Document:

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 2005-3

Record Date: March 31, 2006

Distribution Date: April 20, 2006

Certificateholder Distribution Summary

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 
	 	 	 	 	 	 	 	 	 	Certificate	 	 	 	Certificate	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	Class	 	 	 	Pass-Through	 	 	 	Beginning	 	 	 	Interest	 	 	 	Principal	 	 	 	Current	 	 	 	Ending Certificate	 	 	 	Total	 	 	 	Cumulative	 	 
	 	Class	 	 	CUSIP	 	 	 	Description	 	 	 	Rate	 	 	 	Certificate Balance	 	 	 	Distribution	 	 	 	Distribution	 	 	 	Realized Loss	 	 	 	Balance	 	 	 	Distribution	 	 	 	Realized Loss	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-R
	 	 	 	81744FHN0	 	 	 	SEN	 	 	 	5.32976	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	A-1
	 	 	 	81744FHK6	 	 	 	SEN	 	 	 	4.97625	%	 	 	 	218,339,613.89	 	 	 	 	902,024.46	 	 	 	 	10,410,129.34	 	 	 	 	0.00	 	 	 	 	207,929,484.55	 	 	 	 	11,312,153.80	 	 	 	 	0.00	 	 
	 	B-1
	 	 	 	81744FHP5	 	 	 	SUB	 	 	 	5.14625	%	 	 	 	6,208,000.00	 	 	 	 	26,523.22	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	6,208,000.00	 	 	 	 	26,523.22	 	 	 	 	0.00	 	 
	 	B-2
	 	 	 	81744FHQ3	 	 	 	SUB	 	 	 	5.41625	%	 	 	 	3,287,000.00	 	 	 	 	14,780.26	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,287,000.00	 	 	 	 	14,780.26	 	 	 	 	0.00	 	 
	 	B-3
	 	 	 	81744FHR1	 	 	 	SUB	 	 	 	5.80424	%	 	 	 	2,374,000.00	 	 	 	 	11,439.57	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2,374,000.00	 	 	 	 	11,439.57	 	 	 	 	0.00	 	 
	 	B-4
	 	 	 	81744FHS9	 	 	 	SUB	 	 	 	5.80424	%	 	 	 	1,095,000.00	 	 	 	 	5,276.47	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,095,000.00	 	 	 	 	5,276.47	 	 	 	 	0.00	 	 
	 	B-5
	 	 	 	81744FHT7	 	 	 	SUB	 	 	 	5.80424	%	 	 	 	731,000.00	 	 	 	 	3,522.46	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	731,000.00	 	 	 	 	3,522.46	 	 	 	 	0.00	 	 
	 	B-6
	 	 	 	81744FHU4	 	 	 	SUB	 	 	 	5.80424	%	 	 	 	1,826,168.25	 	 	 	 	8,799.74	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,826,168.26	 	 	 	 	8,799.74	 	 	 	 	0.00	 	 
	 	X-A
	 	 	 	81744FHL4	 	 	 	IO	 	 	 	0.82799	%	 	 	 	0.00	 	 	 	 	150,086.56	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	150,086.56	 	 	 	 	0.00	 	 
	 	X-B
	 	 	 	81744FHM2	 	 	 	IO	 	 	 	0.56452	%	 	 	 	0.00	 	 	 	 	4,449.99	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	4,449.99	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	233,860,782.15	 	 	 	 	1,126,902.73	 	 	 	 	10,410,129.34	 	 	 	 	0.00	 	 	 	 	223,450,652.81	 	 	 	 	11,537,032.07	 	 	 	 	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	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	A-1
	 	 	 	349,687,000.00	 	 	 	 	218,339,613.89	 	 	 	 	1,588.94	 	 	 	10,408,540.40	 	 	 	0.00	 	 	 	0.00	 	 	 	 	10,410,129.34	 	 	 	 	207,929,484.55	 	 	 	 	0.59461600	 	 	 	 	10,410,129.34	 	 
	 	B-1
	 	 	 	6,208,000.00	 	 	 	 	6,208,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	6,208,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-2
	 	 	 	3,287,000.00	 	 	 	 	3,287,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,287,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-3
	 	 	 	2,374,000.00	 	 	 	 	2,374,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2,374,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-4
	 	 	 	1,095,000.00	 	 	 	 	1,095,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,095,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-5
	 	 	 	731,000.00	 	 	 	 	731,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	731,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-6
	 	 	 	1,826,168.26	 	 	 	 	1,826,168.26	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,826,168.26	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	365,208,268.26	 	 	 	 	233,860,782.15	 	 	 	 	1,588.94	 	 	 	10,408,540.40	 	 	 	0.00	 	 	 	0.00	 	 	 	 	10,410,129.34	 	 	 	 	223,450,652.81	 	 	 	 	0.61184445	 	 	 	 	10,410,129.34	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

 

     

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	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.0000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	A-1
	 	 	 	349,687,000.00	 	 	 	 	624.38584760	 	 	 	 	0.00454389	 	 	 	29.76530554	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	29.76984944	 	 	 	 	594.61599816	 	 	 	 	0.59461600	 	 	 	 	29.76984944	 	 
	 	B-1
	 	 	 	6,208,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-2
	 	 	 	3,287,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-3
	 	 	 	2,374,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-4
	 	 	 	1,095,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-5
	 	 	 	731,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-6
	 	 	 	1,826,168.26	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	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	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-R
	 	 	N/A	 	 	N/A	 	 	5.32976%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	A-1
	 	 	03/20/06 –  04/19/06	 	 	30	 	 	4.97625%	 	 	 	218,339,613.89	 	 	 	 	905,427.09	 	 	 	0.00	 	 	 	0.00	 	 	 	3,402.63	 	 	 	 	902,024.46	 	 	 	 	0.00	 	 	 	 	207,929,484.55	 	 
	 	B-1
	 	 	03/20/06 –  04/19/06	 	 	30	 	 	5.14625%	 	 	 	6,208,000.00	 	 	 	 	26,623.27	 	 	 	0.00	 	 	 	0.00	 	 	 	100.05	 	 	 	 	26,523.22	 	 	 	 	0.00	 	 	 	 	6,208,000.00	 	 
	 	B-2
	 	 	03/20/06 –  04/19/06	 	 	30	 	 	5.41625%	 	 	 	3,287,000.00	 	 	 	 	14,836.01	 	 	 	0.00	 	 	 	0.00	 	 	 	55.75	 	 	 	 	14,780.26	 	 	 	 	0.00	 	 	 	 	3,287,000.00	 	 
	 	B-3
	 	 	03/01/06 – 03/30/06	 	 	30	 	 	5.80424%	 	 	 	2,374,000.00	 	 	 	 	11,482.72	 	 	 	0.00	 	 	 	0.00	 	 	 	43.15	 	 	 	 	11,439.57	 	 	 	 	0.00	 	 	 	 	2,374,000.00	 	 
	 	B-4
	 	 	03/01/06 – 03/30/06	 	 	30	 	 	5.80424%	 	 	 	1,095,000.00	 	 	 	 	5,296.37	 	 	 	0.00	 	 	 	0.00	 	 	 	19.90	 	 	 	 	5,276.47	 	 	 	 	0.00	 	 	 	 	1,095,000.00	 	 
	 	B-5
	 	 	03/01/06 – 03/30/06	 	 	30	 	 	5.80424%	 	 	 	731,000.00	 	 	 	 	3,535.75	 	 	 	0.00	 	 	 	0.00	 	 	 	13.29	 	 	 	 	3,522.46	 	 	 	 	0.00	 	 	 	 	731,000.00	 	 
	 	B-6
	 	 	03/01/06 – 03/30/06	 	 	30	 	 	5.80424%	 	 	 	1,826,168.26	 	 	 	 	8,832.93	 	 	 	0.00	 	 	 	0.00	 	 	 	33.19	 	 	 	 	8,799.74	 	 	 	 	0.00	 	 	 	 	1,826,168.26	 	 
	 	X-A
	 	 	03/01/06 – 03/30/06	 	 	30	 	 	0.82799%	 	 	 	218,339,613.89	 	 	 	 	150,652.72	 	 	 	0.00	 	 	 	0.00	 	 	 	566.16	 	 	 	 	150,086.56	 	 	 	 	0.00	 	 	 	 	207,929,484.55	 	 
	 	X-B
	 	 	03/01/06 – 03/30/06	 	 	30	 	 	0.56452%	 	 	 	9,495,000.00	 	 	 	 	4,466.78	 	 	 	0.00	 	 	 	0.00	 	 	 	16.79	 	 	 	 	4,449.99	 	 	 	 	0.00	 	 	 	 	9,495,000.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,131,153.64	 	 	 	0.00	 	 	 	0.00	 	 	 	4,250.91	 	 	 	 	1,126,902.73	 	 	 	 	0.00	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

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

 

 

     

Interest Distribution Factors Statement

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Beginning	 	 	 	 	 	 	 	Payment of	 	 	 	 	 	 	Non-	 	 	 	 	 	 	 	 	 	 	 	 	 	Ending	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	Current	 	 	 	Certificate/	 	 	 	 	 	 	 	Unpaid	 	 	 	 	 	 	Supported	 	 	 	 	 	 	 	 	Remaining	 	 	 	Certificate/	 	 	 	 	 	 
	 	 	 	 	Original Face	 	 	 	Certificate	 	 	 	Notional	 	 	 	Current	 	 	Interest	 	 	Current Interest	 	 	Interest	 	 	 	Total Interest	 	 	 	Unpaid Interest	 	 	 	Notational	 	 	 	 	 	 
	 	Class	 	 	Amount	 	 	 	Rate	 	 	 	Balance	 	 	 	Accrued Interest	 	 	Shortfall	 	 	Shortfall(1)	 	 	Shortfall	 	 	 	Distribution	 	 	 	Shortfall(2)	 	 	 	Balance	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	5.32976	%	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	 	 
	 	A-1
	 	 	 	349,687,000.00	 	 	 	 	4.97625	%	 	 	 	624.38584760	 	 	 	 	2.58925007	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00973050	 	 	 	 	2.57951957	 	 	 	 	0.00000000	 	 	 	 	594.61599816	 	 	 	 	 	 
	 	B-1
	 	 	 	6,208,000.00	 	 	 	 	5.14625	%	 	 	 	1000.00000000	 	 	 	 	4.28854220	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.01611630	 	 	 	 	4.27242590	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	B-2
	 	 	 	3,287,000.00	 	 	 	 	5.41625	%	 	 	 	1000.00000000	 	 	 	 	4.51354122	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.01696075	 	 	 	 	4.49658047	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	B-3
	 	 	 	2,374,000.00	 	 	 	 	5.80424	%	 	 	 	1000.00000000	 	 	 	 	4.83686605	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.01817607	 	 	 	 	4.81868997	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	B-4
	 	 	 	1,095,000.00	 	 	 	 	5.80424	%	 	 	 	1000.00000000	 	 	 	 	4.83686758	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.01817352	 	 	 	 	4.81869406	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	B-5
	 	 	 	731,000.00	 	 	 	 	5.80424	%	 	 	 	1000.00000000	 	 	 	 	4.83686731	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.01818057	 	 	 	 	4.81868673	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	B-6
	 	 	 	1,826,168.26	 	 	 	 	5.80424	%	 	 	 	1000.00000000	 	 	 	 	4.83686536	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.01817467	 	 	 	 	4.81869069	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.82799	%	 	 	 	624.38584760	 	 	 	 	0.43082162	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00161905	 	 	 	 	0.42920257	 	 	 	 	0.00000000	 	 	 	 	594.61599816	 	 	 	 	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.56452	%	 	 	 	1000.00000000	 	 	 	 	0.47043497	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00176830	 	 	 	 	0.46866667	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	 	 	(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
	 	 	11,624,448.09	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Proceeds from Repurchased Loans
	 	 	0.00	 
	Servicer Advances
	 	 	16,759.13	 
	Realized Loss (Gains, Subsequent Expenses & Recoveries)
	 	 	0.00	 
	Prepayment Penalties
	 	 	0.00	 
	Swap/Cap Payments
	 	 	0.00	 
	 
	 	 	 
	Total Deposits
	 	 	11,641,207.22	 
	 
	 	 	 	 
	Withdrawals

	 	 	 	 
	
Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Reimbursement of Servicer Advances
	 	 	27,491.90	 
	Total Administration Fees
	 	 	76,683.25	 
	Payment of Interest and Principal
	 	 	11,537,032.07	 
	 
	 	 	 
	Total Withdrawals (Pool Distribution Amount)
	 	 	11,641,207.22	 
	 
	 	 	 	 
	Ending Balance
	 	 	0.00	 
	 
	 	 	 

 

 

Prepayment/Curtailment Interest Shortfall

	 	 	 	 	 
	Total Prepayment/Curtailment Interest Shortfall
	 	 	4,250.91	 
	Servicing Fee Support
	 	 	0.00	 
	 
	 	 	 
	 
	 	 	 	 
	Non-Supported Prepayment Curtailment Interest Shortfall
	 	 	4,250.91	 
	 
	 	 	 

Administration Fees

	 	 	 	 	 
	Gross Servicing Fee*
	 	 	73,467.66	 
	Master Servicing Fee
	 	 	3,215.59	 
	Supported Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	 
	 
	 	 	 	 
	Total Administration Fees
	 	 	76,683.25	 
	 
	 	 	 

 

			
	*	 	Servicer Payees include: BANK OF AMERICA (NY); GMAC MTG CORP;
MORGAN STANLEY DEAN WITTER; NATIONAL CITY MTG CO; PHH US MTG
CORP; RESIDENTIAL FUNDING CORP

Other Accounts

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Beginning	 	Current	 	Current	 	Ending
	Account Type	 	Balance	 	Withdrawals	 	Deposits	 	Balance
	 
	Reserve Fund
	 	 	5,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	5,000.00	 
	Reserve Fund
	 	 	5,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	5,000.00	 

 

 

Collateral Statement

	 	 	 	 	 
	Collateral Description	 	Mixed ARM	 
	Weighted Average Gross Coupon
	 	 	6.197722	%
	Weighted Average Net Coupon
	 	 	5.820741	%
	Weighted Average Pass-Through Rate
	 	 	5.804241	%
	Weighted Average Remaining Term
	 	 	326	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Loan Count
	 	 	682	 
	Number of Loans Paid in Full
	 	 	33	 
	Ending Scheduled Collateral Loan Count
	 	 	649	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Balance
	 	 	233,860,782.15	 
	Ending Scheduled Collateral Balance
	 	 	223,450,652.81	 
	Ending Actual Collateral Balance at 31-Mar-2006
	 	 	223,451,799.06	 
	 
	 	 	 	 
	Monthly P&I Constant
	 	 	1,209,425.79	 
	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	 
	Realized Loss Amount
	 	 	0.00	 
	Cumulative Realized Loss
	 	 	0.00	 
	 
	 	 	 	 
	Scheduled Principal
	 	 	1,588.94	 
	Unscheduled Principal
	 	 	10,408,540.40	 

Additional Reporting – Deal Level

Miscellaneous Reporting

	 	 	 	 	 
	Senior Percentage
	 	 	93.363073	%
	Senior Prepayment Percentage
	 	 	100.000000	%
	Subordinate Prepayment Percentage
	 	 	0.000000	%
	Subordinate Percentage
	 	 	6.636927	%

 

 

     

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
	 	5	 	 	2,334,230.79	 	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	 	30 Days	 	 	5	 	 	 	2,334,230.79	 	 
	 	60 Days
	 	2	 	 	459,563.82	 	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	 	60 Days	 	 	2	 	 	 	459,563.82	 	 
	 	90 Days
	 	1	 	 	545,028.00	 	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	 	90 Days	 	 	1	 	 	 	545,028.00	 	 
	 	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	 	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 
	 	 
	 	8	 	 	3,338,822.61	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	8	 	 	 	3,338,822.61	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	0.770416%	 	 	1.044624	%	 	 	30 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	30 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	30 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	30 Days	 	 	0.770416%	 	 	 	1.044624	%	 
	 	60 Days
	 	0.308166%	 	 	0.205666	%	 	 	60 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	60 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	60 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	60 Days	 	 	0.308166%	 	 	 	0.205666	%	 
	 	90 Days
	 	0.154083%	 	 	0.243913	%	 	 	90 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	90 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	90 Days	 	 	0.000000%	 	 	 	0.000000	%	 	 	90 Days	 	 	0.154083%	 	 	 	0.243913	%	 
	 	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	%	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 
	 	 
	 	1.232666%	 	 	1.494203	%	 	 	 	 	 	0.000000%	 	 	 	0.000000	%	 	 	 	 	 	0.000000%	 	 	 	0.000000	%	 	 	 	 	 	0.000000%	 	 	 	0.000000	%	 	 	 	 	 	1.232666%	 	 	 	1.494203	%	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Current Period Class A Insufficient Funds:
	 	 	0.00	 	 	Principal Balance of Contaminated Properties	 	 	0.00	 	 	Periodic Advance	 	 	16,759.13exv10w1

 

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: March 31, 2006

Distribution Date: April 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	 	 	 	 	4.99625	%	 	 	 	103,279,813.04	 	 	 	 	429,884.38	 	 	 	 	4,989,302.74	 	 	 	 	0.00	 	 	 	 	98,290,510.30	 	 	 	 	5,419,187.12	 	 	 	 	0.00	 	 
	 	1-A2
	 	 	 	81744FHW0	 	 	 	 	5.14625	%	 	 	 	11,475,706.75	 	 	 	 	48,079.13	 	 	 	 	554,375.28	 	 	 	 	0.00	 	 	 	 	10,921,331.47	 	 	 	 	602,454.41	 	 	 	 	0.00	 	 
	 	1-AR
	 	 	 	81744FJF5	 	 	 	 	5.15940	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	1-XA
	 	 	 	81744FJD0	 	 	 	 	0.00000	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	2-A1
	 	 	 	81744FJG3	 	 	 	 	4.08249	%	 	 	 	144,137,069.42	 	 	 	 	490,364.70	 	 	 	 	3,528,473.21	 	 	 	 	0.00	 	 	 	 	140,608,596.21	 	 	 	 	4,018,837.91	 	 	 	 	0.00	 	 
	 	2-A2
	 	 	 	81744FJH1	 	 	 	 	4.08249	%	 	 	 	9,244,449.76	 	 	 	 	31,450.28	 	 	 	 	226,303.99	 	 	 	 	0.00	 	 	 	 	9,018,145.77	 	 	 	 	257,754.27	 	 	 	 	0.00	 	 
	 	2-AR
	 	 	 	81744FJJ7	 	 	 	 	4.09873	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	1-B1
	 	 	 	81744FHX8	 	 	 	 	5.22625	%	 	 	 	2,093,000.00	 	 	 	 	9,112.91	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2,093,000.00	 	 	 	 	9,112.91	 	 	 	 	0.00	 	 
	 	1-B2
	 	 	 	81744FHY6	 	 	 	 	5.40625	%	 	 	 	1,395,000.00	 	 	 	 	6,283.07	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,395,000.00	 	 	 	 	6,283.07	 	 	 	 	0.00	 	 
	 	1-B3
	 	 	 	81744FHZ3	 	 	 	 	4.94724	%	 	 	 	1,706,000.00	 	 	 	 	7,031.26	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,706,000.00	 	 	 	 	7,031.26	 	 	 	 	0.00	 	 
	 	1-XB
	 	 	 	81744FJE8	 	 	 	 	0.00000	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	1-B4
	 	 	 	81744FJA6	 	 	 	 	4.94724	%	 	 	 	697,000.00	 	 	 	 	2,872.68	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	697,000.00	 	 	 	 	2,872.68	 	 	 	 	0.00	 	 
	 	1-B5
	 	 	 	81744FJB4	 	 	 	 	4.94724	%	 	 	 	543,000.00	 	 	 	 	2,237.97	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	543,000.00	 	 	 	 	2,237.97	 	 	 	 	0.00	 	 
	 	1-B6
	 	 	 	81744FJC2	 	 	 	 	4.94724	%	 	 	 	310,325.03	 	 	 	 	1,279.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	310,325.03	 	 	 	 	1,279.00	 	 	 	 	0.00	 	 
	 	2-B1
	 	 	 	81744FJK4	 	 	 	 	4.08249	%	 	 	 	1,740,000.00	 	 	 	 	5,919.61	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,740,000.00	 	 	 	 	5,919.61	 	 	 	 	0.00	 	 
	 	2-B2
	 	 	 	81744FJL2	 	 	 	 	4.08249	%	 	 	 	696,000.00	 	 	 	 	2,367.84	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	696,000.00	 	 	 	 	2,367.84	 	 	 	 	0.00	 	 
	 	2-B3
	 	 	 	81744FJM0	 	 	 	 	4.08249	%	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 
	 	2-B4
	 	 	 	81744FJN8	 	 	 	 	4.08249	%	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 
	 	2-B5
	 	 	 	81744FJP3	 	 	 	 	4.08249	%	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 
	 	2-B6
	 	 	 	81744FJQ1	 	 	 	 	4.08249	%	 	 	 	174,416.03	 	 	 	 	593.46	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	174,416.03	 	 	 	 	593.46	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	278,535,780.03	 	 	 	 	1,041,028.05	 	 	 	 	9,298,455.22	 	 	 	 	0.00	 	 	 	 	269,237,324.81	 	 	 	 	10,339,483.27	 	 	 	 	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	 	 	 	 	103,279,813.04	 	 	 	 	68,758.87	 	 	 	4,920,543.87	 	 	 	0.00	 	 	 	0.00	 	 	 	 	4,989,302.74	 	 	 	 	98,290,510.30	 	 	 	 	0.73648469	 	 	 	 	4,989,302.74	 	 
	 	1-A2
	 	 	 	14,829,000.00	 	 	 	 	11,475,706.75	 	 	 	 	7,639.99	 	 	 	546,735.29	 	 	 	0.00	 	 	 	0.00	 	 	 	 	554,375.28	 	 	 	 	10,921,331.47	 	 	 	 	0.73648469	 	 	 	 	554,375.28	 	 
	 	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	 	 	 	 	144,137,069.42	 	 	 	 	93,778.12	 	 	 	3,434,695.10	 	 	 	0.00	 	 	 	0.00	 	 	 	 	3,528,473.21	 	 	 	 	140,608,596.21	 	 	 	 	0.87827676	 	 	 	 	3,528,473.21	 	 
	 	2-A2
	 	 	 	10,268,000.00	 	 	 	 	9,244,449.76	 	 	 	 	6,014.60	 	 	 	220,289.38	 	 	 	0.00	 	 	 	0.00	 	 	 	 	226,303.99	 	 	 	 	9,018,145.77	 	 	 	 	0.87827676	 	 	 	 	226,303.99	 	 
	 	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	 	 	 	 	278,535,780.03	 	 	 	 	176,191.58	 	 	 	9,122,263.64	 	 	 	0.00	 	 	 	0.00	 	 	 	 	9,298,455.22	 	 	 	 	269,237,324.81	 	 	 	 	0.81822409	 	 	 	 	2,928,455.22	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

 

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	 	 	 	 	773.86922605	 	 	 	 	0.51520594	 	 	 	36.86932968	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	37.38453563	 	 	 	 	736.48469043	 	 	 	 	0.73648469	 	 	 	 	37.38453563	 	 
	 	1-A2
	 	 	 	14,829,000.00	 	 	 	 	773.86922584	 	 	 	 	0.51520602	 	 	 	36.86932969	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	37.38453571	 	 	 	 	736.48469013	 	 	 	 	0.73648469	 	 	 	 	37.38453571	 	 
	 	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	 	 	 	 	900.31649398	 	 	 	 	0.58576179	 	 	 	21.45397199	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	22.03973372	 	 	 	 	878.27676026	 	 	 	 	0.87827676	 	 	 	 	22.03973372	 	 
	 	2-A2
	 	 	 	10,268,000.00	 	 	 	 	900.31649396	 	 	 	 	0.58576159	 	 	 	21.45397156	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	22.03973413	 	 	 	 	878.27675984	 	 	 	 	0.87827676	 	 	 	 	22.03973413	 	 
	 	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
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	4.99625	%	 	 	 	103,279,813.04	 	 	 	 	430,009.80	 	 	 	 	4,217.80	 	 	 	 	4,217.80	 	 	 	 	125.42	 	 	 	 	429,884.38	 	 	 	 	0.00	 	 	 	 	98,290,510.30	 	 
	 	1-A2
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	5.14625	%	 	 	 	11,475,706.75	 	 	 	 	49,214.05	 	 	 	 	782.13	 	 	 	 	1,903.11	 	 	 	 	13.94	 	 	 	 	48,079.13	 	 	 	 	1,120.98	 	 	 	 	10,921,331.47	 	 
	 	1-AR
	 	 	 	N/A	 	 	 	 	N/A	 	 	 	 	5.15940	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	1-XA
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	0.00000	%	 	 	 	114,755,519.79	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	109,211,841.77	 	 
	 	2-A1
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	144,137,069.42	 	 	 	 	490,364.70	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	490,364.70	 	 	 	 	0.00	 	 	 	 	140,608,596.21	 	 
	 	2-A2
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	9,244,449.76	 	 	 	 	31,450.28	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	31,450.28	 	 	 	 	0.00	 	 	 	 	9,018,145.77	 	 
	 	2-AR
	 	 	 	N/A	 	 	 	 	N/A	 	 	 	 	4.09873	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	1-B1
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	5.22625	%	 	 	 	2,093,000.00	 	 	 	 	9,115.45	 	 	 	 	486.63	 	 	 	 	486.63	 	 	 	 	2.54	 	 	 	 	9,112.91	 	 	 	 	0.00	 	 	 	 	2,093,000.00	 	 
	 	1-B2
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	5.40625	%	 	 	 	1,395,000.00	 	 	 	 	6,284.77	 	 	 	 	533.59	 	 	 	 	533.59	 	 	 	 	1.69	 	 	 	 	6,283.07	 	 	 	 	0.00	 	 	 	 	1,395,000.00	 	 
	 	1-B3
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	4.94724	%	 	 	 	1,706,000.00	 	 	 	 	7,033.33	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2.07	 	 	 	 	7,031.26	 	 	 	 	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
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.94724	%	 	 	 	697,000.00	 	 	 	 	2,873.52	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.85	 	 	 	 	2,872.68	 	 	 	 	0.00	 	 	 	 	697,000.00	 	 
	 	1-B5
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.94724	%	 	 	 	543,000.00	 	 	 	 	2,238.63	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.66	 	 	 	 	2,237.97	 	 	 	 	0.00	 	 	 	 	543,000.00	 	 
	 	1-B6
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.94724	%	 	 	 	310,325.03	 	 	 	 	1,279.38	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.38	 	 	 	 	1,279.00	 	 	 	 	0.00	 	 	 	 	310,325.03	 	 
	 	2-B1
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	1,740,000.00	 	 	 	 	5,919.61	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	5,919.61	 	 	 	 	0.00	 	 	 	 	1,740,000.00	 	 
	 	2-B2
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	696,000.00	 	 	 	 	2,367.84	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2,367.84	 	 	 	 	0.00	 	 	 	 	696,000.00	 	 
	 	2-B3
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	348,000.00	 	 
	 	2-B4
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	348,000.00	 	 
	 	2-B5
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	348,000.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,183.92	 	 	 	 	0.00	 	 	 	 	348,000.00	 	 
	 	2-B6
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	4.08249	%	 	 	 	174,416.03	 	 	 	 	593.38	 	 	 	 	0.08	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	593.46	 	 	 	 	0.18	 	 	 	 	174,416.03	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,042,296.50	 	 	 	 	6,020.23	 	 	 	 	7,141.13	 	 	 	 	147.55	 	 	 	 	1,041,028.05	 	 	 	 	1,121.16	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

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

 

 

Interest Distribution Factors Statement

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Beginning	 	 	 	 	 	 	Payment of	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	Current	 	 	Certificate/	 	 	Current	 	Unpaid	 	Current	 	Non-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	 	 	 	 	4.99625	%	 	 	 	773.86922605	 	 	 	 	3.22203673	 	 	 	0.03160371	 	 	 	0.03160371	 	 	 	0.00093976	 	 	 	 	3.22109697	 	 	 	 	0.00000000	 	 	 	 	736.48469043	 	 
	 	1-A2
	 	 	 	14,829,000.00	 	 	 	 	5.14625	%	 	 	 	773.86922584	 	 	 	 	3.31877065	 	 	 	0.05274327	 	 	 	0.12833704	 	 	 	0.00094005	 	 	 	 	3.24223683	 	 	 	 	20980.00000000	 	 	 	 	736.48469013	 	 
	 	1-AR
	 	 	 	50.00	 	 	 	 	5.15940	%	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	1-XA
	 	 	 	0.00	 	 	 	 	0.00000	%	 	 	 	773.86922603	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0..0000000	 	 	 	 	0.00000000	 	 	 	 	736.48469040	 	 
	 	2-A1
	 	 	 	160,096,000.00	 	 	 	 	4.08249	%	 	 	 	900.31649398	 	 	 	 	3.06294161	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.06294161	 	 	 	 	0.00000000	 	 	 	 	878.27676026	 	 
	 	2-A2
	 	 	 	10,268,000.00	 	 	 	 	4.08249	%	 	 	 	900.31649396	 	 	 	 	3.06294118	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.06294118	 	 	 	 	0.00000000	 	 	 	 	878.27675984	 	 
	 	2-AR
	 	 	 	50.00	 	 	 	 	4.09873	%	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	1-B1
	 	 	 	2,093,000.00	 	 	 	 	5.22625	%	 	 	 	1000.00000000	 	 	 	 	4.35520784	 	 	 	0.23250358	 	 	 	0.23250358	 	 	 	0.00121357	 	 	 	 	4.35399427	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	1-B2
	 	 	 	1,395,000.00	 	 	 	 	5.40625	%	 	 	 	1000.00000000	 	 	 	 	4.50521147	 	 	 	0.38250179	 	 	 	0.38250179	 	 	 	0.00121147	 	 	 	 	4.50399283	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	1-B3
	 	 	 	1,706,000.00	 	 	 	 	4.94724	%	 	 	 	1000.00000000	 	 	 	 	4.12270223	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00121336	 	 	 	 	4.12148886	 	 	 	 	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	 	 	 	 	4.94724	%	 	 	 	1000.00000000	 	 	 	 	4.12269727	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00121951	 	 	 	 	4.12149211	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	1-B5
	 	 	 	543,000.00	 	 	 	 	4.94724	%	 	 	 	1000.00000000	 	 	 	 	4.12270718	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00121547	 	 	 	 	4.12149171	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	1-B6
	 	 	 	310,325.03	 	 	 	 	4.94724	%	 	 	 	1000.00000000	 	 	 	 	4.12270966	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00122452	 	 	 	 	4.12148514	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	2-B1
	 	 	 	1,740,000.00	 	 	 	 	4.08249	%	 	 	 	1000.00000000	 	 	 	 	3.40207471	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.40207471	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	2-B2
	 	 	 	696,000.00	 	 	 	 	4.08249	%	 	 	 	1000.00000000	 	 	 	 	3.40206897	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.40206897	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	2-B3
	 	 	 	348,000.00	 	 	 	 	4.08249	%	 	 	 	1000.00000000	 	 	 	 	3.40206897	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.40206897	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	2-B4
	 	 	 	348,000.00	 	 	 	 	4.08249	%	 	 	 	1000.00000000	 	 	 	 	3.40206997	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.40206897	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	2-B5
	 	 	 	348,000.00	 	 	 	 	4.08249	%	 	 	 	1000.00000000	 	 	 	 	3.40206897	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	3.40206897	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	2-B-6
	 	 	 	174,416.03	 	 	 	 	4.08249	%	 	 	 	1000.00000000	 	 	 	 	3.40209555	 	 	 	0.00045867	 	 	 	0.00000000-	 	 	 	0.00000000	 	 	 	 	3.40255423	 	 	 	 	0.00103202	 	 	 	 	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
	 	 	10,412,973.58	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Proceeds from Repurchased Loans
	 	 	0.00	 
	Servicer Advances
	 	 	753.93	 
	Realized Losses (Gains, Subsequent Expenses & Recoveries)
	 	 	0.00	 
	Prepayment Penalties
	 	 	0.00	 
	Swap/Cap Payments
	 	 	0.00	 
	 
	 	 	 
	Total Deposits
	 	 	10,413,727.51	 
	 
	 	 	 	 
	Withdrawals
	 	 	 	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Reimbursement of Servicer Advances
	 	 	1,023.76	 
	Total Administration Fees
	 	 	73,220.48	 
	Payment of Interest and Principal
	 	 	10,339,483.27	 
	 
	 	 	 
	Total Withdrawals (Pool Distribution Amount)
	 	 	10,413,727.51	 
	 
	 	 	 	 
	Ending Balance
	 	 	0.00	 
	 
	 	 	 

Prepayment/Curtailment Interest Shortfall

	 	 	 	 	 
	Total Prepayment/Curtailment Interest Shortfall
	 	 	147.55	 
	Servicing Fee Support
	 	 	0.00	 
	 
	 	 	 
	 
	 	 	 	 
	Non-Supported Prepayment Curtailment Interest Shortfall
	 	 	147.55	 
	 
	 	 	 

Administration Fees

	 	 	 	 	 
	Gross Servicing Fee*
	 	 	69,158.50	 
	Master Servicing Fee
	 	 	4,061.98	 
	Supported Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	 
	 
	 	 	 	 
	Total Administration Fees
	 	 	73,220.48	 
	 
	 	 	 

 

			
	*	 	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	 	 	 	5,000.00	 	 	 	0.00	 	 	 	0.00	 
	Class 1-XB Reserve Fund
	 	 	4,028.06	 	 	 	1,020.23	 	 	 	0.00	 	 	 	3,007.83	 

Collateral Statement

	 	 	 	 	 
	Collateral Description	 	Fixed & Mixed Arm	 
	Weighted Average Gross Coupon
	 	 	4.776559	%
	Weighted Average Net Coupon
	 	 	4.478607	%
	Weighted Average Pass-Through Rate
	 	 	4.459702	%
	Weighted Average Remaining Term
	 	 	310	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Loan Count
	 	 	478	 
	Number of Loans Paid in Full
	 	 	16	 
	Ending Scheduled Collateral Loan Count
	 	 	462	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Balance
	 	 	278,535,780.34	 
	Ending Scheduled Collateral Balance
	 	 	269,237,325.12	 
	Ending Actual Collateral Balance at 31-Mar-2006
	 	 	269,342,986.18	 
	 
	 	 	 	 
	Monthly P&I Constant
	 	 	1,284,893.66	 
	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
	 	 	176,191.58	 
	Unscheduled Principal
	 	 	9,122,263.64	 

 

 

	 	 	 	 	 	 	 	 	 	 	 	 	 
	Group	 	Group One	 	 	Group Two	 	 	Total	 
	Collateral Description	 	Mixed ARM	 	 	Mixed ARM	 	 	Mixed ARM	 
	Weighted Average Coupon Rate
	 	 	5.324672	 	 	 	4.352479	 	 	 	4.776559	 
	Weighted Average Net Rate
	 	 	4.964744	 	 	 	4.102479	 	 	 	4.478607	 
	Pass-Through Rate
	 	 	4.947244	 	 	 	4.082487	 	 	 	4.459702	 
	Weighted Average Maturity
	 	 	280	 	 	 	333	 	 	 	310	 
	Record Date
	 	 	03/31/2006	 	 	 	03/31/2006	 	 	 	03/31/2006	 
	Principal and Interest Constant
	 	 	615,521.25	 	 	 	669,372.41	 	 	 	1,284,893.66	 
	Beginning Loan Count
	 	 	233	 	 	 	245	 	 	 	478	 
	Loans Paid in Full
	 	 	12	 	 	 	4	 	 	 	16	 
	Ending Loan Count
	 	 	221	 	 	 	241	 	 	 	462	 
	Beginning Scheduled Balance
	 	 	121,499,845.06	 	 	 	157,035,935.28	 	 	 	278,535,780.34	 
	Ending Scheduled Balance
	 	 	115,956,167.04	 	 	 	153,281,158.08	 	 	 	269,237,325.12	 
	Scheduled Principal
	 	 	76,398.86	 	 	 	99,792.72	 	 	 	176,191.58	 
	Unscheduled Principal
	 	 	5,467,279.16	 	 	 	3,654,984.48	 	 	 	9,122,263.64	 
	Scheduled Interest
	 	 	539,122.39	 	 	 	569,579.69	 	 	 	1,108,702.08	 
	Servicing Fee
	 	 	36,442.68	 	 	 	32,715.82	 	 	 	69,158.50	 
	Master Servicing Fee
	 	 	1,771.87	 	 	 	2,290.11	 	 	 	4,061.98	 
	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
	 	 	500,907.84	 	 	 	534,247.60	 	 	 	1,035,155.44	 
	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
	 	 	94.449108	%
	Pro Rata Subordinate Percentage
	 	 	5.550892	%
	 
	 	 	 	 
	Group Two
	 	 	 	 
	Senior Percent
	 	 	100.000000	%
	Senior Prepayment Percent
	 	 	100.000000	%
	Subordinate Percent
	 	 	0.000000	%
	Subordinate Prepayment Percent
	 	 	0.000000	%
	Pro Rata Senior Percentage
	 	 	97.672879	%
	Pro Rata Subordinate Percentage
	 	 	2.327121	%

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
	 	 	1	 	 	 	80,871.59	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	1	 	 	 	 	80,871.59	 	 
	 	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	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	1	 	 	 	80,871.59	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	1	 	 	 	 	80,871.59	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	0.216450	%	 	 	0.030026	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.216450	%	 	 	 	0.030026	%	 
	 	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	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	0.216450	%	 	 	0.030026	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.216450	%	 	 	 	0.030026	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	 	 	 	 	 	 
	Current Period Class A Insufficient Funds:

	0.00	Principal Balance of Contaminated Properties
	0.00	Periodic Advance
	753.93

 

 

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
	 	 	1	 	 	 	80,871.59	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	1	 	 	 	 	80,871.59	 	 
	 	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	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	1	 	 	 	80,871.59	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	 	 	1	 	 	 	 	80,871.59	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	0.452489	%	 	 	0.069730	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.452489	%	 	 	 	0.069730	%	 
	 	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	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	0.452489	%	 	 	0.069730	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	 	 	0.452489	%	 	 	 	0.069730	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 
	 	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	%

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00103-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00103-of-00352.parquet"}]]