7 0030191662 HI 56.99 01-May-2005 159,000.00 158,682.63 7 0030299408 FL 53.49 01-May-2005 115,000.00 114,775.88 8 0029954708 CT 84.00 01-May-2005 380,500.00 379,779.53 9 0029281425 AZ 80.00 01-Dec-2004 135,920.00 135,881.31 9 0029890167 UT 100.00 01-Apr-2005 289,900.00 289,900.00 9 0029987609 FL 80.00 01-Mar-2005 100,000.00 100,000.00 9 0030015093 NV 80.00 01-Mar-2005 232,000.00 232,000.00 9 0030021000 MA 18.61 01-May-2005 80,000.00 24,996.49 10 0023424542 AL 80.00 01-May-2005 520,000.00 520,000.00 10 0029973559 CA 80.00 01-Apr-2005 378,400.00 377,907.29 11 1111751327 NY 19.68 01-Jun-2003 551,000.00 529,560.64 11 1134219568 NJ 48.67 01-Nov-2003 1,095,000.00 1,064,455.90 11 1136220692 NY 74.25 01-Aug-2003 594,000.00 557,219.37 11 1707024997 NY 60.27 01-Jan-2004 1,100,000.00 992,987.19 11 1760123489 NY 75.00 01-Feb-2004 412,500.00 404,570.21 11 1765170431 CA 44.05 01-Sep-2003 500,000.00 485,881.51 11 1765261978 CA 78.57 01-Dec-2003 440,000.00 430,244.72

~~The~~Prepayment ~~Pooling~~Loan ~~and~~Detail ~~Servicing~~- ~~Agreement~~ Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 1595892668 Loan Paid in Full 0 5.625% 360 0 2 1765439628 Loan Paid in Full 0 5.375% 360 3 2 1845127034 Loan Paid in Full 0 6.000% 360 9 3 1845132894 Loan Paid in Full 0 5.000% 360 13 3 1845133445 Loan Paid in Full 0 5.375% 360 12 3 7077957665 Loan Paid in Full 0 5.500% 360 2 3 7077964364 Loan Paid in Full 0 5.625% 360 3 4 0130476492 Loan Paid in Full 0 4.500% 360 21 4 0130575814 Loan Paid in Full 0 4.625% 360 21 5 1793951952 Loan Paid in Full 0 4.750% 360 3 5 1845127191 Loan Paid in Full 0 4.500% 360 14 5 1845127250 Loan Paid in Full 0 4.500% 360 7 5 1845127497 Loan Paid in Full 0 4.625% 360 7 5 1845127680 Loan Paid in Full 0 5.000% 360 6 5 1845127715 Loan Paid in Full 0 5.000% 360 5 5 1845127748 Loan Paid in Full 0 5.000% 360 4 5 1845128490 Loan Paid in Full 0 4.750% 360 4 6 0079845520 Loan Paid in Full 0 5.875% 360 3 6 1790253097 Loan Paid in Full 0 5.375% 360 2 6 1790262699 Loan Paid in Full 0 5.625% 360 2 6 1790263556 Loan Paid in Full 0 5.625% 360 1 6 1845134175 Loan Paid in Full 0 4.875% 360 11 6 1927035490 Loan Paid in Full 0 5.125% 360 2 7 0029378569 Loan Paid in Full 0 5.125% 360 5 7 0029480803 Loan Paid in Full 0 5.750% 360 5 7 0029521119 Loan Paid in Full 0 5.500% 360 5 7 0029682382 Loan Paid in Full 0 5.875% 360 2 7 0029941531 Loan Paid in Full 0 5.375% 360 3 7 0029999414 Loan Paid in Full 0 5.875% 360 2 7 0030191662 Loan Paid in Full 0 6.000% 360 1 7 0030299408 Loan Paid in Full 0 6.125% 360 1 8 0029954708 Loan Paid in Full 0 6.275% 360 1 9 0029281425 Loan Paid in Full 0 5.625% 360 6 9 0029890167 Loan Paid in Full 0 5.750% 360 2 9 0029987609 Loan Paid in Full 0 5.750% 360 3 9 0030015093 Loan Paid in Full 0 5.290% 360 3 9 0030021000 Loan Paid in Full 0 5.625% 360 1 10 0023424542 Loan Paid in Full 0 5.625% 360 1 10 0029973559 Loan Paid in Full 0 5.500% 360 2 11 1111751327 Loan Paid in Full 0 5.375% 360 24 11 1134219568 Loan Paid in Full 0 4.375% 360 19 11 1136220692 Loan Paid in Full 0 4.500% 360 22 11 1707024997 Loan Paid in Full 0 5.250% 360 17 11 1760123489 Loan Paid in Full 0 5.875% 360 16 11 1765170431 Loan Paid in Full 0 4.875% 360 21 11 1765261978 Loan Paid in Full 0 5.375% 360 18

Filing Compare · J.P. Morgan Mortgage Trust 2005-A3