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 2005-1

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-1
	 	 	 	81744FGM3	 	 	 	SEN	 	 	 	5.00625	%	 	 	 	160,345,083.12	 	 	 	 	668,560.52	 	 	 	 	8,233,006.59	 	 	 	 	0.00	 	 	 	 	152,112,076.53	 	 	 	 	8,901,567.11	 	 	 	 	0.00	 	 
	 	A-2
	 	 	 	81744FGN1	 	 	 	SEN	 	 	 	4.97000	%	 	 	 	57,277,587.66	 	 	 	 	237,224.68	 	 	 	 	2,793,745.88	 	 	 	 	0.00	 	 	 	 	54,483,841.78	 	 	 	 	3,030,970.56	 	 	 	 	0.00	 	 
	 	X-A
	 	 	 	81744FGP6	 	 	 	IO	 	 	 	0.74740	%	 	 	 	0.00	 	 	 	 	135,486.35	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	135,486.35	 	 	 	 	0.00	 	 
	 	X-B
	 	 	 	81744FGS0	 	 	 	IO	 	 	 	0.36513	%	 	 	 	0.00	 	 	 	 	3,523.40	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,523.40	 	 	 	 	0.00	 	 
	 	B-1
	 	 	 	81744FGQ4	 	 	 	SUB	 	 	 	5.19625	%	 	 	 	7,067,000.00	 	 	 	 	30,588.51	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	7,067,000.00	 	 	 	 	30,588.51	 	 	 	 	0.00	 	 
	 	B-2
	 	 	 	81744FGR2	 	 	 	SUB	 	 	 	5.47625	%	 	 	 	3,949,000.00	 	 	 	 	18,013.73	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,949,000.00	 	 	 	 	18,013.73	 	 	 	 	0.00	 	 
	 	B-3
	 	 	 	81744FGU5	 	 	 	SUB	 	 	 	6.02625	%	 	 	 	2,495,000.00	 	 	 	 	12,524.47	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2,495,000.00	 	 	 	 	12,524.47	 	 	 	 	0.00	 	 
	 	B-4
	 	 	 	81744FGV3	 	 	 	SUB	 	 	 	5.74445	%	 	 	 	1,455,000.00	 	 	 	 	6,962.17	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,455,000.00	 	 	 	 	6,962.17	 	 	 	 	0.00	 	 
	 	B-5
	 	 	 	81744FGW1	 	 	 	SUB	 	 	 	5.74445	%	 	 	 	831,000.00	 	 	 	 	3,976.33	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	831,000.00	 	 	 	 	3,976.33	 	 	 	 	0.00	 	 
	 	B-6
	 	 	 	81744FGX9	 	 	 	SUB	 	 	 	5.74445	%	 	 	 	1,871,544.03	 	 	 	 	8,955.33	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,871,544.03	 	 	 	 	8,955.33	 	 	 	 	0.00	 	 
	 	A-R
	 	 	 	81744FGT8	 	 	 	RES	 	 	 	3.92505	%	 	 	 	0.00	 	 	 	 	0.13	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.13	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	235,291,214.81	 	 	 	 	1,125,815.62	 	 	 	 	11,026,752.47	 	 	 	 	0.00	 	 	 	 	224,264,462.34	 	 	 	 	12,152,568.09	 	 	 	 	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-1
	 	 	 	298,055,000.00	 	 	 	 	160,345,083.12	 	 	 	 	12,579.48	 	 	 	8,220,427.11	 	 	 	0.00	 	 	 	0.00	 	 	 	 	8,233,006.59	 	 	 	 	152,112,076.53	 	 	 	 	0.51034902	 	 	 	 	8,233,006.59	 	 
	 	A-2
	 	 	 	100,000,000.00	 	 	 	 	57,277,587.66	 	 	 	 	3,330.77	 	 	 	2,790,415.11	 	 	 	0.00	 	 	 	0.00	 	 	 	 	2,793,745.88	 	 	 	 	54,483,841.78	 	 	 	 	0.54483842	 	 	 	 	2,793,745.88	 	 
	 	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	 	 
	 	B-1
	 	 	 	7,067,000.00	 	 	 	 	7,067,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	7,067,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-2
	 	 	 	3,949,000.00	 	 	 	 	3,949,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,949,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-3
	 	 	 	2,495,000.00	 	 	 	 	2,495,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2,495,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-4
	 	 	 	1,455,000.00	 	 	 	 	1,455,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,455,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-5
	 	 	 	831,000.00	 	 	 	 	831,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	831,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-6
	 	 	 	1,871,544.03	 	 	 	 	1,871,544.03	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,871,544.03	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	415,723,644.03	 	 	 	 	235,291,214.81	 	 	 	 	15,910.25	 	 	 	11,010,842.22	 	 	 	0.00	 	 	 	0.00	 	 	 	 	11,026,752.47	 	 	 	 	224,264,462.34	 	 	 	 	0.53945563	 	 	 	 	11,026,752.47	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

 

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-1
	 	 	 	298,055,000.00	 	 	 	 	537.97145869	 	 	 	 	0.04220523	 	 	 	27.58023556	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	27.62244079	 	 	 	 	510.34901790	 	 	 	 	0.51034902	 	 	 	 	27.62244079	 	 
	 	A-2
	 	 	 	100,000,000.00	 	 	 	 	572.77587660	 	 	 	 	0.03330770	 	 	 	27.90415110	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	27.93745880	 	 	 	 	544.83841780	 	 	 	 	0.54483842	 	 	 	 	27.93745880	 	 
	 	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	 	 
	 	B-1
	 	 	 	7,067,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-2
	 	 	 	3,949,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-3
	 	 	 	2,495,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-4
	 	 	 	1,455,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-5
	 	 	 	831,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-6
	 	 	 	1,871,544.03	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	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-1
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	5.00625	%	 	 	 	160,345,083.12	 	 	 	 	668,939.64	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	379.12	 	 	 	 	668,560.52	 	 	 	 	0.00	 	 	 	 	152,112,076.53	 	 
	 	A-2
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	4.97000	%	 	 	 	57,277,587.66	 	 	 	 	237,224.68	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	237,224.68	 	 	 	 	0.00	 	 	 	 	54,483,841.78	 	 
	 	X-A
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	0.74740	%	 	 	 	217,622,670.78	 	 	 	 	135,542.80	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	56.45	 	 	 	 	135,486.35	 	 	 	 	0.00	 	 	 	 	206,595,918.31	 	 
	 	X-B
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	0.36513	%	 	 	 	13,511,000.00	 	 	 	 	4,111.06	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1.76	 	 	 	 	3,523.40	 	 	 	 	0.00	 	 	 	 	13,511,000.00	 	 
	 	B-1
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	5.19625	%	 	 	 	7,067,000.00	 	 	 	 	30,601.58	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	13.08	 	 	 	 	30,588.51	 	 	 	 	0.00	 	 	 	 	7,067,000.00	 	 
	 	B-2
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	5.47625	%	 	 	 	3,949,000.00	 	 	 	 	18,021.43	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	7.70	 	 	 	 	18,013.73	 	 	 	 	0.00	 	 	 	 	3,949,000.00	 	 
	 	B-3
	 	 	 	03/20/06 – 04/19/06	 	 	 	 	30	 	 	 	 	6.02625	%	 	 	 	2,495,000.00	 	 	 	 	12,529.58	 	 	 	 	585.90	 	 	 	 	585.90	 	 	 	 	5.10	 	 	 	 	12,524.47	 	 	 	 	0.00	 	 	 	 	2,495,000.00	 	 
	 	B-4
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	5.74445	%	 	 	 	1,455,000.00	 	 	 	 	6,965.15	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	2.98	 	 	 	 	6,962.17	 	 	 	 	0.00	 	 	 	 	1,455,000.00	 	 
	 	B-5
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	5.74445	%	 	 	 	831,000.00	 	 	 	 	3,978.03	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1.70	 	 	 	 	3,976.33	 	 	 	 	0.00	 	 	 	 	831,000.00	 	 
	 	B-6
	 	 	 	03/01/06 – 03/30/06	 	 	 	 	30	 	 	 	 	5.74445	%	 	 	 	1,871,544.03	 	 	 	 	8,959.16	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3.83	 	 	 	 	8,955.33	 	 	 	 	0.00	 	 	 	 	1,871,544.03	 	 
	 	A-R
	 	 	 	N/A	 	 	 	 	N/A	 	 	 	 	2.92505	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.13	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	1,126,873.11	 	 	 	 	585.90	 	 	 	 	585.90	 	 	 	 	471.72	 	 	 	 	1,125,815.62	 	 	 	 	0.00	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

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

 

 

Interest Distribution Factors Statement

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Payment of	 	 	 	 	 	Non-	 	 	 	 	 	 	 	Remaining	 	 	Ending	 
	 	 	 	 	 	 	 	 	 	Current	 	 	Beginning	 	 	Current	 	Unpaid	 	Current	 	Supported	 	 	 	 	 	 	 	Unpaid	 	 	Certificate/	 
	 	 	 	 	Original Face	 	 	Certificate	 	 	Certificate/	 	 	Accrued	 	Interest	 	Interest	 	Interest	 	 	Total Interest	 	 	Interest	 	 	Notational	 
	 	Class	 	 	Amount	 	 	Rate	 	 	Notional Balance	 	 	Interest	 	Shortfall	 	Shortfall(1)	 	Shortfall	 	 	Distribution	 	 	Shortfall(2)	 	 	Balance	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-1
	 	 	 	298,055,000.00	 	 	 	 	5.00625	%	 	 	 	537.97145869	 	 	 	 	2.24434967	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00127198	 	 	 	 	2.24307769	 	 	 	 	0.00000000	 	 	 	 	510.34901790	 	 
	 	A-2
	 	 	 	100,000,000.00	 	 	 	 	4.97000	%	 	 	 	572.77587660	 	 	 	 	2.37224680	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	2.37224680	 	 	 	 	0.00000000	 	 	 	 	544.83841780	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.74740	%	 	 	 	546.71507902	 	 	 	 	0.34051274	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00014181	 	 	 	 	0.34037093	 	 	 	 	0.00000000	 	 	 	 	519.01349891	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.36513	%	 	 	 	1000.00000000	 	 	 	 	0.30427504	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00013026	 	 	 	 	0.26078011	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-1
	 	 	 	7,067,000.00	 	 	 	 	5.19625	%	 	 	 	1000.00000000	 	 	 	 	4.33020801	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00185086	 	 	 	 	4.32835857	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-2
	 	 	 	3,949,000.00	 	 	 	 	5.47625	%	 	 	 	1000.00000000	 	 	 	 	4.56354267	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00194986	 	 	 	 	4.56159281	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-3
	 	 	 	2,495,000.00	 	 	 	 	6.02625	%	 	 	 	1000.00000000	 	 	 	 	5.02187575	 	 	 	0.23482966	 	 	 	0.23482966	 	 	 	0.00204409	 	 	 	 	5.01982766	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-4
	 	 	 	1,455,000.00	 	 	 	 	5.74445	%	 	 	 	1000.00000000	 	 	 	 	4.78704467	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00204811	 	 	 	 	4.78499656	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-5
	 	 	 	831,000.00	 	 	 	 	5.74445	%	 	 	 	1000.00000000	 	 	 	 	4.78703971	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00204573	 	 	 	 	4.78499398	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-6
	 	 	 	1,871,544.03	 	 	 	 	5.74445	%	 	 	 	1000.00000000	 	 	 	 	4.78704207	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00204644	 	 	 	 	4.78499563	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	3.92505	%	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	1.30000000	 	 	 	 	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
	 	 	12,250,752.63	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Proceeds from Repurchased Loans
	 	 	0.00	 
	Servicer Advances
	 	 	16,575.54	 
	Realized Losses (Gains, Subsequent Expenses & Recoveries)
	 	 	0.00	 
	Prepayment Penalties
	 	 	0.00	 
	Swap/Cap Payments
	 	 	0.00	 
	 
	 	 	 
	Total Deposits
	 	 	12,267,328.17	 
	 
	 	 	 	 
	Withdrawals
	 	 	 	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Reimbursement for Servicer Advances
	 	 	38,746.01	 
	Total Administration Fees
	 	 	76,014.07	 
	Payment of Interest and Principal
	 	 	12,152,568.09	 
	 
	 	 	 
	Total Withdrawals (Pool Distribution Amount)
	 	 	12,267,328.17	 
	 
	 	 	 	 
	Ending Balance
	 	 	0.00	 
	 
	 	 	 

 

 

Prepayment/Curtailment Interest Shortfall

	 	 	 	 	 
	Total Prepayment/Curtailment Interest Shortfall
	 	 	471.72	 
	Servicing Fee Support
	 	 	0.00	 
	 
	 	 	 
	Non-Supported Prepayment Curtailment Interest Shortfall
	 	 	471.72	 
	 
	 	 	 

Administration Fees

	 	 	 	 	 
	Gross Servicing Fee*
	 	 	73,563.12	 
	Master Servicing Fee
	 	 	2,450.95	 
	Supported Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	 
	Total Administration Fees
	 	 	76,014.07	 
	 
	 	 	 

 

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

Reserve Accounts

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Beginning	 	 	Current	 	 	Current	 	 	Ending	 
	Account Type	 	Balance	 	 	Withdrawals	 	 	Deposits	 	 	Balance	 
	 
	X-A Pool 1 Reserve Fund
	 	 	4,500.00	 	 	 	0.00	 	 	 	0.00	 	 	 	4,500.00	 
	X-A Pool 2 Reserve Fund
	 	 	4,500.00	 	 	 	0.00	 	 	 	0.00	 	 	 	4,500.00	 
	X-B Reserve Fund
	 	 	1,000.00	 	 	 	585.90	 	 	 	585.90	 	 	 	1,000.00	 

 

 

Collateral Statement

	 	 	 	 	 
	Collateral Description	 	Mixed ARM
	Weighted Average Gross Coupon
	 	 	6.131249	%
	Weighted Average Net Coupon
	 	 	5.756072	%
	Weighted Average Pass-Through Rate
	 	 	5.743572	%
	Weighted Average Remaining Term
	 	 	323	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Loan Count
	 	 	728	 
	Number of Loans Paid in Full
	 	 	39	 
	Ending Scheduled Collateral Loan Count
	 	 	689	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Balance
	 	 	235,291,214.81	 
	Ending Scheduled Collateral Balance
	 	 	224,264,462.34	 
	Ending Actual Collateral Balance at 31-Mar-2006
	 	 	224,264,832.27	 
	 
	 	 	 	 
	Monthly P&I Constant
	 	 	1,218,101.09	 
	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	 
	 
	 	 	 	 
	Class A Optimal Amount
	 	 	12,067,873.69	 
	 
	 	 	 	 
	Scheduled Principal
	 	 	15,910.30	 
	Unscheduled Principal
	 	 	11,010,842.22	 

 

 

	 	 	 	 	 	 	 	 	 	 	 	 	 
	Group	 	Pool One	 	 	Pool Two	 	 	Total	 
	Collateral Description	 	Mixed ARM	 	 	6 Month LIBOR ARM	 	 	Mixed ARM	 
	Weighted Average Coupon Rate
	 	 	6.138371	 	 	 	6.111216	 	 	 	6.131249	 
	Weighted Average Net Rate
	 	 	5.763371	 	 	 	5.735543	 	 	 	5.756072	 
	Pass-Through Rate
	 	 	5.750871	 	 	 	5.723043	 	 	 	5.743572	 
	Weighted Average Remaining Term
	 	 	322	 	 	 	328	 	 	 	323	 
	Record Date
	 	 	03/31/2006	 	 	 	03/31/2006	 	 	 	03/31/2006	 
	Principal and Interest Constant
	 	 	900,468.79	 	 	 	317,632.30	 	 	 	1,218,101.09	 
	Beginning Loan Count
	 	 	533	 	 	 	195	 	 	 	728	 
	Loans Paid in Full
	 	 	27	 	 	 	12	 	 	 	39	 
	Ending Loan Count
	 	 	506	 	 	 	183	 	 	 	689	 
	Beginning Scheduled Balance
	 	 	173,574,889.10	 	 	 	61,716,325.71	 	 	 	235,291,214.81	 
	Ending Scheduled Balance
	 	 	165,341,882.51	 	 	 	58,922,579.83	 	 	 	224,264,462.34	 
	Scheduled Principal
	 	 	12,579.51	 	 	 	3,330.79	 	 	 	15,910.30	 
	Unscheduled Principal
	 	 	8,220,427.11	 	 	 	2,790,415.11	 	 	 	11,010,842.22	 
	Scheduled Interest
	 	 	887,889.28	 	 	 	314,301.51	 	 	 	1,202,190.79	 
	Servicing Fee
	 	 	54,242.15	 	 	 	19,320.97	 	 	 	73,563.12	 
	Master Servicing Fee
	 	 	1,808.07	 	 	 	642.88	 	 	 	2,450.95	 
	Trustee Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	FRY Amount
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Special Hazard Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Other Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Pool Insurance Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 1
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 2
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 3
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Net Interest
	 	 	831,839.06	 	 	 	294,337.66	 	 	 	1,126,176.72	 
	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 – Deal Level

Miscellaneous Reporting

	 	 	 	 	 
	Pro Rata Senior Percent
	 	 	92.490776	%

 

 

Additional Reporting – Group Level

Miscellaneous Reporting

	 	 	 	 	 
	Group Pool One
	 	 	 	 
	One Month Libor Loan Balance
	 	 	94,982,873,10	 
	Six Month Libor Loan Balance
	 	 	70,359,008.51	 
	Senior Percent
	 	 	100.000000	%
	Senior Prepayment Percent
	 	 	100.000000	%
	Subordinate Percent
	 	 	0.000000	%
	Subordinate Prepayment Percent
	 	 	0.000000	%
	Principal Transfer Amount
	 	 	0.00	 
	Interest Transfer Amount
	 	 	0.00	 
	 
	 	 	 	 
	Group Pool Two
	 	 	 	 
	Senior Percent
	 	 	100.000000	%
	Senior Prepayment Percent
	 	 	100.000000	%
	Subordinate Percent
	 	 	0.000000	%
	Subordinate Prepayment Percent
	 	 	0.000000	%
	Principal Transfer Amount
	 	 	0.00	 
	Interest Transfer Amount
	 	 	0.00	 

 

 

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
	 	 	9	 	 	 	2,649,420.98	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	9	 	 	 	 	2,649,420.98	 	 
	 	60 Days
	 	 	3	 	 	 	352,538.31	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	3	 	 	 	 	352,538.31	 	 
	 	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
	 	 	1	 	 	 	429,999.99	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	1	 	 	 	 	429,999.99	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	13	 	 	 	3,431,959.28	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	13	 	 	 	 	3,431,959.28	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	No. of	 	Principal	 	 	 	 	 	No. of	 	 	Principal	 	 	 	 	 	No.2 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
	 	 	1.306241	%	 	 	1.181380	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	1.306241	%	 	 	 	1.181380	%	 
	 	60 Days
	 	 	0.435414	%	 	 	0.157197	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.435414	%	 	 	 	0.157197	%	 
	 	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
	 	 	0.145138	%	 	 	0.191738	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.145138	%	 	 	 	0.191738	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	1.886792	%	 	 	1.530315	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	1.886792	%	 	 	 	1.530315	%	 
	 

	 	 	 	 	 	 
	Current Period Class A Insufficient Funds:
	0.00                  	Principal Balance of Contaminated Properties	0.00                  	Periodic Advance	16,575.54

Subordination Level/Credit Enhancement/Class Percentage and Prepayment Percentage

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Original $	 	Original%	 	Current $	 	Current %	 	Current Class %	 	Prepayment %
	Class A
	 	 	17,668,544.03	 	 	 	4.25006956	%	 	 	17,668,544.03	 	 	 	7.87844130	%	 	 	92.121559	%	 	 	0.000000	%
	Class B-1
	 	 	10,601,544.03	 	 	 	2.55014219	%	 	 	10,601,544.03	 	 	 	4.72725100	%	 	 	3.151190	%	 	 	39.997636	%
	Class B-2
	 	 	6,652,544.03	 	 	 	1.60023230	%	 	 	6,652,544.03	 	 	 	2.96638351	%	 	 	1.760867	%	 	 	22.350455	%
	Class B-3
	 	 	4,157,544.03	 	 	 	1.00007399	%	 	 	4,157,544.03	 	 	 	1.85385771	%	 	 	1.112526	%	 	 	14.121141	%
	Class B-4
	 	 	2,702,544.03	 	 	 	0.65008187	%	 	 	2,702,544.03	 	 	 	1.20507012	%	 	 	0.648788	%	 	 	8.234974	%
	Class B-5
	 	 	1,871,544.03	 	 	 	0.45018946	%	 	 	1,871,544.03	 	 	 	0.83452546	%	 	 	0.370545	%	 	 	4.703274	%
	Class B-6
	 	 	0.00	 	 	 	0.00000000	%	 	 	0.00	 	 	 	0.00000000	%	 	 	0.834525	%	 	 	10.592520	%

Please refer to the prospectus supplement for a full description of loss exposure

 

 

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
	 	 	5	 	 	 	1,302,766.30	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	5	 	 	 	 	1,302,766.30	 	 
	 	60 Days
	 	 	2	 	 	 	204,785.89	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	2	 	 	 	 	204,785.89	 	 
	 	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
	 	 	1	 	 	 	429,999.99	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	1	 	 	 	 	429,999.99	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	8	 	 	 	1,937,552.18	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	8	 	 	 	 	1,937,552.18	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	0.988142	%	 	 	0.787921	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.988142	%	 	 	 	0.787921	%	 
	 	60 Days
	 	 	0.395257	%	 	 	0.123856	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.395257	%	 	 	 	0.123856	%	 
	 	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
	 	 	0.197628	%	 	 	0.260067	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.197628	%	 	 	 	0.260067	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	1.581028	%	 	 	1.171843	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	1.581028	%	 	 	 	1.171843	%	 
	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	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
	 	 	4	 	 	 	1,346,654.68	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	4	 	 	 	 	1,346,654.68	 	 
	 	60 Days
	 	 	1	 	 	 	147,752.42	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	60 Days	 	 	 	1	 	 	 	 	147,752.42	 	 
	 	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	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	5	 	 	 	1,494,407.10	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	5	 	 	 	 	1,494,407.10	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	2.185792	%	 	 	2.285465	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	2.185792	%	 	 	 	2.285465	%	 
	 	60 Days
	 	 	0.546448	%	 	 	0.250757	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	60 Days	 	 	 	0.546448	%	 	 	 	0.250757	%	 
	 	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	%	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	2.732240	%	 	 	2.536221	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	2.732240	%	 	 	 	2.536221	%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 2005-2

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-1
	 	 	 	81744FGY7	 	 	 	SEN	 	 	 	4.99625	%	 	 	 	101,464,416.56	 	 	 	 	417,979.82	 	 	 	 	6,628,489.20	 	 	 	 	0.00	 	 	 	 	94,835,927.36	 	 	 	 	7,046,469.02	 	 	 	 	0.00	 	 
	 	A-2
	 	 	 	81744FGZ4	 	 	 	SEN	 	 	 	5.19000	%	 	 	 	59,110,078.16	 	 	 	 	255,651.09	 	 	 	 	3,361,369.96	 	 	 	 	0.00	 	 	 	 	55,748,708.20	 	 	 	 	3,617,021.05	 	 	 	 	0.00	 	 
	 	A-R
	 	 	 	81744FHJ9	 	 	 	REZ	 	 	 	4.00991	%	 	 	 	0.00	 	 	 	 	0.01	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.01	 	 	 	 	0.00	 	 
	 	X-A
	 	 	 	81744FHD2	 	 	 	IO	 	 	 	0.77084	%	 	 	 	0.00	 	 	 	 	102,398.10	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	102,398.10	 	 	 	 	0.00	 	 
	 	B-1
	 	 	 	81744FHA8	 	 	 	SUB	 	 	 	5.16625	%	 	 	 	6,016,000.00	 	 	 	 	25,731.33	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	6,016,000.00	 	 	 	 	25,731.33	 	 	 	 	0.00	 	 
	 	B-2
	 	 	 	81744FHB6	 	 	 	SUB	 	 	 	5.44625	%	 	 	 	3,266,000.00	 	 	 	 	14,726.27	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,266,000.00	 	 	 	 	14,726.27	 	 	 	 	0.00	 	 
	 	X-B
	 	 	 	81744FHE0	 	 	 	IO	 	 	 	0.57384	%	 	 	 	0.00	 	 	 	 	4,409.76	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	4,409.76	 	 	 	 	0.00	 	 
	 	B-3
	 	 	 	81744FHC4	 	 	 	SUB	 	 	 	5.83862	%	 	 	 	1,890,000.00	 	 	 	 	9,135.89	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,890,000.00	 	 	 	 	9,135.89	 	 	 	 	0.00	 	 
	 	B-4
	 	 	 	81744FHF7	 	 	 	SUB	 	 	 	5.83862	%	 	 	 	1,231,000.00	 	 	 	 	5,950.41	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,231,000.00	 	 	 	 	5,950.41	 	 	 	 	0.00	 	 
	 	B-5
	 	 	 	81744FHG5	 	 	 	SUB	 	 	 	5.83862	%	 	 	 	687,000.00	 	 	 	 	3,320.82	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	687,000.00	 	 	 	 	3,320.82	 	 	 	 	0.00	 	 
	 	B-6
	 	 	 	81744FHH3	 	 	 	SUB	 	 	 	5.83862	%	 	 	 	1,549,605.55	 	 	 	 	7,490.49	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,549,605.55	 	 	 	 	7,490.49	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	175,214,100.27	 	 	 	 	846,793.99	 	 	 	 	9,989,859.16	 	 	 	 	0.00	 	 	 	 	165,224,241.11	 	 	 	 	10,836,653.15	 	 	 	 	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-1
	 	 	 	202,462,000.00	 	 	 	 	101,464,416.56	 	 	 	 	716.91	 	 	 	6,627,772.29	 	 	 	0.00	 	 	 	0.00	 	 	 	 	6,628,489.20	 	 	 	 	94,835,927.36	 	 	 	 	0.46841347	 	 	 	 	6,628,489.20	 	 
	 	A-2
	 	 	 	126,737,000.00	 	 	 	 	59,110,078.16	 	 	 	 	0.00	 	 	 	3,361,369.96	 	 	 	0.00	 	 	 	0.00	 	 	 	 	3,361,369.96	 	 	 	 	55,748,708.20	 	 	 	 	0.43987713	 	 	 	 	3,361,369.96	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	B-1
	 	 	 	6,016,000.00	 	 	 	 	6,016,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	6,106,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-2
	 	 	 	3,266,000.00	 	 	 	 	3,266,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	3,266,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00	 	 
	 	B-3
	 	 	 	1,890,000.00	 	 	 	 	1,890,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,890,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-4
	 	 	 	1,231,000.00	 	 	 	 	1,231,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,231,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-5
	 	 	 	687,000.00	 	 	 	 	687,000.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	687,000.00	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	B-6
	 	 	 	1,549,605.55	 	 	 	 	1,549,605.55	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.00	 	 	 	 	1,549,605.55	 	 	 	 	1.00000000	 	 	 	 	0.00	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	343,838,705.55	 	 	 	 	175,214,100.27	 	 	 	 	716.91	 	 	 	9,989,142.25	 	 	 	0.00	 	 	 	0.00	 	 	 	 	9,989,859.16	 	 	 	 	165,224,241.11	 	 	 	 	0.48052834	 	 	 	 	9,989,859.16	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

 

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-1
	 	 	 	202,462,000.00	 	 	 	 	501.15289072	 	 	 	 	0.00354096	 	 	 	32.73588273	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	32.73942369	 	 	 	 	468.41346702	 	 	 	 	0.46841347	 	 	 	 	32.73942369	 	 
	 	A-2
	 	 	 	126,737,000.00	 	 	 	 	466.39953731	 	 	 	 	0.00000000	 	 	 	26.52240435	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	26.52240435	 	 	 	 	439.87713296	 	 	 	 	0.43987713	 	 	 	 	26.52240435	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	B-1
	 	 	 	6,016,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-2
	 	 	 	3,266,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	B-3
	 	 	 	1,890,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-4
	 	 	 	1,231,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-5
	 	 	 	687,000.00	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	B-6
	 	 	 	1,549,605.55	 	 	 	 	1000.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 	 	 	1.00000000	 	 	 	 	0.00000000	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

All Classes per $1,000 denomination.

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-1
	 	 	03/20/06 – 04/19/06	 	 	30	 	 	 	4.99625	%	 	 	 	101,464,416.56	 	 	 	 	422,451.33	 	 	 	0.00	 	 	 	0.00	 	 	 	4,471.51	 	 	 	 	417,979.82	 	 	 	 	0.00	 	 	 	 	94,835,927.36	 	 
	 	A-2
	 	 	03/20/06 – 04/19/06	 	 	30	 	 	 	5.19000	%	 	 	 	59,110,078.16	 	 	 	 	255,651.09	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	255,651.09	 	 	 	 	0.00	 	 	 	 	55,748,708.20	 	 
	 	A-R
	 	 	N/A	 	 	N/A	 	 	 	4.00991	%	 	 	 	0.00	 	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	0.01	 	 	 	 	0.00	 	 	 	 	0.00	 	 
	 	X-A
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	0.77084	%	 	 	 	160,574,494.72	 	 	 	 	103,147.66	 	 	 	0.00	 	 	 	0.00	 	 	 	749.56	 	 	 	 	102,398.10	 	 	 	 	0.00	 	 	 	 	150,584,635.56	 	 
	 	B-1
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	5.16625	%	 	 	 	6,016,000.00	 	 	 	 	25,900.13	 	 	 	0.00	 	 	 	0.00	 	 	 	168.80	 	 	 	 	25,731.33	 	 	 	 	0.00	 	 	 	 	6,016,000.00	 	 
	 	B-2
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	5.44625	%	 	 	 	3,266,000.00	 	 	 	 	14,822.88	 	 	 	0.00	 	 	 	0.00	 	 	 	96.61	 	 	 	 	14,726.27	 	 	 	 	0.00	 	 	 	 	3,266,000.00	 	 
	 	X-B
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	0.57384	%	 	 	 	9,282,000.00	 	 	 	 	4,438.68	 	 	 	0.00	 	 	 	0.00	 	 	 	28.93	 	 	 	 	4,409.76	 	 	 	 	0.00	 	 	 	 	9,282,000.00	 	 
	 	B-3
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	5.83862	%	 	 	 	1,890,000.00	 	 	 	 	9,195.82	 	 	 	0.00	 	 	 	0.00	 	 	 	59.93	 	 	 	 	9,135.89	 	 	 	 	0.00	 	 	 	 	1,890,000.00	 	 
	 	B-4
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	5.83862	%	 	 	 	1,231,000.00	 	 	 	 	5,989.45	 	 	 	0.00	 	 	 	0.00	 	 	 	39.04	 	 	 	 	5,950.41	 	 	 	 	0.00	 	 	 	 	1,231,000.00	 	 
	 	B-5
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	5.83862	%	 	 	 	687,000.00	 	 	 	 	3,342.61	 	 	 	0.00	 	 	 	0.00	 	 	 	21.78	 	 	 	 	3,320.82	 	 	 	 	0.00	 	 	 	 	687,000.00	 	 
	 	B-6
	 	 	03/01/06 – 03/31/06	 	 	30	 	 	 	5.83862	%	 	 	 	1,549,605.55	 	 	 	 	7,539.63	 	 	 	0.00	 	 	 	0.00	 	 	 	49.14	 	 	 	 	7,490.49	 	 	 	 	0.00	 	 	 	 	1,549,605.55	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	852,479.29	 	 	 	0.00	 	 	 	0.00	 	 	 	5,685.30	 	 	 	 	846,793.99	 	 	 	 	0.00	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

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

 

 

Interest Distribution Factors Statement

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Payment	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Beginning	 	 	 	 	 	 	of	 	 	 	 	 	Non-	 	 	 	 	 	 	 	Remaining	 	 	Ending	 
	 	 	 	 	 	 	 	 	 	Current	 	 	Certificate/	 	 	Current	 	Unpaid	 	 	Current	 	 	Supported	 	 	 	 	 	 	 	Unpaid	 	 	Certificate/	 
	 	 	 	 	Original Face	 	 	Certificate	 	 	Notional	 	 	Accrued	 	Interest	 	Interest	 	Interest	 	 	Total Interest	 	 	Interest	 	 	Notational	 
	 	Class	 	 	Amount	 	 	Rate	 	 	Balance	 	 	Interest	 	Shortfall	 	Shortfall(1)	 	Shortfall	 	 	Distribution	 	 	Shortfall(2)	 	 	Balance	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	A-1
	 	 	 	202,462,000.00	 	 	 	 	4.99625	%	 	 	 	501.15289072	 	 	 	 	2.08657096	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.02208568	 	 	 	 	2.06448529	 	 	 	 	0.00000000	 	 	 	 	468.41346702	 	 
	 	A-2
	 	 	 	126,737,000.00	 	 	 	 	5.19000	%	 	 	 	466.39953731	 	 	 	 	2.01717801	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	2.01717801	 	 	 	 	0.00000000	 	 	 	 	439.87713296	 	 
	 	A-R
	 	 	 	100.00	 	 	 	 	4.00991	%	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	 	0.10000000	 	 	 	 	0.00000000	 	 	 	 	0.00000000	 	 
	 	X-A
	 	 	 	0.00	 	 	 	 	0.77084	%	 	 	 	487.77333686	 	 	 	 	0.31332920	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00227692	 	 	 	 	0.31105228	 	 	 	 	0.00000000	 	 	 	 	457.42737845	 	 
	 	B-1
	 	 	 	6,016,000.00	 	 	 	 	5.16625	%	 	 	 	1000.00000000	 	 	 	 	4.30520778	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.02805851	 	 	 	 	4.27714927	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-2
	 	 	 	3,266,000.00	 	 	 	 	5.44625	%	 	 	 	1000.00000000	 	 	 	 	4.53854256	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.02958053	 	 	 	 	4.50896203	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	X-B
	 	 	 	0.00	 	 	 	 	0.57384	%	 	 	 	1000.00000000	 	 	 	 	0.47820297	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00311679	 	 	 	 	0.47508727	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-3
	 	 	 	1,890,000.00	 	 	 	 	5.83862	%	 	 	 	1000.00000000	 	 	 	 	4.86551323	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03170899	 	 	 	 	4.83380423	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-4
	 	 	 	1,231,000.00	 	 	 	 	5.83862	%	 	 	 	1000.00000000	 	 	 	 	4.86551584	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03171405	 	 	 	 	4.83380179	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-5
	 	 	 	687,000.00	 	 	 	 	5.83862	%	 	 	 	1000.00000000	 	 	 	 	4.86551674	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03170306	 	 	 	 	4.83379913	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	B-6
	 	 	 	1,549,605.55	 	 	 	 	5.83862	%	 	 	 	1000.00000000	 	 	 	 	4.86551561	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.03171130	 	 	 	 	4.83380432	 	 	 	 	0.00000000	 	 	 	 	1000.00000000	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

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

All Classes per $1,000 denomination.

Certificateholder Account Statement

Certificate Account

	 	 	 	 	 
	Beginning Balance
	 	 	0.00	 
	 
	 	 	 	 
	Deposits
	 	 	 	 
	Payments of Interest and Principal
	 	 	10,896,360.80	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Proceeds from Repurchased Loans
	 	 	0.00	 
	Servicer Advances
	 	 	25,207.43	 
	Realized Losses (Gains, Subsequent Expenses & Recoveries)
	 	 	0.00	 
	Prepayment Penalties
	 	 	0.00	 
	Swap/Cap Payments
	 	 	0.00	 
	 
	 	 	 	 
	Total Deposits
	 	 	10,921,568.23	 
	 
	 	 	 	 
	Withdrawals
	 	 	 	 
	Reserve Funds and Credit Enhancements
	 	 	0.00	 
	Reimbursement for Servicer Advances
	 	 	26,964.51	 
	Total Administration Fees
	 	 	57,950.57	 
	Payment of Interest and Principal
	 	 	10,836,653.15	 
	 
	 	 	 	 
	Total Withdrawals (Pool Distribution Amount)
	 	 	10,921,568.23	 
	 
	 	 	 	 
	Ending Balance
	 	 	0.00	 
	 
	 	 	 	 

 

 

Prepayment/Curtailment Interest Shortfall

	 	 	 	 	 
	Total Prepayment/Curtailment Interest Shortfall
	 	 	5,685.30	 
	Servicing Fee Support
	 	 	0.00	 
	 
	 	 	 	 
	 
	 	 	5,685.30	 
	 
	 	 	 	 

Non-Supported Prepayment Curtailment Interest Shortfall

Administration Fees

	 	 	 	 	 
	Gross Servicing Fee*
	 	 	55,395.37	 
	Master Servicing Fee
	 	 	2,555.20	 
	Supported Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	 	 
	 
	 	 	 	 
	Total Administration Fees
	 	 	57,950.57	 
	 
	 	 	 	 

*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

Reserve Accounts

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Beginning	 	Current	 	Current	 	Ending
	Account Type	 	Balance	 	Withdrawals	 	Deposits	 	Balance
	 
	Reserve Fund
	 	 	4,500.00	 	 	 	0.00	 	 	 	0.00	 	 	 	4,500.00	 
	Reserve Fund
	 	 	4,500.00	 	 	 	0.00	 	 	 	0.00	 	 	 	4,500.00	 
	Reserve Fund
	 	 	1,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	1,000.00	 

 

 

Collateral Statement

	 	 	 	 	 
	Collateral Description	 	Mixed ARM
	Weighted Average Gross Coupon
	 	 	6.235319	%
	Weighted Average Net Coupon
	 	 	5.855929	%
	Weighted Average Pass-Through Rate
	 	 	5.838429	%
	Weighted Average Remaining Term
	 	 	326	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Loan Count
	 	 	523	 
	Number of Loans Paid in Full
	 	 	31	 
	Ending Scheduled Collateral Loan Count
	 	 	492	 
	 
	 	 	 	 
	Beginning Scheduled Collateral Balance
	 	 	175,214,100.27	 
	Ending Scheduled Collateral Balance
	 	 	165,224,241.11	 
	Ending Actual Collateral Balance at 31-Mar-2006
	 	 	165,224,241.11	 
	 
	 	 	 	 
	Monthly P&I Constant
	 	 	911,146.74	 
	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	 
	 
	 	 	 	 
	Class A Optimal Amount
	 	 	10,771,109.23	 
	 
	 	 	 	 
	Scheduled Principal
	 	 	716.91	 
	Unscheduled Principal
	 	 	9,989,142.25	 

 

 

	 	 	 	 	 	 	 	 	 	 	 	 	 
	Group	 	One	 	Two	 	Total
	Collateral Description	 	Mixed ARM	 	Mixed ARM	 	Mixed ARM
	Weighted Average Coupon Rate
	 	 	6.228486	 	 	 	6.246981	 	 	 	6.235319	 
	Weighted Average Net Rate
	 	 	5.851269	 	 	 	5.863882	 	 	 	5.855929	 
	Pass-Through Rate
	 	 	5.833769	 	 	 	5.846382	 	 	 	5.838429	 
	Weighted Average Maturity
	 	 	322	 	 	 	332	 	 	 	326	 
	Record Date
	 	 	03/31/2006	 	 	 	03/31/2006	 	 	 	03/31/2006	 
	Principal and Interest Constant
	 	 	574,144.88	 	 	 	337,001.86	 	 	 	911,146.74	 
	Beginning Loan Count
	 	 	321	 	 	 	202	 	 	 	523	 
	Loans Paid in Full
	 	 	21	 	 	 	10	 	 	 	31	 
	Ending Loan Count
	 	 	300	 	 	 	192	 	 	 	492	 
	Beginning Scheduled Balance
	 	 	110,478,469.51	 	 	 	64,735,630.76	 	 	 	175,214,100.27	 
	Ending Scheduled Balance
	 	 	103,849,980.31	 	 	 	61,374,260.80	 	 	 	165,224,241.11	 
	Scheduled Principal
	 	 	716.91	 	 	 	0.00	 	 	 	716.91	 
	Unscheduled Principal
	 	 	6,627,772.29	 	 	 	3,361,369.96	 	 	 	9,989,142.25	 
	Scheduled Interest
	 	 	573,427.97	 	 	 	337,001.86	 	 	 	910,429.83	 
	Servicing Fee
	 	 	34,728.61	 	 	 	20,666.76	 	 	 	55,395.37	 
	Master Servicing Fee
	 	 	1,611.14	 	 	 	944.06	 	 	 	2,555.20	 
	Trustee Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	FRY Amount
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Special Hazard Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Other Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Pool Insurance Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 1
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 2
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 3
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Net Interest
	 	 	537,088.22	 	 	 	315,391.04	 	 	 	852,479.26	 
	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 – Deal Level

Miscellaneous Reporting

	 	 	 	 	 
	Pro Rata Senior Percent
	 	 	91.644733	%
	Pro Rata Subordinate Percent
	 	 	8.355267	%

Additional Reporting – Group Level

Miscellaneous Reporting

	 	 	 	 	 
	Group One
	 	 	 	 
	One Month Libor Loan Balance
	 	 	69,638,072.18	 
	Principal Transfer Amount
	 	 	0.00	 
	Senior Percent
	 	 	100.000000	%
	Senior Prepayment Percent
	 	 	100.000000	%
	Subordinate Percent
	 	 	0.000000	%
	Subordinate Prepayment Percent
	 	 	0.000000	%
	Interest Transfer Amount
	 	 	0.00	 
	 
	 	 	 	 
	Group Two
	 	 	 	 
	Six-Month Libor Loan Balance
	 	 	34,211,908.13	 
	Principal Transfer Amount
	 	 	0.00	 
	Senior Percent
	 	 	100.000000	%
	Senior Prepayment Percent
	 	 	100.000000	%
	Subordinate Percent
	 	 	0.000000	%
	Subordinate Prepayment Percent
	 	 	0.000000	%
	Interest Transfer Amount
	 	 	0.00	 

 

 

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
	 	 	9	 	 	 	2,962,112.55	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	9	 	 	 	 	2,962,112.55	 	 
	 	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
	 	 	1	 	 	 	589,546.78	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	1	 	 	 	 	589,546.78	 	 
	 	180+ Days
	 	 	3	 	 	 	1,519,955.39	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	3	 	 	 	 	1,519,955.39	 	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 
	 	 
	 	 	13	 	 	 	5,071,614.72	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	13	 	 	 	 	5,071,614.72	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	1.829268	%	 	 	1.792783	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	1.829268	%	 	 	 	1.792783	%	 
	 	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
	 	 	0.203252	%	 	 	0.356816	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.203252	%	 	 	 	0.356816	%	 
	 	180+ Days
	 	 	0.609756	%	 	 	0.919935	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.609756	%	 	 	 	0.919935	%	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 
	 	 
	 	 	2.642276	%	 	 	3.069534	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	2.642276	%	 	 	 	3.069534	%	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

											
											
	Current Period Class A Insufficient Funds:
	 	0.00
	 	Principal Balance of Contaminated Properties
	 	0.00
	 	Periodic Advance
	 	25,207.43

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Original $	 	Original%	 	Current $	 	Current %	 	Current Class %	 	Prepayment %
	Class A
	 	 	14,639,605.55	 	 	 	4.25769563	%	 	 	14,639,605.55	 	 	 	8.86044654	%	 	 	91.139553	%	 	 	0.000000	%
	Class B-1
	 	 	8,623,605.55	 	 	 	2.50803805	%	 	 	8,623,605.55	 	 	 	5.21933434	%	 	 	3.641112	%	 	 	41.094003	%
	Class B-2
	 	 	5,357,605.55	 	 	 	1.55817407	%	 	 	5,357,605.55	 	 	 	3.24262682	%	 	 	1.976708	%	 	 	22.309344	%
	Class B-3
	 	 	3,467,605.55	 	 	 	1.00849773	%	 	 	3,467,605.55	 	 	 	2.09872687	%	 	 	1.143900	%	 	 	12.910184	%
	Class B-4
	 	 	2,236,605.55	 	 	 	0.65048103	%	 	 	2,236,605.55	 	 	 	1.35367882	%	 	 	0.745048	%	 	 	8.408697	%
	Class B-5
	 	 	1,549,605.55	 	 	 	0.45067804	%	 	 	1,549,605.55	 	 	 	0.93788026	%	 	 	0.415799	%	 	 	4.692749	%
	Class B-6
	 	 	0.00	 	 	 	0.00000000	%	 	 	0.00	 	 	 	0.00000000	%	 	 	0.937880	%	 	 	10.585023	%

 

 

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
	 	 	3	 	 	 	469,031.84	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	3	 	 	 	 	469,031.84	 	 
	 	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
	 	 	1	 	 	 	589,546.78	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	150 Days	 	 	 	1	 	 	 	 	589,546.78	 	 
	 	180+ Days
	 	 	1	 	 	 	232,000.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	1	 	 	 	 	232,000.00	 	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 
	 	 
	 	 	5	 	 	 	1,290,578.62	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	5	 	 	 	 	1,290,578.62	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	1.000000	%	 	 	0.451644	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	1.000000	%	 	 	 	0.451644	%	 
	 	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
	 	 	0.333333	%	 	 	0.567691	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	150 Days	 	 	 	0.333333	%	 	 	 	0.567691	%	 
	 	180+ Days
	 	 	0.333333	%	 	 	0.223399	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.333333	%	 	 	 	0.223399	%	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 
	 	 
	 	 	1.666667	%	 	 	1.242734	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	1.666667	%	 	 	 	1.242734	%	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 
	 	 	 	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
	 	 	6	 	 	 	2,493,080.71	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	0	 	 	 	 	0.00	 	 	 	30 Days	 	 	 	6	 	 	 	 	2,493,080.71	 	 
	 	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
	 	 	2	 	 	 	1,287,955.39	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	0	 	 	 	 	0.00	 	 	 	180+ Days	 	 	 	2	 	 	 	 	1287,955.39	 	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	8	 	 	 	3,781,036.10	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	 	0.00	 	 	 	 	 	 	 	8	 	 	 	 	3,781,036.10	 	 
	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	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
	 	 	3.125000	%	 	 	4.062095	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	30 Days	 	 	 	3.125000	%	 	 	 	4.062095	%	 
	 	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
	 	 	1.041667	%	 	 	2.098527	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	180+ Days	 	 	 	1.041667	%	 	 	 	2.098527	%	 
	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	   	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 
	 	 	4.166667	%	 	 	6.160622	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	 	0.000000	%	 	 	 	 	 	 	4.166667	%	 	 	 	6.160622	%

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"}]]