exv10w1



 








EXHIBIT 10.1




	 	 	 
	Contact:

	 	Customer Services — CTSLink
	 

	 	Wells Fargo Bank Minnesota, N.A.
	 

	 	Securities Administration Services
	 

	 	7485 New Horizon Way
	 

	 	Frederick, MD 21703
	 

	 	www.ctslink.com
	 

	 	Telephone: (301) 815-6600
	 

	 	Fax: (301) 315-6660






SMT SERIES 2005-4

Record Date: February 28, 2006

Distribution Date: March 20, 2006




Certificateholder Distribution Summary




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	Certificate	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	Pass-Through	 	Beginning	 	Interest	 	Principal	 	Current	 	Ending Certificate	 	Total	 	Cumulative
	  Class	 	CUSIP	 	Rate	 	Certificate Balance	 	Distribution	 	Distribution	 	Realized Loss	 	Balance	 	Distribution	 	Realized Loss
	1-A1

	 	81744FHV2
	 	 	4.79000	%	 	 	110,236,933.65	 	 	 	435,755.01	 	 	 	6,957,120.61	 	 	 	0.00	 	 	 	103,279,813.04	 	 	 	7,392,875.62	 	 	 	0.00	 
	1-A2

	 	81744FHW0
	 	 	4.94000	%	 	 	12,248,731.74	 	 	 	49,935.38	 	 	 	773,024.99	 	 	 	0.00	 	 	 	11,475,706.75	 	 	 	822,960.37	 	 	 	0.00	 
	1-AR

	 	81744FJF5
	 	 	5.10823	%	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	1-XA

	 	81744FJD0
	 	 	0.12397	%	 	 	0.00	 	 	 	12,406.54	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	12,406.54	 	 	 	0.00	 
	2-A1

	 	81744FJG3
	 	 	4.08167	%	 	 	147,256,052.56	 	 	 	500,875.38	 	 	 	3,118,983.14	 	 	 	0.00	 	 	 	144,137,069.42	 	 	 	3,619,858.52	 	 	 	0.00	 
	2-A2

	 	81744FJH1
	 	 	4.08167	%	 	 	9,444,490.48	 	 	 	32,124.40	 	 	 	200,040.72	 	 	 	0.00	 	 	 	9,244,449.76	 	 	 	232,165.12	 	 	 	0.00	 
	2-AR

	 	81744FJJ7
	 	 	4.09999	%	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	1-B1

	 	81744FHX8
	 	 	5.02000	%	 	 	2,093,000.00	 	 	 	8,672.23	 	 	 	0.00	 	 	 	0.00	 	 	 	2,093,000.00	 	 	 	8,672.23	 	 	 	0.00	 
	1-B2

	 	81744FHY6
	 	 	5.20000	%	 	 	1,395,000.00	 	 	 	5,989.36	 	 	 	0.00	 	 	 	0.00	 	 	 	1,395,000.00	 	 	 	5,989.36	 	 	 	0.00	 
	1-B3

	 	81744FHZ3
	 	 	4.92774	%	 	 	1,706,000.00	 	 	 	6,937.56	 	 	 	0.00	 	 	 	0.00	 	 	 	1,706,000.00	 	 	 	6,937.56	 	 	 	0.00	 
	1-XB

	 	81744FJE8
	 	 	0.00000	%	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	1-B4

	 	81744FJA6
	 	 	4.92774	%	 	 	697,000.00	 	 	 	2,834.39	 	 	 	0.00	 	 	 	0.00	 	 	 	697,000.00	 	 	 	2,834.39	 	 	 	0.00	 
	1-B5

	 	81744FJB4
	 	 	4.92774	%	 	 	543,000.00	 	 	 	2,208.14	 	 	 	0.00	 	 	 	0.00	 	 	 	543,000.00	 	 	 	2,208.14	 	 	 	0.00	 
	1-B6

	 	81744FJC2
	 	 	4.92774	%	 	 	310,325.03	 	 	 	1,261.96	 	 	 	0.00	 	 	 	0.00	 	 	 	310,325.03	 	 	 	1,261.96	 	 	 	0.00	 
	2-B1

	 	81744FJK4
	 	 	4.08167	%	 	 	1,740,000.00	 	 	 	5,918.42	 	 	 	0.00	 	 	 	0.00	 	 	 	1,740,000.00	 	 	 	5,918.42	 	 	 	0.00	 
	2-B2

	 	81744FJL2
	 	 	4.08167	%	 	 	696,000.00	 	 	 	2,367.37	 	 	 	0.00	 	 	 	0.00	 	 	 	696,000.00	 	 	 	2,367.37	 	 	 	0.00	 
	2-B3

	 	81744FJM0
	 	 	4.08167	%	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	0.00	 	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 
	2-B4

	 	81744FJN8
	 	 	4.08167	%	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	0.00	 	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 
	2-B5

	 	81744FJP3
	 	 	4.08167	%	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	0.00	 	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 
	2-B6

	 	81744FJQ1
	 	 	4.08167	%	 	 	174,416.03	 	 	 	593.26	 	 	 	0.00	 	 	 	0.00	 	 	 	174,416.03	 	 	 	593.26	 	 	 	0.00	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Totals

	 	 	 	 	 	 	 	 	289,584,949.49	 	 	 	1,071,430.44	 	 	 	11,049,169.46	 	 	 	0.00	 	 	 	278,535,780.03	 	 	 	12,120,599.90	 	 	 	0.00	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 





 









 






Principal Distribution Statement




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Beginning	 	Scheduled	 	Unscheduled	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Original Face	 	Certificate	 	Principal	 	Principal	 	 	 	 	 	Realized	 	Total Principal	 	Ending Certificate	 	Ending Certificate	 	Total Principal
	  Class	 	Amount	 	Balance	 	Distribution	 	Distribution	 	Accretion	 	Loss	 	Reduction	 	Balance	 	Percentage	 	Distribution
	1-A1

	 	 	133,459,000.00	 	 	 	110,236,933.65	 	 	 	68,537.67	 	 	 	6,888,582.94	 	 	 	0.00	 	 	 	0.00	 	 	 	6,957,120.61	 	 	 	103,279,813.04	 	 	 	0.77386923	 	 	 	6,957,120.61	 
	1-A2

	 	 	14,829,000.00	 	 	 	12,248,731.74	 	 	 	7,615.41	 	 	 	765,409.58	 	 	 	0.00	 	 	 	0.00	 	 	 	773,024.99	 	 	 	11,475,706.75	 	 	 	0.77386923	 	 	 	773,024.99	 
	1-AR

	 	 	50.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00	 
	1-XA

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00	 
	2-A1

	 	 	160,096,000.00	 	 	 	147,256,052.56	 	 	 	95,044.88	 	 	 	3,023,938.26	 	 	 	0.00	 	 	 	0.00	 	 	 	3,118,983.14	 	 	 	144,137,069.42	 	 	 	0.90031649	 	 	 	3,118,983.14	 
	2-A2

	 	 	10,268,000.00	 	 	 	9,444,490.48	 	 	 	6,095.85	 	 	 	193,944.87	 	 	 	0.00	 	 	 	0.00	 	 	 	200,040.72	 	 	 	9,244,449.76	 	 	 	0.90031649	 	 	 	200,040.72	 
	2-AR

	 	 	50.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00	 
	1-B1

	 	 	2,093,000.00	 	 	 	2,093,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	2,093,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	1-B2

	 	 	1,395,000.00	 	 	 	1,395,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,395,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	1-B3

	 	 	1,706,000.00	 	 	 	1,706,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,706,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	1-XB

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00	 
	1-B4

	 	 	697,000.00	 	 	 	697,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	697,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	1-B5

	 	 	543,000.00	 	 	 	543,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	543,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	1-B6

	 	 	310,325.03	 	 	 	310,325.03	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	310,325.03	 	 	 	1.00000000	 	 	 	0.00	 
	2-B1

	 	 	1,740,000.00	 	 	 	1,740,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,740,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	2-B2

	 	 	696,000.00	 	 	 	696,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	696,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	2-B3

	 	 	348,000.00	 	 	 	348,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	348,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	2-B4

	 	 	348,000.00	 	 	 	348,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	348,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	2-B5

	 	 	348,000.00	 	 	 	348,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	348,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	2-B6

	 	 	174,416.03	 	 	 	174,416.03	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	174,416.03	 	 	 	1.00000000	 	 	 	0.00	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Totals

	 	 	329,050,841.06	 	 	 	289,584,949.49	 	 	 	177,293.81	 	 	 	10,871,875.65	 	 	 	0.00	 	 	 	0.00	 	 	 	11,049,169.46	 	 	 	278,535,780.03	 	 	 	0.84648250	 	 	 	11,049,169.46	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 





 









 






Principal Distribution Factors Statement




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Beginning	 	Scheduled	 	Unscheduled	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Ending	 	 
	 	 	Original Face	 	Certificate	 	Principal	 	Principal	 	 	 	 	 	Realized	 	Total Principal	 	Ending Certificate	 	Certificate	 	Total Principal
	  Class	 	Amount	 	Balance	 	Distribution	 	Distribution	 	Accretion	 	Loss	 	Reduction	 	Balance	 	Percentage	 	Distribution
	1-A1

	 	 	133,459,000.00	 	 	 	825.99849879	 	 	 	0.51354851	 	 	 	51.61572423	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	52.12927274	 	 	 	773.86922605	 	 	 	0.77386923	 	 	 	52.12927274	 
	1-A2

	 	 	14,829,000.00	 	 	 	825.99849889	 	 	 	0.51354845	 	 	 	51.61572459	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	52.12927305	 	 	 	773.86922584	 	 	 	0.77386923	 	 	 	52.12927305	 
	1-AR

	 	 	50.00	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	1-XA

	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	2-A1

	 	 	160,096,000.00	 	 	 	919.79844943	 	 	 	0.59367430	 	 	 	18.88828116	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	19.48195545	 	 	 	900.31649398	 	 	 	0.90031649	 	 	 	19.48195545	 
	2-A2

	 	 	10,268,000.00	 	 	 	919.79844955	 	 	 	0.59367452	 	 	 	18.88828107	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	19.48195559	 	 	 	900.31649396	 	 	 	0.90031649	 	 	 	19.48195559	 
	2-AR

	 	 	50.00	 	 	 	0.0000000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	1-B1

	 	 	2,093,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	1-B2

	 	 	1,395,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	1-B3

	 	 	1,706,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	1-XB

	 	 	0.00	 	 	 	0.0000000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.0000000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	1-B4

	 	 	697,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	1-B5

	 	 	543,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	1-B6

	 	 	310,325.03	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	2-B1

	 	 	1,740,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	2-B2

	 	 	696,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	2-B3

	 	 	348,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	2-B4

	 	 	348,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	2-B5

	 	 	348,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	2-B6

	 	 	174,416.03	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 






 









 






Interest Distribution- Statement




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Payment	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	of	 	 	 	 	 	Non-	 	 	 	 	 	Remaining	 	Ending
	 	 	 	 	 	 	 	 	Current	 	Beginning	 	Current	 	Unpaid	 	Current	 	Supported	 	 	 	 	 	Unpaid	 	Certificate/
	 	 	 	 	Accrual	 	Certificate	 	Certificate/	 	Accrued	 	Interest	 	Interest	 	Interest	 	Total Interest	 	Interest	 	Notational
	  Class	 	Accural Dates	 	Days	 	Rate	 	Notional Balance	 	Interest	 	Shortfall	 	Shortfall	 	Shortfall(1)	 	Distribution	 	Shortfall(2)	 	Balance
	1-A1

	 	02/20/06 – 03/19/06
	 	 	30	 	 	 	4.79000	%	 	 	110,236,933.65	 	 	 	440,029.09	 	 	 	0.00	 	 	 	0.00	 	 	 	4,274.08	 	 	 	435,755.01	 	 	 	0.00	 	 	 	103,279,813.04	 
	1-A2

	 	02/20/06 – 03/19/06
	 	 	30	 	 	 	4.94000	%	 	 	12,248,731.74	 	 	 	50,423.95	 	 	 	125.14	 	 	 	125.14	 	 	 	488.56	 	 	 	488.56	 	 	 	0.00	 	 	 	11,475,706.75	 
	1-AR

	 	N/A
	 	 	N/A	 	 	 	5.10823	%	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	1-XA

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	0.12397	%	 	 	122,485,665.39	 	 	 	12,653.37	 	 	 	0.00	 	 	 	0.00	 	 	 	121.69	 	 	 	12,406.54	 	 	 	0.00	 	 	 	114,755,519.79	 
	2-A1

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.08167	%	 	 	147,256,052.56	 	 	 	500,875.38	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	500,875.38	 	 	 	0.00	 	 	 	144,137,069.42	 
	2-A2

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.08167	%	 	 	9,444,490.48	 	 	 	32,124.40	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	32,124.40	 	 	 	0.00	 	 	 	9,244,449.76	 
	2-AR

	 	N/A
	 	 	N/A	 	 	 	4.09999	%	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	1-B1

	 	02/20/06 – 03/19/06
	 	 	30	 	 	 	5.02000	%	 	 	2,093,000.00	 	 	 	8,755.72	 	 	 	160.92	 	 	 	160.92	 	 	 	83.48	 	 	 	8,672.23	 	 	 	0.00	 	 	 	2,093,000.00	 
	1-B2

	 	02/20/06 – 03/19/06
	 	 	30	 	 	 	5.20000	%	 	 	1,395,000.00	 	 	 	6,045.00	 	 	 	316.50	 	 	 	316.50	 	 	 	55.64	 	 	 	5,989.36	 	 	 	0.00	 	 	 	1,395,000.00	 
	1-B3

	 	02/20/06 – 03/19/06
	 	 	30	 	 	 	4.92774	%	 	 	1,706,000.00	 	 	 	7,005.60	 	 	 	0.00	 	 	 	0.00	 	 	 	68.05	 	 	 	6,937.56	 	 	 	0.00	 	 	 	1,706,000.00	 
	1-XB

	 	N/A
	 	 	30	 	 	 	0.00000	%	 	 	3,488,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	3,488,000.00	 
	1-B4

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.92774	%	 	 	697,000.00	 	 	 	2,862.20	 	 	 	0.00	 	 	 	0.00	 	 	 	27.80	 	 	 	2,834.39	 	 	 	0.00	 	 	 	697,000.00	 
	1-B5

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.92774	%	 	 	543,000.00	 	 	 	2,229.80	 	 	 	0.00	 	 	 	0.00	 	 	 	21.66	 	 	 	2,208.14	 	 	 	0.00	 	 	 	543,000.00	 
	1-B6

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.92774	%	 	 	310,325.03	 	 	 	1,274.33	 	 	 	0.00	 	 	 	0.00	 	 	 	12.38	 	 	 	1,261.96	 	 	 	0.00	 	 	 	310,325.03	 
	2-B1

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.01867	%	 	 	1,740,000.00	 	 	 	5,918.42	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	5,918.42	 	 	 	0.00	 	 	 	1,740,000.00	 
	2-B2

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.01867	%	 	 	696,000.00	 	 	 	2,367.37	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	2,367.37	 	 	 	0.00	 	 	 	696,000.00	 
	2-B3

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.01867	%	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	348,000.00	 
	2-B4

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.01867	%	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	348,000.00	 
	2-B5

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.01867	%	 	 	348,000.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,183.68	 	 	 	0.00	 	 	 	348,000.00	 
	2-B6

	 	02/01/06 – 02/28/06
	 	 	30	 	 	 	4.01867	%	 	 	174,416.03	 	 	 	593.26	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	593.26	 	 	 	0.00	 	 	 	174,416.03	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Totals

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,076,708.93	 	 	 	602.56	 	 	 	602.56	 	 	 	5,153.34	 	 	 	1,071,430.44	 	 	 	0.00	 	 	 	 	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 







 




			
	(1, 2)	 	 Amount also includes coupon cap or basis risk shortfalls, if applicable.




 









 










Interest Distribution Factors Statement




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	Beginning	 	 	 	 	 	Payment of	 	 	 	 	 	Non-	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Current	 	Certificate/	 	Current	 	Unpaid	 	Current	 	Supported	 	 	 	 	 	Remaining	 	 
	 	 	Original Face	 	Certificate	 	Notional	 	Accrued	 	Interest	 	Interest	 	Interest	 	Total Interest	 	Unpaid Interest	 	Ending Certificate/
	  Class	 	Amount	 	Rate	 	Balance	 	Interest	 	Shortfall	 	Shortfall(1)	 	Shortfall	 	Distribution	 	Shortfall(2)	 	Notational Balance
	1-A1

	 	 	133,459,000.00	 	 	 	4.79000	%	 	 	825.99849879	 	 	 	3.29711065	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03202542	 	 	 	3.26508523	 	 	 	0.00000000	 	 	 	773.86922605	 
	1-A2

	 	 	14,829,000.00	 	 	 	4.94000	%	 	 	825.99849889	 	 	 	3.40036078	 	 	 	0.00843887	 	 	 	0.00843887	 	 	 	0.03294625	 	 	 	3.36741385	 	 	 	0.00000000	 	 	 	773.86922584	 
	1-AR

	 	 	50.00	 	 	 	5.10823	%	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	1-XA

	 	 	0.00	 	 	 	0.12397	%	 	 	825.99849880	 	 	 	0.08532970	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00082063	 	 	 	0.08366517	 	 	 	0.00000000	 	 	 	773.86922603	 
	2-A1

	 	 	160,096,000.00	 	 	 	4.08167	%	 	 	919.79844943	 	 	 	3.12859397	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.12859397	 	 	 	0.00000000	 	 	 	900.31649398	 
	2-A2

	 	 	10,268,000.00	 	 	 	4.08167	%	 	 	919.79844955	 	 	 	3.12859369	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.12859369	 	 	 	0.00000000	 	 	 	900.31649396	 
	2-AR

	 	 	50.00	 	 	 	4.09999	%	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	1-B1

	 	 	2,093,000.00	 	 	 	5.02000	%	 	 	1000.00000000	 	 	 	4.18333493	 	 	 	0.07688485	 	 	 	0.07688485	 	 	 	0.03988533	 	 	 	4.14344482	 	 	 	0.00000000	 	 	 	1000.00000000	 
	1-B2

	 	 	1,395,000.00	 	 	 	5.20000	%	 	 	1000.00000000	 	 	 	4.33333333	 	 	 	0.22688172	 	 	 	0.22688172	 	 	 	0.03988530	 	 	 	4.29344803	 	 	 	0.00000000	 	 	 	1000.00000000	 
	1-B3

	 	 	1,706,000.00	 	 	 	4.92774	%	 	 	1000.00000000	 	 	 	4.10644783	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03988863	 	 	 	4.06656506	 	 	 	0.00000000	 	 	 	1000.00000000	 
	1-XB

	 	 	0.00	 	 	 	0.00000	%	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 
	1-B4

	 	 	697,000.00	 	 	 	4.92774	%	 	 	1000.00000000	 	 	 	4.10645624	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03988522	 	 	 	4.06655667	 	 	 	0.00000000	 	 	 	1000.00000000	 
	1-B5

	 	 	543,000.00	 	 	 	4.92774	%	 	 	1000.00000000	 	 	 	4.10644567	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03989366	 	 	 	4.06655617	 	 	 	0.00000000	 	 	 	1000.00000000	 
	1-B6

	 	 	310,325.03	 	 	 	4.92774	%	 	 	1000.00000000	 	 	 	4.10643640	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	4.06657497	 	 	 	0.00000000	 	 	 	1000.00000000	 
	2-B1

	 	 	1,740,000.00	 	 	 	4.01867	%	 	 	1000.00000000	 	 	 	3.40139080	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.40139080	 	 	 	0.00000000	 	 	 	1000.00000000	 
	2-B2

	 	 	696,000.00	 	 	 	4.01867	%	 	 	1000.00000000	 	 	 	3.40139368	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.40139368	 	 	 	0.00000000	 	 	 	1000.00000000	 
	2-B3

	 	 	348,000.00	 	 	 	4.01867	%	 	 	1000.00000000	 	 	 	3.40137931	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.40137931	 	 	 	0.00000000	 	 	 	1000.00000000	 
	2-B4

	 	 	348,000.00	 	 	 	4.01867	%	 	 	1000.00000000	 	 	 	3.40137931	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.40137931	 	 	 	0.00000000	 	 	 	1000.00000000	 
	2-B5

	 	 	348,000.00	 	 	 	4.01867	%	 	 	1000.00000000	 	 	 	3.40137931	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.40137931	 	 	 	0.00000000	 	 	 	1000.00000000	 
	2-B-6

	 	 	174,416.03	 	 	 	4.01867	%	 	 	1000.00000000	 	 	 	3.40140754	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.40140754	 	 	 	0.00000000	 	 	 	0.00000000	 








 




			
	(1, 2)	 	 Amount also includes coupon cap or basis risk shortfalls, if applicable.



	 
	
	Per $1 denomination




 









 










Certificateholder Account Statement




Certificate Account




	 	 	 	 	 
	Beginning Balance
	 	 	0.00	 
	 
	 	 	 	 
	Deposits
	 	 	 	 
	Payments of Interest and Principal
	 	 	12,206,676.22	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Proceeds from Repurchased Loans
	 	 	0.00	 
	Servicer Advances
	 	 	1,023.76	 
	Realized Losses (Gains, Subsequent Expenses & Recoveries)
	 	 	0.00	 
	Prepayment Penalties
	 	 	0.00	 
	Swap/Cap Payments
	 	 	0.00	 
	 
	 	 	 	 
	Total Deposits
	 	 	12,207,699.98	 
	 
	 	 	 	 
	Withdrawals
	 	 	 	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Reimbursement of Servicer Advances
	 	 	10,588.49	 
	Total Administration Fees
	 	 	76,511.59	 
	Payment of Interest and Principal
	 	 	12,120,599.90	 
	 
	 	 	 	 
	Total Withdrawals (Pool Distribution Amount)
	 	 	12,207,699.98	 
	 
	 	 	 	 
	Ending Balance
	 	 	0.00	 
	 
	 	 	 	 






Prepayment/Curtailment Interest Shortfall




	 	 	 	 	 
	Total Prepayment/Curtailment Interest Shortfall
	 	 	5,153.34	 
	Servicing Fee Support
	 	 	0.00	 
	 
	 	 	 	 
	 
	 	 	 	 
	Non-Supported Prepayment Curtailment Interest Shortfall
	 	 	5,153.34	 
	 
	 	 	 	 






Administration Fees




	 	 	 	 	 
	Gross Servicing Fee*
	 	 	72,288.48	 
	Master Servicing Fee
	 	 	4,223.11	 
	Supported Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	 	 
	 
	 	 	 	 
	Total Administration Fees
	 	 	76,511.59	 
	 
	 	 	 	 








 




			
	*	 	Servicer Payees include: BANK OF AMERICA (NY); COUNTRYWIDE
HOME LOANS INC.; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC.;
MORGAN STANLEY DEAN WITTER; PHH US MTG CORP; WELLS FARGO BANK,
N.A.




 









 










Reserve Accounts




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Beginning	 	Current	 	Current	 	Ending
	Account Type	 	Balance	 	Withdrawals	 	Deposits	 	Balance
	Class 1-XA Reserve Fund
	 	 	5,000.00	 	 	 	125.14	 	 	 	125.14	 	 	 	5,000.00	 
	Class 1-XB Reserve Fund
	 	 	4,505.48	 	 	 	477.42	 	 	 	0.00	 	 	 	4,028.06	 






Collateral Statement




	 	 	 	 	 
	Collateral Description	 	Fixed & Mixed Arm
	Weighted Average Gross Coupon
	 	 	4.777642	%
	Weighted Average Net Coupon
	 	 	4.478089	%
	Weighted Average Pass-Through Rate
	 	 	4.459237	%
	Weighted Average Remaining Term
	 	 	312	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Loan Count
	 	 	492	 
	Number of Loans Paid in Full
	 	 	14	 
	Ending Scheduled Collateral Loan Count
	 	 	478	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Balance
	 	 	289,584,949.80	 
	Ending Scheduled Collateral Balance
	 	 	278,535,780.34	 
	Ending Actual Collateral Balance at 28-Feb-2006
	 	 	278,679,419.16	 
	 
	 	 	 	 
	Monthly P&I Constant
	 	 	1,330,238.17	 
	Special Servicing Fee
	 	 	0.00	 
	Prepayment Penalty Waived Amount
	 	 	0.00	 
	Prepayment Penalty Waived Count
	 	 	0	 
	Prepayment Penalty Paid Amount
	 	 	0.00	 
	Prepayment Penalty Paid Count
	 	 	0	 
	Realization Loss Amount
	 	 	0.00	 
	Cumulative Realized Loss
	 	 	0.00	 
	 
	 	 	 	 
	Scheduled Principal
	 	 	177,293.81	 
	Unscheduled Principal
	 	 	10,871,875.65	 






 









 






	 	 	 	 	 	 	 	 	 	 	 	 	 
	Group	 	Group One	 	Group Two	 	Total
	Collateral Description

	 	Mixed ARM
	 	Mixed ARM
	 	Mixed ARM

	Weighted Average Coupon Rate

	 	 	5.306284	 	 	 	4.351610	 	 	 	4.777642	 
	Weighted Average Net Rate

	 	 	4.945242	 	 	 	4.101610	 	 	 	4.478089	 
	Pass-Through Rate

	 	 	4.927742	 	 	 	4.081669	 	 	 	4.459237	 
	Weighted Average Maturity

	 	 	284	 	 	 	334	 	 	 	312	 
	Record Date

	 	 	02/28/2006	 	 	 	02/28/2006	 	 	 	02/28/2006	 
	Principal and Interest Constant

	 	 	647,595.59	 	 	 	682,642.58	 	 	 	1,330,238.17	 
	Beginning Loan Count

	 	 	243	 	 	 	249	 	 	 	492	 
	Loans Paid in Full

	 	 	10	 	 	 	4	 	 	 	14	 
	Ending Loan Count

	 	 	233	 	 	 	245	 	 	 	478	 
	Beginning Scheduled Balance

	 	 	129,229,990.66	 	 	 	160,354,959.14	 	 	 	289,584,949.80	 
	Ending Scheduled Balance

	 	 	121,499,845.06	 	 	 	157,053,935.28	 	 	 	278,535,780.34	 
	Scheduled Principal

	 	 	76,153.08	 	 	 	101,140.73	 	 	 	177,293.81	 
	Unscheduled Principal

	 	 	7,653,992.52	 	 	 	3,217,883.13	 	 	 	10,871,875.65	 
	Scheduled Interest

	 	 	571,442.51	 	 	 	581,501.85	 	 	 	1,152,944.36	 
	Servicing Fee

	 	 	38,881.20	 	 	 	33,407.28	 	 	 	72,288.48	 
	Master Servicing Fee

	 	 	1,884.60	 	 	 	2,338.51	 	 	 	4,223.11	 
	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	 	 	 	326.16	 	 	 	326.16	 
	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

	 	 	530,676.71	 	 	 	545,429.90	 	 	 	1,076,106.61	 
	Realized Loss Amount

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Cumulative Realized Loss

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Percentage of Cumulative Losses

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Prepayment Penalty Waived Amount

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Prepayment Penalty Waived Count

	 	 	0	 	 	 	0	 	 	 	0	 
	Prepayment Penalty Paid Amount

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Prepayment Penalty Paid Count

	 	 	0	 	 	 	0	 	 	 	0	 
	Special Servicing Fee

	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 






 









 











Additional Reporting – Group Level




Miscellaneous Reporting




	 	 	 	 	 
	Group One
	 	 	 	 
	Senior Percentage
	 	 	100.000000	%
	Senior Prepayment Percentage
	 	 	100.000000	%
	Subordinate Percentage
	 	 	0.000000	%
	Subordinate Prepayment Percentage
	 	 	0.000000	%
	Pro Rata Senior Percentage
	 	 	94.781145	%
	Pro Rata Subordinate Percentage
	 	 	5.218855	%
	 
	 	 	 	 
	Group Two
	 	 	 	 
	Senior Percent
	 	 	100.000000	%
	Senior Prepayment Percent
	 	 	100.000000	%
	Subordinate Percent
	 	 	0.000000	%
	Subordinate Prepayment Percent
	 	 	0.000000	%
	Pro Rata Senior Percentage
	 	 	97.721046	%
	Pro Rata Subordinate Percentage
	 	 	2.278954	%






Loan Status Stratification/Credit Enhancement Statement




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	DELINQUENT	 	 	BANKRUPTCY	 	 	FORECLOSURE	 	 	REO	 	 	TOTAL
	 	 	No. of	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance
	0-29 Days
	 	 	0	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 
	30 Days
	 	 	2	 	 	 	248,397.36	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	2	 	 	 	 	248,397.36	 
	60 Days
	 	 	0	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 
	90 Days
	 	 	0	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 
	120 Days
	 	 	0	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 
	150 Days
	 	 	0	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 
	180+ Days
	 	 	0	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	2	 	 	 	248,397.36	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	2	 	 	 	 	248,397.36	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	No. of	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal
	 
	 	Loans	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance
	0-29 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	30 Days
	 	 	0.418410	%	 	 	0.089134	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.418410	%	 	 	 	0.089134	%
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	0.418410	%	 	 	0.089134	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.418410	%	 	 	 	0.089134	%






	 	 	 	 	 
	Current Period Class A Insufficient Funds:   0.00

	 	Principal Balance of Contaminated Properties   0.00
	 	Periodic Advance   1,023.76






 









 











Delinquency Status by Group




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	DELINQUENT	 	 	BANKRUPTCY	 	 	FORECLOSURE	 	 	REO	 	 	TOTAL
	Group One	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	No. of	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance
	0-29 Days
	 	 	0	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 
	30 Days
	 	 	2	 	 	 	248,397.36	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	2	 	 	 	 	248,397.36	 
	60 Days
	 	 	0	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 
	90 Days
	 	 	0	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 
	120 Days
	 	 	0	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 
	150 Days
	 	 	0	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 
	180+ Days
	 	 	0	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	2	 	 	 	248,397.36	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	2	 	 	 	 	248,397.36	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	No. of	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal
	 
	 	Loans	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance
	0-29 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	30 Days
	 	 	0.858369	%	 	 	0.204352	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.858369	%	 	 	 	0.204352	%
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	0.858369	%	 	 	0.204352	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.858369	%	 	 	 	0.204352	%






	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	DELINQUENT	 	 	BANKRUPTCY	 	 	FORECLOSURE	 	 	REO	 	 	TOTAL
	Group Two	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1.183654%	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	No. of	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance
	0-29 Days
	 	 	0	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	0-29 Days	 	 	 	0	 	 	 	 	0.00	 
	30 Days
	 	 	0	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 
	60 Days
	 	 	0	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 
	90 Days
	 	 	0	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	90 Days	 	 	 	0	 	 	 	 	0.00	 
	120 Days
	 	 	0	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	120 Days	 	 	 	0	 	 	 	 	0.00	 
	150 Days
	 	 	0	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 
	180+ Days
	 	 	0	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	No. of	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	 	 	No. of	 	 	Principal
	 
	 	Loans	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance	 	 	 	 	 	 	 	Loans	 	 	Balance
	0-29 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	0-29 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	30 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	90 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	120 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	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	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%