10-D 1 baf06003_10d-200605.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: April 26, 2006 to May 25, 2006 Commission File Number of issuing entity: 333-121559-21 Banc of America Funding 2006-3 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-121559 Banc of America Funding Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196490 54-2196491 54-2196492 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-10 _____ _____ __X___ ____________ 4-A-11 _____ _____ __X___ ____________ 4-A-12 _____ _____ __X___ ____________ 4-A-13 _____ _____ __X___ ____________ 4-A-14 _____ _____ __X___ ____________ 4-A-15 _____ _____ __X___ ____________ 4-A-16 _____ _____ __X___ ____________ 4-A-17 _____ _____ __X___ ____________ 4-A-18 _____ _____ __X___ ____________ 4-A-19 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 4-A-20 _____ _____ __X___ ____________ 4-A-3 _____ _____ __X___ ____________ 4-A-4 _____ _____ __X___ ____________ 4-A-5 _____ _____ __X___ ____________ 4-A-6 _____ _____ __X___ ____________ 4-A-7 _____ _____ __X___ ____________ 4-A-8 _____ _____ __X___ ____________ 4-A-9 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ 5-A-3 _____ _____ __X___ ____________ 5-A-4 _____ _____ __X___ ____________ 5-A-5 _____ _____ __X___ ____________ 5-A-6 _____ _____ __X___ ____________ 5-A-7 _____ _____ __X___ ____________ 5-A-8 _____ _____ __X___ ____________ 5-A-9 _____ _____ __X___ ____________ 6-A-1 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ M _____ _____ __X___ ____________ X-IO _____ _____ __X___ ____________ X-PO _____ _____ __X___ ____________ 1-A-R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On May 25, 2006 a distribution was made to holders of Banc of America Funding 2006-3 Trust. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Funding 2006-3 Trust, relating to the May 25, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Banc of America Funding 2006-3 Trust (Issuing Entity) Wells Fargo Bank, N.A. Master Servicer /s/ Beth Belfield Beth Belfield, Officer Date: June 2, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2006-3 Trust, relating to the May 25, 2006 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 5/25/2006 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2006-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A-1 058931AB2 6.00000% 6059,~~085~~157,~~000~~704.0018 ~~300~~295,~~425~~788.0052 1-A-2 058931AC0 6.00000% 21,~~018~~986,~~000~~856.0007 109,~~090~~934.0028 1-A-R 058931AA4 6.00000% ~~100~~0.00 0.8283 2-A-1 058931AD8 6.00000% 3736,~~175~~792,~~000~~471.0046 ~~185~~183,~~875~~962.0036 2-A-2 058931AE6 6.00000% 1,~~249~~236,~~000~~147.0086 6,~~245~~180.0074 3-A-1 058931AF3 5.75000% 4241,~~001~~896,~~000~~948.0033 ~~201~~200,~~254~~756.7921 3-A-2 058931AG1 5.75000% 1,~~411~~407,~~000~~504.0044 6,~~761~~744.0429 4-A-1 058931AH9 5.75000% 3,090,000.00 14,806.25 4-A-2 058931AJ5 5.75000% 2,000,000.00 9,583.33 4-A-3 058931AK2 5.75000% 1,273,000.00 6,099.79 4-A-4 058931AL0 5.75000% 65,~~017~~992,~~000~~457.0012 28,~~831~~713.4686 4-A-5 058931AM8 5.75000% 2,983,000.00 14,293.54 4-A-6 058931AN6 5.75000% 1,000,000.00 4,791.67 4-A-7 058931AP1 5.75000% 356,000.00 1,705.83 4-A-8 058931AQ9 5.75000% 8,~~562~~538,~~000~~651.0054 4140,~~026~~914.2537 4-A-9 058931AR7 5.75000% 4,~~719~~706,000.00 22,~~611~~549.8858 4-A-10 058931AS5 5.75000% 43,~~716~~555,~~000~~055.0080 ~~209~~208,~~472~~701.5031 4-A-11 058931AT3 5.75000% 15,045,000.00 72,090.63 4-A-12 058931AU0 5.75000% 1,686,000.00 8,078.75 4-A-13 058931AV8 5.50000% 11,240,500.00 51,518.96 4-A-14 058931AW6 6.00000% 11,240,500.00 56,202.50 4-A-15 058931AX4 5.~~60011~~60222% ~~125~~123,~~789~~188,~~000~~090.0061 ~~587~~575,~~027~~106.0805 4-A-16 058931AY2 5.~~60010~~60221% 4,~~373~~282,~~000~~574.0098 2019,~~407~~993.7125 4-A-17 058931AZ9 5.75000% 14,~~186~~253,~~000~~974.0058 6768,~~974~~300.5829 4-A-18 058931BA3 5.75000% ~~553~~555,~~000~~649.0079 2,~~649~~662.7949 4-A-19 058931BB1 5.75000% ~~114~~113,~~141~~547,~~000~~040.0067 ~~546~~544,~~925~~079.6357 4-A-20 058931BC9 5.75000% 10,425,000.00 49,953.13 5-A-1 058931BD7 5.50000% 2122,~~938~~038,~~000~~549.0017 ~~100~~101,~~549~~010.1702 5-A-2 058931BE5 5.50000% ~~737~~740,~~000~~377.0092 3,~~377~~393.9240 5-A-3 058931BF2 5.50000% 43,308,000.00 198,495.00 5-A-4 058931BG0 5.50000% 29,~~247~~196,~~000~~221.0080 ~~134~~133,~~048~~816.7502 5-A-5 058931BH8 5.50000% ~~102~~101,~~088~~287,~~000~~465.00 ~~467~~464,~~903~~234.3321 5-A-6 058931BJ4 5.50000% 4,650,000.00 21,312.50 5-A-7 058931BK1 5.50000% 4443,~~007~~387,~~000~~981.0025 ~~201~~198,~~698~~861.7558 5-A-8 058931BL9 5.50000% 26,738,000.00 122,549.17 5-A-9 058931BM7 5.50000% 70,~~745~~302,~~000~~843.0075 ~~324~~322,~~247~~221.9237 X-IO 058931BP0 6.00000% 0.00 9897,~~927~~600.4077 X-PO 058931BQ8 0.00000% 7,~~519~~508,~~325~~052.0097 0.00 6-A-1 058931BN5 6.~~27526~~27569% 3837,~~518~~986,~~000~~269.0009 ~~201~~198,~~425~~658.2652 M 058931BR6 5.~~68442~~68445% 12,~~310~~299,~~000~~116.0022 58,~~312~~261.7046 B-1 058931BS4 5.~~68442~~68445% 4,~~733~~728,~~000~~815.0036 22,~~420~~400.3161 B-2 058931BT2 5.~~68442~~68445% 5,~~206~~201,~~000~~397.0016 24,~~660~~639.9225 B-3 058931BU9 5.~~68442~~68445% 3,~~313~~310,~~000~~070.0084 15,~~693~~679.7495 B-4 058931BV7 5.~~68442~~68445% 1,~~893~~891,~~000~~326.0032 8,~~967~~959.1830 B-5 058931BW5 5.~~68442~~68445% 1,~~893~~891,~~000~~326.0032 8,~~967~~959.1830 B-6 058931BX3 5.~~68442~~68445% 1,~~420~~419,~~775~~518.0083 6,~~730~~724.2432 Totals ~~946~~939,~~598~~321,~~200~~459.0043 4,~~546~~511,~~990~~289.3513

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~927~~12,~~295~~146.8266 0.00 59,~~157~~145,~~704~~557.1852 1307,~~227,720~~935.8218 0.00 1-A-2 ~~31,143~~407.9395 0.00 1,986,~~856~~448.0712 4110,~~233~~342.9323 0.00 1-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.8283 0.00 2-A-1 ~~382~~397,~~528~~680.5458 0.00 36,~~792~~394,~~471~~790.4688 ~~568~~581,~~403~~642.5494 0.00 2-A-2 1213,~~852~~361.1421 0.00 1,~~236~~222,~~147~~786.8665 19,~~097~~541.1495 0.00 3-A-1 ~~104~~10,~~051~~182.6705 0.00 41,~~896~~886,~~948~~766.3328 ~~305~~210,~~306~~938.4626 0.00 3-A-2 ~~3,495~~342.5606 0.00 1,407,~~504~~162.4438 107,~~256~~086.6035 0.00 4-A-1 0.00 0.00 3,090,000.00 14,806.25 0.00 4-A-2 0.00 0.00 2,000,000.00 9,583.33 0.00 4-A-3 0.00 0.00 1,273,000.00 6,099.79 0.00 4-A-4 24157,~~542~~373.8867 0.00 5,~~992~~835,~~457~~083.1245 53186,~~374~~087.3453 0.00 4-A-5 0.00 0.00 2,983,000.00 14,293.54 0.00 4-A-6 0.00 0.00 1,000,000.00 4,791.67 0.00 4-A-7 0.00 0.00 356,000.00 1,705.83 0.00 4-A-8 23149,~~348~~716.4630 0.00 8,~~538~~388,~~651~~935.5424 64190,~~374~~630.7167 0.00 4-A-9 1383,000.00 0.00 4,~~706~~623,000.00 35105,~~611~~549.8858 0.00 4-A-10 ~~160~~180,~~944~~749.2035 0.00 43,~~555~~374,~~055~~306.8045 ~~370~~389,~~416~~450.7066 0.00 4-A-11 0.00 0.00 15,045,000.00 72,090.63 0.00 4-A-12 0.00 0.00 1,686,000.00 8,078.75 0.00 4-A-13 0.00 0.00 11,240,500.00 51,518.96 0.00 4-A-14 0.00 0.00 11,240,500.00 56,202.50 0.00 4-A-15 21,~~600~~358,~~909~~795.3972 0.00 ~~123~~121,~~188~~829,~~090~~294.6188 31,~~187~~933,~~936~~901.4777 0.00 4-A-16 9047,~~425~~238.0216 0.00 4,~~282~~235,~~574~~336.9882 ~~110~~67,~~832~~231.7341 0.00 4-A-17 (6768,~~974~~300.5828) 0.00 14,~~253~~322,~~974~~274.5888 0.0001 0.00 4-A-18 (2,~~649~~662.7949) 0.00 ~~555~~558,~~649~~312.7928 0.00 0.00 4-A-19 ~~593~~898,~~959~~120.3386 0.00 ~~113~~112,~~547~~648,~~040~~919.6781 1,~~140~~442,~~884~~200.9643 0.00 4-A-20 0.00 0.00 10,425,000.00 49,953.13 0.00 5-A-1 (~~100~~101,~~549~~010.1702) 0.00 22,~~038~~139,~~549~~559.1718 0.00 0.00 5-A-2 (3,~~377~~393.9240) 0.00 ~~740~~743,~~377~~771.9232 0.00 0.00 5-A-3 0.00 0.00 43,308,000.00 198,495.00 0.00 5-A-4 50561,~~778~~138.2014 0.00 2928,~~196~~635,~~221~~083.8066 ~~184~~694,~~826~~954.9516 0.00 5-A-5 800,535.00 0.00 ~~101~~100,~~287~~486,~~465~~930.00 1,~~268~~264,~~438~~769.3321 0.00 5-A-6 0.00 0.00 4,650,000.00 21,312.50 0.00 5-A-7 619,018.75 0.00 4342,~~387~~768,~~981~~962.2550 ~~820~~817,~~717~~880.5033 0.00 5-A-8 0.00 0.00 26,738,000.00 122,549.17 0.00 5-A-9 442,156.25 0.00 7069,~~302~~860,~~843~~687.7550 ~~766~~764,~~404~~377.1762 0.00 X-IO 0.00 0.00 0.00 9897,~~927~~600.4077 0.00 X-PO 1134,~~271~~193.7649 0.00 7,~~508~~473,~~052~~859.9748 1134,~~271~~193.7649 0.00 6-A-1 ~~531~~110,~~730~~739.9157 0.00 37,~~986~~875,~~269~~529.0951 ~~733~~309,~~156~~398.1709 0.00 M 1011,~~883~~014.7868 0.00 12,~~299~~288,~~116~~101.2254 69,~~196~~276.4814 0.00 B-1 4,~~184~~234.6497 0.00 4,~~728~~724,~~815~~580.3639 26,~~604~~635.9558 0.00 B-2 4,~~602~~658.8420 0.00 5,~~201~~196,~~397~~738.1696 29,~~263~~297.7645 0.00 B-3 2,~~929~~964.1639 0.00 3,~~310~~307,~~070~~106.8445 18,~~622~~644.9034 0.00 B-4 1,~~673~~693.6881 0.00 1,~~891~~889,~~326~~632.3251 10,~~640~~653.8611 0.00 B-5 1,~~673~~693.6881 0.00 1,~~891~~889,~~326~~632.3251 10,~~640~~653.8611 0.00 B-6 1,~~256~~271.1727 0.00 1,~~419~~418,~~518~~247.8356 7,~~986~~995.4159 0.00 Totals 75,~~276~~729,~~740~~060.3071 0.00 ~~939~~933,~~321~~592,~~459~~398.4371 1110,~~823~~240,~~730~~349.6584 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-A-1 60,085,000.00 6059,~~085~~157,~~000~~704.0018 1934.5011 ~~927~~12,~~276~~112.3355 0.00 0.00 1-A-2 2,018,000.00 21,~~018~~986,~~000~~856.0007 01.6515 ~~31,143~~406.2781 0.00 0.00 1-A-R 100.00 ~~100~~0.00 0.00 ~~100~~0.00 0.00 0.00 2-A-1 37,175,000.00 3736,~~175~~792,~~000~~471.0046 0.00 ~~382~~397,~~528~~680.5458 0.00 0.00 2-A-2 1,249,000.00 1,~~249~~236,~~000~~147.0086 0.00 1213,~~852~~361.1421 0.00 0.00 3-A-1 42,001,000.00 4241,~~001~~896,~~000~~948.0033 0.00 ~~104~~10,~~051~~182.6705 0.00 0.00 3-A-2 1,411,000.00 1,~~411~~407,~~000~~504.0044 0.00 ~~3,495~~342.5606 0.00 0.00 4-A-1 3,090,000.00 3,090,000.00 0.00 0.00 0.00 0.00 4-A-2 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 4-A-3 1,273,000.00 1,273,000.00 0.00 0.00 0.00 0.00 4-A-4 6,017,000.00 65,~~017~~992,~~000~~457.0012 820,~~244~~848.6011 16136,~~298~~525.2856 0.00 0.00 4-A-5 2,983,000.00 2,983,000.00 0.00 0.00 0.00 0.00 4-A-6 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 4-A-7 356,000.00 356,000.00 0.00 0.00 0.00 0.00 4-A-8 8,562,000.00 8,~~562~~538,~~000~~651.0054 719,~~843~~833.3670 15129,~~505~~882.1060 0.00 0.00 4-A-9 4,719,000.00 4,~~719~~706,000.00 410,~~367~~995.0444 872,~~632~~004.9656 0.00 0.00 4-A-10 43,716,000.00 43,~~716~~555,~~000~~055.0080 5423,~~065~~944.4081 ~~106~~156,~~878~~804.8054 0.00 0.00 4-A-11 15,045,000.00 15,045,000.00 0.00 0.00 0.00 0.00 4-A-12 1,686,000.00 1,686,000.00 0.00 0.00 0.00 0.00 4-A-13 11,240,500.00 11,240,500.00 0.00 0.00 0.00 0.00 4-A-14 11,240,500.00 11,240,500.00 0.00 0.00 0.00 0.00 4-A-15 125,789,000.00 ~~125~~123,~~789~~188,~~000~~090.0061 ~~245~~202,~~494~~230.3367 21,~~355~~156,~~415~~565.06 0.00 0.00 4-A-16 4,373,000.00 4,~~373~~282,~~000~~574.0098 87,~~535~~030.0354 8140,~~890~~207.0062 0.00 0.00 4-A-17 14,186,000.00 14,~~186~~253,~~000~~974.0058 0.00 0.00 (6768,~~974~~300.5828) 0.00 4-A-18 553,000.00 ~~553~~555,~~000~~649.0079 0.00 0.00 (2,~~649~~662.7949) 0.00 4-A-19 114,141,000.00 ~~114~~113,~~141~~547,~~000~~040.0067 ~~199~~118,~~526~~978.5976 ~~394~~779,~~432~~142.7410 0.00 0.00 4-A-20 10,425,000.00 10,425,000.00 0.00 0.00 0.00 0.00 5-A-1 21,938,000.00 2122,~~938~~038,~~000~~549.0017 0.00 0.00 (~~100~~101,~~549~~010.1702) 0.00 5-A-2 737,000.00 ~~737~~740,~~000~~377.0092 0.00 0.00 (3,~~377~~393.9240) 0.00 5-A-3 43,308,000.00 43,308,000.00 0.00 0.00 0.00 0.00 5-A-4 29,247,000.00 29,~~247~~196,~~000~~221.0080 4538,~~228~~465.1891 5522,~~550~~672.0223 0.00 0.00 5-A-5 102,088,000.00 ~~102~~101,~~088~~287,~~000~~465.00 75126,~~488~~869.9343 ~~725~~673,~~046~~665.0757 0.00 0.00 5-A-6 4,650,000.00 4,650,000.00 0.00 0.00 0.00 0.00 5-A-7 44,007,000.00 4443,~~007~~387,~~000~~981.0025 5898,~~372~~102.2959 ~~560~~520,~~646~~916.4616 0.00 0.00 5-A-8 26,738,000.00 26,738,000.00 0.00 0.00 0.00 0.00 5-A-9 70,745,000.00 70,~~745~~302,~~000~~843.0075 4170,~~694~~073.4928 ~~400~~372,~~461~~082.7697 0.00 0.00 X-IO 0.00 0.00 0.00 0.00 0.00 0.00 X-PO 7,519,325.00 7,~~519~~508,~~325~~052.0097 5,~~832~~873.6407 528,~~439~~320.1142 0.00 0.00 6-A-1 38,518,000.00 3837,~~518~~986,~~000~~269.0009 95,~~870~~950.5257 ~~435~~14,~~860~~789.3900 0.00 0.00 M 12,310,000.00 12,~~310~~299,~~000~~116.0022 1011,~~883~~014.7868 0.00 0.00 0.00 B-1 4,733,000.00 4,~~733~~728,~~000~~815.0036 4,~~184~~234.6497 0.00 0.00 0.00 B-2 5,206,000.00 5,~~206~~201,~~000~~397.0016 4,~~602~~658.8420 0.00 0.00 0.00 B-3 3,313,000.00 3,~~313~~310,~~000~~070.0084 2,~~929~~964.1639 0.00 0.00 0.00 B-4 1,893,000.00 1,~~893~~891,~~000~~326.0032 1,~~673~~693.6881 0.00 0.00 0.00 B-5 1,893,000.00 1,~~893~~891,~~000~~326.0032 1,~~673~~693.6881 0.00 0.00 0.00 B-6 1,420,775.00 1,~~420~~419,~~775~~518.0083 1,~~256~~271.1727 0.00 0.00 0.00 Totals 946,598,200.00 ~~946~~939,~~598~~321,~~200~~459.0043 ~~877~~866,~~787~~763.5027 65,~~573~~037,~~504~~663.2665 (~~174~~175,~~551~~366.4619) 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 ~~927~~12,~~295~~146.8266 59,~~157~~145,~~704~~557.1852 0.~~98456693~~98436478 ~~927~~12,~~295~~146.8266 1-A-2 ~~31,143~~407.9395 1,986,~~856~~448.0712 0.~~98456693~~98436478 ~~31,143~~407.9395 1-A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A-1 ~~382~~397,~~528~~680.5458 36,~~792~~394,~~471~~790.4688 0.~~98971006~~97901253 ~~382~~397,~~528~~680.5458 2-A-2 1213,~~852~~361.1421 1,~~236~~222,~~147~~786.8665 0.~~98971006~~97901253 1213,~~852~~361.1421 3-A-1 ~~104~~10,~~051~~182.6705 41,~~896~~886,~~948~~766.3328 0.~~99752264~~99728021 ~~104~~10,~~051~~182.6705 3-A-2 ~~3,495~~342.5606 1,407,~~504~~162.4438 0.~~99752264~~99728021 ~~3,495~~342.5606 4-A-1 0.00 3,090,000.00 1.00000000 0.00 4-A-2 0.00 2,000,000.00 1.00000000 0.00 4-A-3 0.00 1,273,000.00 1.00000000 0.00 4-A-4 24157,~~542~~373.8867 5,~~992~~835,~~457~~083.1245 0.~~99592108~~96976624 24157,~~542~~373.8867 4-A-5 0.00 2,983,000.00 1.00000000 0.00 4-A-6 0.00 1,000,000.00 1.00000000 0.00 4-A-7 0.00 356,000.00 1.00000000 0.00 4-A-8 23149,~~348~~716.4630 8,~~538~~388,~~651~~935.5424 0.~~99727301~~97978688 23149,~~348~~716.4630 4-A-9 1383,000.00 4,~~706~~623,000.00 0.~~99724518~~97965671 1383,000.00 4-A-10 ~~160~~180,~~944~~749.2035 43,~~555~~374,~~055~~306.8045 0.~~99631841~~99218379 ~~160~~180,~~944~~749.2035 4-A-11 0.00 15,045,000.00 1.00000000 0.00 4-A-12 0.00 1,686,000.00 1.00000000 0.00 4-A-13 0.00 11,240,500.00 1.00000000 0.00 4-A-14 0.00 11,240,500.00 1.00000000 0.00 4-A-15 21,~~600~~358,~~909~~795.3972 ~~123~~121,~~188~~829,~~090~~294.6188 0.~~97932324~~96852105 21,~~600~~358,~~909~~795.3972 4-A-16 9047,~~425~~238.0216 4,~~282~~235,~~574~~336.9882 0.~~97932197~~96851974 9047,~~425~~238.0216 4-A-17 (6768,~~974~~300.5828) 14,~~253~~322,~~974~~274.5888 1.~~00479167~~00960629 (6768,~~974~~300.5828) 4-A-18 (2,~~649~~662.7949) ~~555~~558,~~649~~312.7928 1.~~00479166~~00960629 (2,~~649~~662.7949) 4-A-19 ~~593~~898,~~959~~120.3386 ~~113~~112,~~547~~648,~~040~~919.6781 0.~~99479627~~98692775 ~~593~~898,~~959~~120.3386 4-A-20 0.00 10,425,000.00 1.00000000 0.00 5-A-1 (~~100~~101,~~549~~010.1702) 22,~~038~~139,~~549~~559.1718 1.~~00458333~~00918767 (~~100~~101,~~549~~010.1702) 5-A-2 (3,~~377~~393.9240) ~~740~~743,~~377~~771.9232 1.~~00458334~~00918768 (3,~~377~~393.9240) 5-A-3 0.00 43,308,000.00 1.00000000 0.00 5-A-4 50561,~~778~~138.2014 2928,~~196~~635,~~221~~083.8066 0.~~99826382~~97907764 50561,~~778~~138.2014 5-A-5 800,535.00 ~~101~~100,~~287~~486,~~465~~930.00 0.~~99215838~~98431677 800,535.00 5-A-6 0.00 4,650,000.00 1.00000000 0.00 5-A-7 619,018.75 4342,~~387~~768,~~981~~962.2550 0.~~98593363~~97186726 619,018.75 5-A-8 0.00 26,738,000.00 1.00000000 0.00 5-A-9 442,156.25 7069,~~302~~860,~~843~~687.7550 0.~~99375000~~98750000 442,156.25 X-IO 0.00 0.00 0.00000000 0.00 X-PO 1134,~~271~~193.7649 7,~~508~~473,~~052~~859.9748 0.~~99850093~~99395351 1134,~~271~~193.7649 6-A-1 ~~531~~110,~~730~~739.9157 37,~~986~~875,~~269~~529.0951 0.~~98619526~~98332025 ~~531~~110,~~730~~739.9157 M 1011,~~883~~014.7868 12,~~299~~288,~~116~~101.2254 0.~~99911586~~99822108 1011,~~883~~014.7868 B-1 4,~~184~~234.6497 4,~~728~~724,~~815~~580.3639 0.~~99911586~~99822108 4,~~184~~234.6497 B-2 4,~~602~~658.8420 5,~~201~~196,~~397~~738.1696 0.~~99911586~~99822108 4,~~602~~658.8420 B-3 2,~~929~~964.1639 3,~~310~~307,~~070~~106.8445 0.~~99911586~~99822108 2,~~929~~964.1639 B-4 1,~~673~~693.6881 1,~~891~~889,~~326~~632.3251 0.~~99911586~~99822108 1,~~673~~693.6881 B-5 1,~~673~~693.6881 1,~~891~~889,~~326~~632.3251 0.~~99911586~~99822108 1,~~673~~693.6881 B-6 1,~~256~~271.1727 1,~~419~~418,~~518~~247.8356 0.~~99911586~~99822108 1,~~256~~271.1727 Totals 75,~~276~~729,~~740~~060.3071 ~~939~~933,~~321~~592,~~459~~398.4371 0.~~99231275~~98626048 75,~~276~~729,~~740~~060.3071

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 60,085,000.00 ~~1000~~984.~~00000000~~56693318 0.~~00032454~~00056770 150.~~43274245~~20159025 0.00000000 1-A-2 2,018,000.00 ~~1000~~984.~~00000000~~56693261 0.~~00032210~~00056987 150.~~43274034~~20159068 0.00000000 1-A-R 100.00 ~~1000~~0.00000000 0.00000000 ~~1000~~0.00000000 0.00000000 2-A-1 37,175,000.00 ~~1000~~989.~~00000000~~71005945 0.00000000 10.~~28994055~~69752737 0.00000000 2-A-2 1,249,000.00 ~~1000~~989.~~00000000~~71005604 0.00000000 10.~~28994396~~69752602 0.00000000 3-A-1 42,001,000.00 ~~1000~~997.~~00000000~~52263827 0.00000000 20.~~47736173~~24242399 0.00000000 3-A-2 1,411,000.00 ~~1000~~997.~~00000000~~52263643 0.00000000 20.~~47736357~~24242381 0.00000000 4-A-1 3,090,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-2 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-3 1,273,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-4 6,017,000.00 ~~1000~~995.~~00000000~~92107695 13.~~37021772~~46486787 222.~~70870533~~68997175 0.00000000 4-A-5 2,983,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-6 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-7 356,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-8 8,562,000.00 ~~1000~~997.~~00000000~~27301331 02.~~91606634~~31647979 115.~~81092035~~16965662 0.00000000 4-A-9 4,719,000.00 ~~1000~~997.~~00000000~~24517906 02.~~92541640~~33003602 115.~~82940453~~25843611 0.00000000 4-A-10 43,716,000.00 ~~1000~~996.~~00000000~~31841431 10.~~23674170~~54773561 23.~~44484399~~58689130 0.00000000 4-A-11 15,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-12 1,686,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-13 11,240,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-14 11,240,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-15 125,789,000.00 ~~1000~~979.~~00000000~~32323661 1.~~95163591~~60769757 189.~~72512748~~19448489 0.00000000 4-A-16 4,373,000.00 ~~1000~~979.~~00000000~~32197119 1.~~95175623~~60771553 189.~~72627487~~19451635 0.00000000 4-A-17 14,186,000.00 ~~1000~~1004.~~00000000~~79166643 0.00000000 0.00000000 (4.~~79166643~~81462569) 4-A-18 553,000.00 ~~1000~~1004.~~00000000~~79166365 0.00000000 0.00000000 (4.~~79166365~~81462929) 4-A-19 114,141,000.00 ~~1000~~994.~~00000000~~79626664 1.~~74807116~~04238407 36.~~45566221~~82613697 0.00000000 4-A-20 10,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-1 21,938,000.00 ~~1000~~1004.~~00000000~~58333349 0.00000000 0.00000000 (4.~~58333349~~60434041) 5-A-2 737,000.00 ~~1000~~1004.~~00000000~~58333786 0.00000000 0.00000000 (4.~~58333786~~60434193) 5-A-3 43,308,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-4 29,247,000.00 ~~1000~~998.~~00000000~~26381509 1.~~54642117~~31520874 017.~~18976374~~87096899 0.00000000 5-A-5 102,088,000.00 ~~1000~~992.~~00000000~~15838296 01.~~73944959~~24274577 76.~~10216744~~59887127 0.00000000 5-A-6 4,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-7 44,007,000.00 ~~1000~~985.~~00000000~~93362988 12.~~32643193~~22924966 1211.~~73993819~~83712046 0.00000000 5-A-8 26,738,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-9 70,745,000.00 ~~1000~~993.~~00000000~~75000000 0.~~58936306~~99050505 5.~~66063694~~25949495 0.00000000 X-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-PO 7,519,325.00 ~~1000~~998.~~00000000~~50092528 0.~~77568665~~78106346 03.~~72335083~~76635137 0.00000000 6-A-1 38,518,000.00 ~~1000~~986.~~00000000~~19526170 2.~~48897970~~49105795 110.~~31575861~~38395036 0.00000000 M 12,310,000.00 ~~1000~~999.~~00000000~~11585865 0.~~88414135~~89477498 0.00000000 0.00000000 B-1 4,733,000.00 ~~1000~~999.~~00000000~~11585886 0.~~88414114~~89477498 0.00000000 0.00000000 B-2 5,206,000.00 ~~1000~~999.~~00000000~~11585862 0.~~88414138~~89477526 0.00000000 0.00000000 B-3 3,313,000.00 ~~1000~~999.~~00000000~~11585874 0.~~88414126~~89477513 0.00000000 0.00000000 B-4 1,893,000.00 ~~1000~~999.~~00000000~~11585843 0.~~88414157~~89477549 0.00000000 0.00000000 B-5 1,893,000.00 ~~1000~~999.~~00000000~~11585843 0.~~88414157~~89477549 0.00000000 0.00000000 B-6 1,420,775.00 ~~1000~~999.~~00000000~~11585578 0.~~88414422~~89477222 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 150.~~43306682~~20215794 984.~~56693318~~36477524 0.~~98456693~~98436478 150.~~43306682~~20215794 1-A-2 0.00000000 150.~~43306739~~20215560 984.~~56693261~~36477701 0.~~98456693~~98436478 150.~~43306739~~20215560 1-A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 2-A-1 0.00000000 10.~~28994055~~69752737 ~~989~~979.~~71005945~~01253208 0.~~98971006~~97901253 10.~~28994055~~69752737 2-A-2 0.00000000 10.~~28994396~~69752602 ~~989~~979.~~71005604~~01253002 0.~~98971006~~97901253 10.~~28994396~~69752602 3-A-1 0.00000000 20.~~47736173~~24242399 997.~~52263827~~28021428 0.~~99752264~~99728021 20.~~47736173~~24242399 3-A-2 0.00000000 20.~~47736357~~24242381 997.~~52263643~~28021262 0.~~99752264~~99728021 20.~~47736357~~24242381 4-A-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-4 0.00000000 426.~~07892305~~15483962 ~~995~~969.~~92107695~~76623733 0.~~99592108~~96976624 426.~~07892305~~15483962 4-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-8 0.00000000 217.~~72698669~~48613642 ~~997~~979.~~27301331~~78687690 0.~~99727301~~97978688 217.~~72698669~~48613642 4-A-9 0.00000000 217.~~75482094~~58847213 ~~997~~979.~~24517906~~65670693 0.~~99724518~~97965671 217.~~75482094~~58847213 4-A-10 0.00000000 34.~~68158569~~13462691 ~~996~~992.~~31841431~~18378740 0.~~99631841~~99218379 34.~~68158569~~13462691 4-A-11 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-12 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-13 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-14 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-15 0.00000000 2010.~~67676339~~80218238 ~~979~~968.~~32323661~~52105415 0.~~97932324~~96852105 2010.~~67676339~~80218238 4-A-16 0.00000000 2010.~~67802881~~80223188 ~~979~~968.~~32197119~~51973931 0.~~97932197~~96851974 2010.~~67802881~~80223188 4-A-17 0.00000000 (4.~~79166643~~81462569) ~~1004~~1009.~~79166643~~60629353 1.~~00479167~~00960629 (4.~~79166643~~81462569) 4-A-18 0.00000000 (4.~~79166365~~81462929) ~~1004~~1009.~~79166365~~60629295 1.~~00479166~~00960629 (4.~~79166365~~81462929) 4-A-19 0.00000000 57.~~20373336~~86852104 ~~994~~986.~~79626664~~92774560 0.~~99479627~~98692775 57.~~20373336~~86852104 4-A-20 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-1 0.00000000 (4.~~58333349~~60434041) ~~1004~~1009.~~58333349~~18767344 1.~~00458333~~00918767 (4.~~58333349~~60434041) 5-A-2 0.00000000 (4.~~58333786~~60434193) ~~1004~~1009.~~58333786~~18767978 1.~~00458334~~00918768 (4.~~58333786~~60434193) 5-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-4 0.00000000 119.~~73618491~~18617773 ~~998~~979.~~26381509~~07763736 0.~~99826382~~97907764 119.~~73618491~~18617773 5-A-5 0.00000000 7.84161704 ~~992~~984.~~15838296~~31676593 0.~~99215838~~98431677 7.84161704 5-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-7 0.00000000 14.06637012 ~~985~~971.~~93362988~~86725975 0.~~98593363~~97186726 14.06637012 5-A-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-9 0.00000000 6.25000000 ~~993~~987.~~75000000~~50000000 0.~~99375000~~98750000 6.25000000 X-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-PO 0.00000000 14.~~49903881~~54741483 ~~998~~993.~~50092528~~95351045 0.~~99850093~~99395351 14.~~49903881~~54741483 6-A-1 0.00000000 132.~~80473830~~87500831 ~~986~~983.~~19526170~~32025313 0.~~98619526~~98332025 132.~~80473830~~87500831 M 0.00000000 0.~~88414135~~89477498 ~~999~~998.~~11585865~~22108367 0.~~99911586~~99822108 0.~~88414135~~89477498 B-1 0.00000000 0.~~88414114~~89477498 ~~999~~998.~~11585886~~22108388 0.~~99911586~~99822108 0.~~88414114~~89477498 B-2 0.00000000 0.~~88414138~~89477526 ~~999~~998.~~11585862~~22108337 0.~~99911586~~99822108 0.~~88414138~~89477526 B-3 0.00000000 0.~~88414126~~89477513 ~~999~~998.~~11585874~~22108361 0.~~99911586~~99822108 0.~~88414126~~89477513 B-4 0.00000000 0.~~88414157~~89477549 ~~999~~998.~~11585843~~22108294 0.~~99911586~~99822108 0.~~88414157~~89477549 B-5 0.00000000 0.~~88414157~~89477549 ~~999~~998.~~11585843~~22108294 0.~~99911586~~99822108 0.~~88414157~~89477549 B-6 0.00000000 0.~~88414422~~89477222 ~~999~~998.~~11585578~~22108356 0.~~99911586~~99822108 0.~~88414422~~89477222 NOTE: All Classes are per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-1 0304/01/06 - 0304/30/06 30 6.00000% 6059,~~085~~157,~~000~~704.0018 ~~300~~295,~~425~~788.0052 0.00 1-A-2 0304/01/06 - 0304/30/06 30 6.00000% 21,~~018~~986,~~000~~856.0007 109,~~090~~934.0028 0.00 1-A-R 03N/~~01/06~~A ~~- 03~~N/~~30/06~~A 30 6.00000% ~~100~~0.00 0.5000 0.00 2-A-1 0304/01/06 - 0304/30/06 30 6.00000% 3736,~~175~~792,~~000~~471.0046 ~~185~~183,~~875~~962.0036 0.00 2-A-2 0304/01/06 - 0304/30/06 30 6.00000% 1,~~249~~236,~~000~~147.0086 6,~~245~~180.0074 0.00 3-A-1 0304/01/06 - 0304/30/06 30 5.75000% 4241,~~001~~896,~~000~~948.0033 ~~201~~200,~~254~~756.7921 0.00 3-A-2 0304/01/06 - 0304/30/06 30 5.75000% 1,~~411~~407,~~000~~504.0044 6,~~761~~744.0429 0.00 4-A-1 0304/01/06 - 0304/30/06 30 5.75000% 3,090,000.00 14,806.25 0.00 4-A-2 0304/01/06 - 0304/30/06 30 5.75000% 2,000,000.00 9,583.33 0.00 4-A-3 0304/01/06 - 0304/30/06 30 5.75000% 1,273,000.00 6,099.79 0.00 4-A-4 0304/01/06 - 0304/30/06 30 5.75000% 65,~~017~~992,~~000~~457.0012 28,~~831~~713.4686 0.00 4-A-5 0304/01/06 - 0304/30/06 30 5.75000% 2,983,000.00 14,293.54 0.00 4-A-6 0304/01/06 - 0304/30/06 30 5.75000% 1,000,000.00 4,791.67 0.00 4-A-7 0304/01/06 - 0304/30/06 30 5.75000% 356,000.00 1,705.83 0.00 4-A-8 0304/01/06 - 0304/30/06 30 5.75000% 8,~~562~~538,~~000~~651.0054 4140,~~026~~914.2537 0.00 4-A-9 0304/01/06 - 0304/30/06 30 5.75000% 4,~~719~~706,000.00 22,~~611~~549.8858 0.00 4-A-10 0304/01/06 - 0304/30/06 30 5.75000% 43,~~716~~555,~~000~~055.0080 ~~209~~208,~~472~~701.5031 0.00 4-A-11 0304/01/06 - 0304/30/06 30 5.75000% 15,045,000.00 72,090.63 0.00 4-A-12 0304/01/06 - 0304/30/06 30 5.75000% 1,686,000.00 8,078.75 0.00 4-A-13 0304/01/06 - 0304/30/06 30 5.50000% 11,240,500.00 51,518.96 0.00 4-A-14 0304/01/06 - 0304/30/06 30 6.00000% 11,240,500.00 56,202.50 0.00 4-A-15 0304/01/06 - 0304/30/06 30 5.~~60011~~60222% ~~125~~123,~~789~~188,~~000~~090.0061 ~~587~~575,~~027~~106.0805 0.00 4-A-16 0304/01/06 - 0304/30/06 30 5.~~60010~~60221% 4,~~373~~282,~~000~~574.0098 2019,~~407~~993.7125 0.00 4-A-17 0304/01/06 - 0304/30/06 30 5.75000% 14,~~186~~253,~~000~~974.0058 6768,~~974~~300.5829 0.00 4-A-18 0304/01/06 - 0304/30/06 30 5.75000% ~~553~~555,~~000~~649.0079 2,~~649~~662.7949 0.00 4-A-19 0304/01/06 - 0304/30/06 30 5.75000% ~~114~~113,~~141~~547,~~000~~040.0067 ~~546~~544,~~925~~079.6357 0.00 4-A-20 0304/01/06 - 0304/30/06 30 5.75000% 10,425,000.00 49,953.13 0.00 5-A-1 0304/01/06 - 0304/30/06 30 5.50000% 2122,~~938~~038,~~000~~549.0017 ~~100~~101,~~549~~010.1702 0.00 5-A-2 0304/01/06 - 0304/30/06 30 5.50000% ~~737~~740,~~000~~377.0092 3,~~377~~393.9240 0.00 5-A-3 0304/01/06 - 0304/30/06 30 5.50000% 43,308,000.00 198,495.00 0.00 5-A-4 0304/01/06 - 0304/30/06 30 5.50000% 29,~~247~~196,~~000~~221.0080 ~~134~~133,~~048~~816.7502 0.00 5-A-5 0304/01/06 - 0304/30/06 30 5.50000% ~~102~~101,~~088~~287,~~000~~465.00 ~~467~~464,~~903~~234.3321 0.00 5-A-6 0304/01/06 - 0304/30/06 30 5.50000% 4,650,000.00 21,312.50 0.00 5-A-7 0304/01/06 - 0304/30/06 30 5.50000% 4443,~~007~~387,~~000~~981.0025 ~~201~~198,~~698~~861.7558 0.00 5-A-8 0304/01/06 - 0304/30/06 30 5.50000% 26,738,000.00 122,549.17 0.00 5-A-9 0304/01/06 - 0304/30/06 30 5.50000% 70,~~745~~302,~~000~~843.0075 ~~324~~322,~~247~~221.9237 0.00 X-IO 0304/01/06 - 0304/30/06 30 6.00000% 19,~~785~~520,~~479~~153.6091 9897,~~927~~600.4077 0.00 X-PO N/A N/A 0.00000% 7,~~519~~508,~~325~~052.0097 0.00 0.00 6-A-1 0304/01/06 - 0304/30/06 30 6.~~27526~~27569% 3837,~~518~~986,~~000~~269.0009 ~~201~~198,~~425~~658.2652 0.00 M 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 12,~~310~~299,~~000~~116.0022 58,~~312~~261.7046 0.00 B-1 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 4,~~733~~728,~~000~~815.0036 22,~~420~~400.3161 0.00 B-2 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 5,~~206~~201,~~000~~397.0016 24,~~660~~639.9225 0.00 B-3 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 3,~~313~~310,~~000~~070.0084 15,~~693~~679.7495 0.00 B-4 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 1,~~893~~891,~~000~~326.0032 8,~~967~~959.1830 0.00 B-5 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 1,~~893~~891,~~000~~326.0032 8,~~967~~959.1830 0.00 B-6 0304/01/06 - 0304/30/06 30 5.~~68442~~68445% 1,~~420~~419,~~775~~518.0083 6,~~730~~724.2432 0.00 Totals 4,~~546~~511,~~990~~288.0330 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00 0.00 ~~300~~295,~~425~~788.0052 0.00 59,~~157~~145,~~704~~557.1852 1-A-2 0.00 0.00 109,~~090~~934.0028 0.00 1,986,~~856~~448.0712 1-A-R 0.00 0.00 0.8283 0.00 0.00 2-A-1 0.00 0.00 ~~185~~183,~~875~~962.0036 0.00 36,~~792~~394,~~471~~790.4688 2-A-2 0.00 0.00 6,~~245~~180.0074 0.00 1,~~236~~222,~~147~~786.8665 3-A-1 0.00 0.00 ~~201~~200,~~254~~756.7921 0.00 41,~~896~~886,~~948~~766.3328 3-A-2 0.00 0.00 6,~~761~~744.0429 0.00 1,407,~~504~~162.4438 4-A-1 0.00 0.00 14,806.25 0.00 3,090,000.00 4-A-2 0.00 0.00 9,583.33 0.00 2,000,000.00 4-A-3 0.00 0.00 6,099.79 0.00 1,273,000.00 4-A-4 0.00 0.00 28,~~831~~713.4686 0.00 5,~~992~~835,~~457~~083.1245 4-A-5 0.00 0.00 14,293.54 0.00 2,983,000.00 4-A-6 0.00 0.00 4,791.67 0.00 1,000,000.00 4-A-7 0.00 0.00 1,705.83 0.00 356,000.00 4-A-8 0.00 0.00 4140,~~026~~914.2537 0.00 8,~~538~~388,~~651~~935.5424 4-A-9 0.00 0.00 22,~~611~~549.8858 0.00 4,~~706~~623,000.00 4-A-10 0.00 0.00 ~~209~~208,~~472~~701.5031 0.00 43,~~555~~374,~~055~~306.8045 4-A-11 0.00 0.00 72,090.63 0.00 15,045,000.00 4-A-12 0.00 0.00 8,078.75 0.00 1,686,000.00 4-A-13 0.00 0.00 51,518.96 0.00 11,240,500.00 4-A-14 0.00 0.00 56,202.50 0.00 11,240,500.00 4-A-15 0.00 0.00 ~~587~~575,~~027~~106.0805 0.00 ~~123~~121,~~188~~829,~~090~~294.6188 4-A-16 0.00 0.00 2019,~~407~~993.7125 0.00 4,~~282~~235,~~574~~336.9882 4-A-17 0.00 0.00 6768,~~974~~300.5829 0.00 14,~~253~~322,~~974~~274.5888 4-A-18 0.00 0.00 2,~~649~~662.7949 0.00 ~~555~~558,~~649~~312.7928 4-A-19 0.00 0.00 ~~546~~544,~~925~~079.6357 0.00 ~~113~~112,~~547~~648,~~040~~919.6781 4-A-20 0.00 0.00 49,953.13 0.00 10,425,000.00 5-A-1 0.00 0.00 ~~100~~101,~~549~~010.1702 0.00 22,~~038~~139,~~549~~559.1718 5-A-2 0.00 0.00 3,~~377~~393.9240 0.00 ~~740~~743,~~377~~771.9232 5-A-3 0.00 0.00 198,495.00 0.00 43,308,000.00 5-A-4 0.00 0.00 ~~134~~133,~~048~~816.7502 0.00 2928,~~196~~635,~~221~~083.8066 5-A-5 0.00 0.00 ~~467~~464,~~903~~234.3321 0.00 ~~101~~100,~~287~~486,~~465~~930.00 5-A-6 0.00 0.00 21,312.50 0.00 4,650,000.00 5-A-7 0.00 0.00 ~~201~~198,~~698~~861.7558 0.00 4342,~~387~~768,~~981~~962.2550 5-A-8 0.00 0.00 122,549.17 0.00 26,738,000.00 5-A-9 0.00 0.00 ~~324~~322,~~247~~221.9237 0.00 7069,~~302~~860,~~843~~687.7550 X-IO 0.00 0.00 9897,~~927~~600.4077 0.00 19,~~520~~292,~~153~~465.9103 X-PO 0.00 0.00 0.00 0.00 7,~~508~~473,~~052~~859.9748 6-A-1 0.00 0.00 ~~201~~198,~~425~~658.2652 0.00 37,~~986~~875,~~269~~529.0951 M 0.00 0.00 58,~~312~~261.7046 0.00 12,~~299~~288,~~116~~101.2254 B-1 0.00 0.00 22,~~420~~400.3161 0.00 4,~~728~~724,~~815~~580.3639 B-2 0.00 0.00 24,~~660~~639.9225 0.00 5,~~201~~196,~~397~~738.1696 B-3 0.00 0.00 15,~~693~~679.7495 0.00 3,~~310~~307,~~070~~106.8445 B-4 0.00 0.00 8,~~967~~959.1830 0.00 1,~~891~~889,~~326~~632.3251 B-5 0.00 0.00 8,~~967~~959.1830 0.00 1,~~891~~889,~~326~~632.3251 B-6 0.00 0.00 6,~~730~~724.2432 0.00 1,~~419~~418,~~518~~247.8356 Totals 0.00 0.00 4,~~546~~511,~~990~~289.3513 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 60,085,000.00 6.00000% ~~1000~~984.~~00000000~~56693318 54.~~00000000~~92283465 0.00000000 1-A-2 2,018,000.00 6.00000% ~~1000~~984.~~00000000~~56693261 54.~~00000000~~92283449 0.00000000 1-A-R 100.00 6.00000% ~~1000~~0.00000000 50.00000000 0.00000000 2-A-1 37,175,000.00 6.00000% ~~1000~~989.~~00000000~~71005945 54.~~00000000~~94855037 0.00000000 2-A-2 1,249,000.00 6.00000% ~~1000~~989.~~00000000~~71005604 54.~~00000000~~94855084 0.00000000 3-A-1 42,001,000.00 5.75000% ~~1000~~997.~~00000000~~52263827 4.~~79166663~~77979596 0.00000000 3-A-2 1,411,000.00 5.75000% ~~1000~~997.~~00000000~~52263643 4.~~79166549~~77979447 0.00000000 4-A-1 3,090,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 4-A-2 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 4-A-3 1,273,000.00 5.75000% 1000.00000000 4.79166536 0.00000000 4-A-4 6,017,000.00 5.75000% ~~1000~~995.~~00000000~~92107695 4.~~79166694~~77212232 0.00000000 4-A-5 2,983,000.00 5.75000% 1000.00000000 4.79166611 0.00000000 4-A-6 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000 4-A-7 356,000.00 5.75000% 1000.00000000 4.79165730 0.00000000 4-A-8 8,562,000.00 5.75000% ~~1000~~997.~~00000000~~27301331 4.~~79166667~~77859963 0.00000000 4-A-9 4,719,000.00 5.75000% ~~1000~~997.~~00000000~~24517906 4.~~79166773~~77846578 0.00000000 4-A-10 43,716,000.00 5.75000% ~~1000~~996.~~00000000~~31841431 4.~~79166667~~77402576 0.00000000 4-A-11 15,045,000.00 5.75000% 1000.00000000 4.79166700 0.00000000 4-A-12 1,686,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 4-A-13 11,240,500.00 5.50000% 1000.00000000 4.58333348 0.00000000 4-A-14 11,240,500.00 6.00000% 1000.00000000 5.00000000 0.00000000 4-A-15 125,789,000.00 5.~~60011~~60222% ~~1000~~979.~~00000000~~32323661 4.~~66676005~~57199000 0.00000000 4-A-16 4,373,000.00 5.~~60010~~60221% ~~1000~~979.~~00000000~~32197119 4.~~66675280~~57197576 0.00000000 4-A-17 14,186,000.00 5.75000% ~~1000~~1004.~~00000000~~79166643 4.~~79166643~~81462639 0.00000000 4-A-18 553,000.00 5.75000% ~~1000~~1004.~~00000000~~79166365 4.~~79166365~~81462929 0.00000000 4-A-19 114,141,000.00 5.75000% ~~1000~~994.~~00000000~~79626664 4.~~79166671~~76673211 0.00000000 4-A-20 10,425,000.00 5.75000% 1000.00000000 4.79166715 0.00000000 5-A-1 21,938,000.00 5.50000% ~~1000~~1004.~~00000000~~58333349 4.~~58333349~~60434041 0.00000000 5-A-2 737,000.00 5.50000% ~~1000~~1004.~~00000000~~58333786 4.~~58333786~~60434193 0.00000000 5-A-3 43,308,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 5-A-4 29,247,000.00 5.50000% ~~1000~~998.~~00000000~~26381509 4.~~58333333~~57537594 0.00000000 5-A-5 102,088,000.00 5.50000% ~~1000~~992.~~00000000~~15838296 4.~~58333330~~54739254 0.00000000 5-A-6 4,650,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 5-A-7 44,007,000.00 5.50000% ~~1000~~985.~~00000000~~93362988 4.~~58333333~~51886245 0.00000000 5-A-8 26,738,000.00 5.50000% 1000.00000000 4.58333346 0.00000000 5-A-9 70,745,000.00 5.50000% ~~1000~~993.~~00000000~~75000000 4.~~58333338~~55468754 0.00000000 X-IO 0.00 6.00000% ~~1000~~986.~~00003033~~58990818 54.~~00000025~~93294956 0.00000000 X-PO 7,519,325.00 0.00000% ~~1000~~998.~~00000000~~50092528 0.00000000 0.00000000 6-A-1 38,518,000.00 6.~~27526~~27569% ~~1000~~986.~~00000000~~19526170 5.~~22938003~~15755024 0.00000000 M 12,310,000.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585865 4.~~73701868~~73285621 0.00000000 B-1 4,733,000.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585886 4.~~73701880~~73285654 0.00000000 B-2 5,206,000.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585862 4.~~73701882~~73285632 0.00000000 B-3 3,313,000.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585874 4.~~73701781~~73285542 0.00000000 B-4 1,893,000.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585843 4.~~73702060~~73285790 0.00000000 B-5 1,893,000.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585843 4.~~73702060~~73285790 0.00000000 B-6 1,420,775.00 5.~~68442~~68445% ~~1000~~999.~~00000000~~11585578 4.~~73702029~~73285355 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.00000000 54.~~00000000~~92283465 0.00000000 984.~~56693318~~36477524 1-A-2 0.00000000 0.00000000 54.~~00000000~~92283449 0.00000000 984.~~56693261~~36477701 1-A-R 0.00000000 0.00000000 8.~~20000000~~30000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 54.~~00000000~~94855037 0.00000000 ~~989~~979.~~71005945~~01253208 2-A-2 0.00000000 0.00000000 54.~~00000000~~94855084 0.00000000 ~~989~~979.~~71005604~~01253002 3-A-1 0.00000000 0.00000000 4.~~79166663~~77979596 0.00000000 997.~~52263827~~28021428 3-A-2 0.00000000 0.00000000 4.~~79166549~~77979447 0.00000000 997.~~52263643~~28021262 4-A-1 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 4-A-2 0.00000000 0.00000000 4.79166500 0.00000000 1000.00000000 4-A-3 0.00000000 0.00000000 4.79166536 0.00000000 1000.00000000 4-A-4 0.00000000 0.00000000 4.~~79166694~~77212232 0.00000000 ~~995~~969.~~92107695~~76623733 4-A-5 0.00000000 0.00000000 4.79166611 0.00000000 1000.00000000 4-A-6 0.00000000 0.00000000 4.79167000 0.00000000 1000.00000000 4-A-7 0.00000000 0.00000000 4.79165730 0.00000000 1000.00000000 4-A-8 0.00000000 0.00000000 4.~~79166667~~77859963 0.00000000 ~~997~~979.~~27301331~~78687690 4-A-9 0.00000000 0.00000000 4.~~79166773~~77846578 0.00000000 ~~997~~979.~~24517906~~65670693 4-A-10 0.00000000 0.00000000 4.~~79166667~~77402576 0.00000000 ~~996~~992.~~31841431~~18378740 4-A-11 0.00000000 0.00000000 4.79166700 0.00000000 1000.00000000 4-A-12 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 4-A-13 0.00000000 0.00000000 4.58333348 0.00000000 1000.00000000 4-A-14 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 4-A-15 0.00000000 0.00000000 4.~~66676005~~57199000 0.00000000 ~~979~~968.~~32323661~~52105415 4-A-16 0.00000000 0.00000000 4.~~66675280~~57197576 0.00000000 ~~979~~968.~~32197119~~51973931 4-A-17 0.00000000 0.00000000 4.~~79166643~~81462639 0.00000000 ~~1004~~1009.~~79166643~~60629353 4-A-18 0.00000000 0.00000000 4.~~79166365~~81462929 0.00000000 ~~1004~~1009.~~79166365~~60629295 4-A-19 0.00000000 0.00000000 4.~~79166671~~76673211 0.00000000 ~~994~~986.~~79626664~~92774560 4-A-20 0.00000000 0.00000000 4.79166715 0.00000000 1000.00000000 5-A-1 0.00000000 0.00000000 4.~~58333349~~60434041 0.00000000 ~~1004~~1009.~~58333349~~18767344 5-A-2 0.00000000 0.00000000 4.~~58333786~~60434193 0.00000000 ~~1004~~1009.~~58333786~~18767978 5-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 5-A-4 0.00000000 0.00000000 4.~~58333333~~57537594 0.00000000 ~~998~~979.~~26381509~~07763736 5-A-5 0.00000000 0.00000000 4.~~58333330~~54739254 0.00000000 ~~992~~984.~~15838296~~31676593 5-A-6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 5-A-7 0.00000000 0.00000000 4.~~58333333~~51886245 0.00000000 ~~985~~971.~~93362988~~86725975 5-A-8 0.00000000 0.00000000 4.58333346 0.00000000 1000.00000000 5-A-9 0.00000000 0.00000000 4.~~58333338~~55468754 0.00000000 ~~993~~987.~~75000000~~50000000 X-IO 0.00000000 0.00000000 54.~~00000025~~93294956 0.00000000 ~~986~~975.~~58990818~~08203011 X-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~993.~~50092528~~95351045 6-A-1 0.00000000 0.00000000 5.~~22938003~~15755024 0.00000000 ~~986~~983.~~19526170~~32025313 M 0.00000000 0.00000000 4.~~73701868~~73285621 0.00000000 ~~999~~998.~~11585865~~22108367 B-1 0.00000000 0.00000000 4.~~73701880~~73285654 0.00000000 ~~999~~998.~~11585886~~22108388 B-2 0.00000000 0.00000000 4.~~73701882~~73285632 0.00000000 ~~999~~998.~~11585862~~22108337 B-3 0.00000000 0.00000000 4.~~73701781~~73285542 0.00000000 ~~999~~998.~~11585874~~22108361 B-4 0.00000000 0.00000000 4.~~73702060~~73285790 0.00000000 ~~999~~998.~~11585843~~22108294 B-5 0.00000000 0.00000000 4.~~73702060~~73285790 0.00000000 ~~999~~998.~~11585843~~22108294 B-6 0.00000000 0.00000000 4.~~73702029~~73285355 0.00000000 ~~999~~998.~~11585578~~22108356 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All Classes are per $1,000 denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 4-4-A-15 5.75000% 0.00 0.00 50,~~372~~371,~~000~~033.0059 5049,~~371~~866,~~033~~819.5977 9998.~~99808145~~99710111% 5A-4-A-15 5.50000% 0.00 0.00 ~~75,417,000.00~~ 72,817,057.01 9671,962,475.~~55257702~~11 95.41943476% 4-4-A-16 5.75000% 0.00 0.00 1,~~751~~750,~~000~~966.0041 1,~~750~~733,~~966~~439.4124 9998.~~99808167~~99710109% 5A-4-A-16 5.50000% 0.00 0.00 2,~~622~~531,~~000~~608.0057 2,~~531~~501,~~608~~897.5758 9695.~~55257704~~41943478% 5A-5-A-1 5.50000% 0.00 0.00 20,~~148~~240,~~000~~345.00 20,~~240~~333,~~345~~113.0025 100.~~45833333~~91876737% 5B-5-A-1 5.50000% 0.00 0.00 1,~~790~~798,~~000~~204.0017 1,~~798~~806,~~204~~445.1794 100.~~45833352~~91876760% 5A-5-A-2 5.50000% 0.00 0.00 ~~677,000.00~~ 680,102.92 683,220.06 100.~~45833383~~91876809% 5B-5-A-2 5.50000% 0.00 0.00 60,~~000~~275.00 60,~~275~~551.0026 100.~~45833333~~91876667% 5A-5-A-3 5.50000% 0.00 0.00 40,000,000.00 40,000,000.00 100.00000000% 5B-5-A-3 5.50000% 0.00 0.00 3,308,000.00 3,308,000.00 100.00000000% 1-X-IO 6.00000% 1,~~923~~903,~~237~~325.3480 1,~~903~~902,~~325~~887.8042 0.00 0.00 98.~~96470378~~94190992% 2-X-IO 6.00000% 764,~~565~~498.7062 ~~764~~750,~~498~~484.6288 0.00 0.00 9998.~~99118716~~15828588% 3-X-IO 6.00000% 348,~~632~~535.8829 348,~~535~~461.2947 0.00 0.00 99.~~97197339~~95079926% 4-X-IO 6.00000% 8,~~101~~079,~~697~~668.9586 87,~~079~~955,~~668~~330.8672 0.00 0.00 9998.~~72809231~~19337527% 5A-X-IO 6.00000% 7,~~965~~743,~~864~~609.3807 7,~~743~~666,~~609~~424.0760 0.00 0.00 9796.~~20990805~~24096771% 5B-X-IO 6.00000% ~~681,481.35~~ 680,516.26 668,875.94 0.00 0.00 9998.~~85843479~~15034315% 1-X-PO 0.00000% 0.00 0.00 10,~~120~~117.0049 10,~~117~~114.4996 99.~~97519763~~95019763% 2-X-PO 0.00000% 0.00 0.00 ~~712~~711,~~062~~899.0020 711,~~899~~818.2078 99.~~97713682~~96584286% 3-X-PO 0.00000% 0.00 0.00 ~~713,588.00~~ 711,162.74 710,896.45 99.~~66013162~~62281457% 4-X-PO 0.00000% 0.00 0.00 5,~~113~~105,~~188~~711.0044 5,~~105~~100,~~711~~146.4472 99.~~85377889~~74494816% 5A-X-PO 0.00000% 0.00 0.00 ~~916,021.00~~ 914,878.19 99886,660.~~87524194~~78 96.79480929% 5B-X-PO 0.00000% 0.00 0.00 54,~~346~~283.0090 54,~~283~~221.9079 99.~~88573216~~77144592%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1210,~~020~~417,~~938~~118.6273 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 018,923.0010 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 1210,~~020~~436,~~938~~041.6283 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 Total Administration Fees ~~197~~195,~~207~~691.9799 Payment of Interest and Principal 1110,~~823~~240,~~730~~349.6584 Total Withdrawals (Pool Distribution Amount) 1210,~~020~~436,~~938~~041.6283 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~197~~195,~~207~~691.9799 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~197~~195,~~207~~691.9799 *Servicer Payees include: BANK OF AMERICA (NY); NATIONAL CITY MTG CO; SUN TRUST MTG INC; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class 4-A-9 Rounding ~~999~~Account 868.9964 ~~131~~485.3523 0.00 ~~868~~383.~~64 Account~~41

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~014207~~013252% Weighted Average Net Coupon 5.~~764207~~763252% Weighted Average Pass-Through Rate 5.~~764207~~763252% Weighted Average Remaining Term ~~351~~350 Beginning Scheduled Collateral Loan Count 1,~~691~~682 Number Of Loans Paid In Full 98 Ending Scheduled Collateral Loan Count 1,~~682~~674 Beginning Scheduled Collateral Balance ~~946~~939,~~598~~321,~~200~~592.0058 Ending Scheduled Collateral Balance ~~939~~933,~~321~~593,~~592~~017.5810 Ending Actual Collateral Balance at 3130-~~Mar~~Apr-2006 ~~939~~934,~~951~~288,~~782~~568.6221 Monthly P&I Constant 5,~~581~~548,~~708~~563.1880 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 ~~837~~841,~~509~~582.9856 Unscheduled Principal 64,~~439~~886,~~098~~992.9992

Group Level Collateral Statement Group Group 1 Group 2 Collateral Description Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~428796~~429617 6.~~257790~~257881 Weighted Average Net Rate 6.~~178796~~179617 6.~~007790~~007881 Pass-Through Rate 6.~~178796~~179617 6.~~007790~~007881 Weighted Average Remaining Term ~~357~~356 ~~357~~356 Record Date 0304/3130/2006 0304/3130/2006 Principal And Interest Constant ~~343~~338,~~962~~886.3503 ~~210~~208,~~948~~888.4985 Beginning Loan Count ~~101~~100 ~~148~~147 Loans Paid in Full 10 12 Ending Loan Count 100 ~~147~~145 Beginning Scheduled Balance 6463,~~200~~241,~~172~~629.0208 40,~~451~~056,~~692~~148.1064 Ending Scheduled Balance 63,~~241~~229,~~629~~070.0874 4039,~~056~~645,~~148~~026.6442 Scheduled Principal 2036.8346 0.00 Unscheduled Principal ~~958~~12,~~522~~521.1188 ~~395~~411,~~543~~122.4622 Scheduled Interest ~~343~~338,~~941~~849.5257 ~~210~~208,~~948~~888.4985 Servicing Fees 13,~~375~~175.0434 8,~~427~~345.4403 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~330~~325,~~566~~674.4823 ~~202~~200,~~521~~543.0582 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Group 3 Group 4 Collateral Description Fixed 30 Year Mixed Fixed Weighted Average Coupon Rate 5.~~955900~~956087 6.~~060055~~059919 Weighted Average Net Rate 5.~~705900~~706087 5.~~810055~~809919 Pass-Through Rate 5.~~705900~~706087 5.~~810055~~809919 Weighted Average Remaining Term ~~356~~ 355 354 Record Date 0304/3130/2006 0304/3130/2006 Principal And Interest Constant ~~226~~225,~~365~~826.2350 1,879,~~280~~229.9087 Beginning Loan Count 74 540 Loans Paid in Full 0 02 Ending Loan Count 74 ~~540~~538 Beginning Scheduled Balance 45,~~608~~498,~~263~~291.9445 319,~~865~~103,~~226~~148.2971 Ending Scheduled Balance 45,~~498~~487,~~291~~501.4505 ~~319~~317,~~103~~169,~~148~~629.7169 Scheduled Principal 0.00 ~~263~~267,~~946~~780.9356 Unscheduled Principal ~~109~~10,~~972~~790.4940 ~~498~~1,~~130~~665,738.6546 Scheduled Interest ~~226~~225,~~365~~826.2350 1,~~615~~611,~~333~~449.9731 Servicing Fees 9,~~501~~478.7281 66,~~638~~479.5982 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 216,~~863~~347.5169 1,~~548~~544,~~695~~969.3849 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Group 6 Group 5A Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~525256~~525696 5.~~856615~~854470 Weighted Average Net Rate 6.~~275256~~275696 5.~~606615~~604470 Pass-Through Rate 6.~~275256~~275696 5.~~606615~~604470 Weighted Average Remaining Term ~~266~~264 ~~353~~352 Record Date 0304/3130/2006 0304/3130/2006 Principal And Interest Constant ~~315~~312,~~580~~805.5678 2,~~392~~370,~~737~~093.5769 Beginning Loan Count 8180 ~~686~~680 Loans Paid in Full 10 63 Ending Loan Count 80 ~~680~~677 Beginning Scheduled Balance 39,~~812~~277,~~384~~432.9938 ~~401~~396,~~042~~570,~~672~~781.1873 Ending Scheduled Balance 39,~~277~~163,~~432~~431.3842 ~~396~~393,~~570~~878,~~781~~155.7310 Scheduled Principal 99,~~092~~211.2296 435,~~443~~333.8178 Unscheduled Principal ~~435~~14,~~860~~789.3900 42,~~036~~257,~~446~~292.6485 Scheduled Interest ~~216~~213,~~488~~593.3482 1,~~957~~934,~~293~~759.7691 Servicing Fees 8,~~294~~182.2580 8382,~~550~~618.5691 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~208~~205,~~194~~411.0902 1,~~873~~852,~~743~~141.2000 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Group 5B Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~856407~~856384 6.~~014207~~013252 Weighted Average Net Rate 5.~~606407~~606384 5.~~764207~~763252 Pass-Through Rate 5.~~606407~~606384 5.~~764207~~763252 Weighted Average Remaining Term ~~351~~350 ~~351~~350 Record Date 0304/3130/2006 0304/3130/2006 Principal And Interest Constant 212,833.08 5,~~581~~548,~~708~~563.1880 Beginning Loan Count 61 1,~~691~~682 Loans Paid in Full 01 98 Ending Loan Count 6160 1,~~682~~674 Beginning Scheduled Balance 35,~~617~~574,~~790~~160.0359 ~~946~~939,~~598~~321,~~201~~592.5558 Ending Scheduled Balance 35,~~574~~020,~~160~~202.5968 ~~939~~933,~~321~~593,~~592~~017.5810 Scheduled Principal 39,~~006~~219.1980 ~~837~~841,~~509~~582.9856 Unscheduled Principal 4514,~~623~~738.2511 64,~~439~~886,~~098~~992.9992 Scheduled Interest 173,~~826~~613.8928 4,~~744~~706,~~198~~981.2024 Servicing Fees 7,~~420~~411.3728 ~~197~~195,~~207~~691.9799 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 166,~~406~~202.5200 4,~~546~~511,~~990~~289.2325 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Additional Reporting - Group Level Miscellaneous Reporting Group 1 CPR Percentage 160.~~515861~~237342% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~251208~~300493% Non-PO Loan Recovery Amount 0.00 PO Deferred Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~748792~~699507% Group 2 CPR Percentage 11.~~122882~~644364% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~310625~~343894% Non-PO Loan Recovery Amount 0.00 PO Deferred Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~689375~~656106% Group 3 CPR Percentage 20.~~855422~~284222% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~302564~~310494% Non-PO Loan Recovery Amount 0.00 PO Deferred Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~697436~~689506% Group 4 CPR Percentage 16.~~854370~~092291% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~302930~~308182% Non-PO Loan Recovery Amount 0.00 PO Deferred Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~697070~~691818% Group 6 CPR Percentage 120.~~403590~~452037% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~251212~~287290% Non-PO Loan Recovery Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~748788~~712710% Group 5A CPR Percentage 116.~~442941~~627656% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~257631~~290865% Non-PO Loan Recovery Amount 0.00 PO Deferred Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~742369~~709136% Group 5B CPR Percentage 016.~~155821~~062369% Subordinate Prepayment Percentage 0.000000% Subordinate Percentage 3.~~257402~~257826% Non-PO Loan Recovery Amount 0.00 PO Deferred Amount 0.00 PO Loan Recovery Amount 0.00 Senior Prepayment Percentage 100.000000% Senior Percentage 96.~~742598~~742174%

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 07 0 0 0 07 03,357,011.0007 0.00 0.00 0.00 03,357,011.0007 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 07 0 0 0 07 03,357,011.0007 0.00 0.00 0.00 03,357,011.0007 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~418160% 0.000000% 0.000000% 0.000000% 0.~~000000~~418160% 0.~~000000~~359312% 0.000000% 0.000000% 0.000000% 0.~~000000~~359312% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~418160% 0.000000% 0.000000% 0.000000% 0.~~000000~~418160% 0.~~000000~~359312% 0.000000% 0.000000% 0.000000% 0.~~000000~~359312%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 018,923.0010

Delinquency Status By ~~Group~~Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0650,000.00 0.00 0.00 0.00 0650,000.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0650,000.00 0.00 0.00 0.00 0650,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~351351% 0.000000% 0.000000% 0.000000% 01.~~000000~~351351% 01.~~000000~~428964% 0.000000% 0.000000% 0.000000% 01.~~000000~~428964% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~351351% 0.000000% 0.000000% 0.000000% 01.~~000000~~351351% 01.~~000000~~428964% 0.000000% 0.000000% 0.000000% 01.~~000000~~428964% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 04 0 0 0 04 01,670,468.0078 0.00 0.00 0.00 01,670,468.0078 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 04 0 0 0 04 01,670,468.0078 0.00 0.00 0.00 01,670,468.0078 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~743494% 0.000000% 0.000000% 0.000000% 0.~~000000~~743494% 0.~~000000~~526337% 0.000000% 0.000000% 0.000000% 0.~~000000~~526337% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~743494% 0.000000% 0.000000% 0.000000% 0.~~000000~~743494% 0.~~000000~~526337% 0.000000% 0.000000% 0.000000% 0.~~000000~~526337% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,036,542.0029 0.00 0.00 0.00 01,036,542.0029 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 02 0 0 0 02 01,036,542.0029 0.00 0.00 0.00 01,036,542.0029 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~295421% 0.000000% 0.000000% 0.000000% 0.~~000000~~295421% 0.~~000000~~262909% 0.000000% 0.000000% 0.000000% 0.~~000000~~262909% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~295421% 0.000000% 0.000000% 0.000000% 0.~~000000~~295421% 0.~~000000~~262909% 0.000000% 0.000000% 0.000000% 0.~~000000~~262909% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5B No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5B 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current REO Total ~~Sep~~Oct-05 0.000% Loans in REO 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5B 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5B 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5B MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR /(WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group 1 10 ~~945,000~~0.00 ~~945,000~~0.00 0 0.00 0.00 Group 2 12 ~~388~~406,~~000~~399.00 ~~388~~406,~~000~~399.00 0 0.00 0.00 Group 3 0 0.00 0.00 0 0.00 0.00 Group 4 02 01,421,000.00 01,417,354.0069 0 0.00 0.00 Group 6 10 ~~439,000~~0.00 ~~412,740~~0.5200 0 0.00 0.00 Group 5A 6 3 1,~~316~~677,~~917~~516.00 31,~~300~~667,~~703~~175.3505 0 0.00 0.00 Group 5B 01 0513,000.00 0509,823.0016 0 0.00 0.00 Total 98 54,~~088~~017,~~917~~915.00 54,~~046~~000,~~443~~751.8790 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 1312,~~522~~521.1188 Group 2 0 0.00 0.00 0 0.00 0.00 74,~~543~~723.4622 Group 3 0 0.00 0.00 0 0.00 0.00 ~~109~~10,~~972~~790.4940 Group 4 0 0.00 0.00 0 0.00 0.00 ~~498~~249,~~130~~306.6599 Group 6 0 0.00 0.00 0 0.00 0.00 2314,~~658~~789.9700 Group 5A 0 0.00 0.00 0 0.00 0.00 ~~739~~591,~~052~~871.8500 Group 5B 0 0.00 0.00 0 0.00 0.00 45,~~623~~453.2553 Total 0 0.00 0.00 0 0.00 0.00 1889,~~396,503~~456.7802

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 12 ~~0144206182~~0004406920 VAMA 7580.00 01-~~Jan~~Dec-~~2006~~2005 ~~945~~263,~~000~~999.00 ~~945~~263,~~000~~999.00 Group 2 ~~0004382132~~0060505716 CAVA 80.00 01-~~Dec~~Jan-~~2005~~2006 ~~388~~142,~~000~~400.00 ~~388~~142,~~000~~400.00 Group 64 ~~6835767341~~0004438197 CA 4974.6088 01-~~Oct~~Jan-~~2002~~2006 ~~439~~468,000.00 ~~412~~468,~~201~~000.4200 Group 5A4 ~~3303173169~~0202712766 FLCA 66.6688 01-~~Dec~~Jan-~~2005~~2006 ~~489~~953,~~917.00 487,511.71 Group 5A 6092728457 IL 80.00 01-Nov-2005 512,~~000.00 ~~508~~948,~~753~~431.9247 Group 5A ~~6265250081~~6008531920 MANY 7972.99 01-Nov-2005 ~~431~~500,000.00 ~~428~~496,~~572~~462.8198 Group 5A ~~6559377954~~6028117783 AZMD 7380.5700 01-Nov-2005 ~~618~~599,~~000~~992.00 ~~613~~595,~~419~~331.8321 Group 5A ~~6636325554~~6310256125 CAFL 5572.8919 01-Nov-2005 ~~503~~577,~~000~~524.00 ~~500~~573,~~028~~627.9566 Group 5A5B ~~6646942240~~6665086440 CA 7673.3029 01-~~Dec~~Nov-2005 ~~763~~513,000.00 ~~759~~509,~~106~~284.5758

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 12 ~~0144206182~~0004406920 Loan Paid in Full 0(1) 6.~~375~~500% 360 35 Group 2 ~~0004382132~~0060505716 Loan Paid in Full 0 6.~~250~~375% 360 4 Group 64 ~~6835767341~~0004438197 Loan Paid in Full 0 67.~~500~~000% 360 424 Group 5A4 ~~3303173169~~0202712766 Loan Paid in Full 0 6.~~125~~250% 360 4 Group 5A ~~6092728457~~6008531920 Loan Paid in Full 0 56.~~750~~000% 360 56 Group 5A ~~6265250081~~6028117783 Loan Paid in Full 0 65.~~375~~500% 360 56 Group 5A ~~6559377954~~6310256125 Loan Paid in Full 0 6.250% 360 ~~5 Group 5A 6636325554 Loan Paid in Full 0~~ 6~~.125%~~ ~~360 5~~ Group 5A5B ~~6646942240~~6665086440 Loan Paid in Full 0 65.~~125~~875% 360 46

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 0.~~681~~521% Current Month 76.~~871~~073% Current Month ~~610~~407.~~520~~471% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 7.871% N/A Apr-2006 610.520% N/A May-2006 6.073% N/A May-2006 407.471% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 10.~~493~~020% Current Month 160.~~516~~237% Current Month ~~2,761~~29.~~549~~739% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 16.516% N/A Apr-2006 2,761.549% N/A May-2006 0.237% N/A May-2006 29.739% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 01.~~978~~026% Current Month 11.~~123~~644% Current Month 1,~~696~~362.~~745~~259% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 11.123% N/A Apr-2006 1,696.745% N/A May-2006 11.644% N/A May-2006 1,362.259% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 0.~~241~~024% Current Month 20.~~855~~284% Current Month ~~391~~30.~~472~~581% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 2.855% N/A Apr-2006 391.472% N/A May-2006 0.284% N/A May-2006 30.581% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 0.~~156~~522% Current Month 16.~~854~~092% Current Month ~~271~~689.~~295~~220% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 1.854% N/A Apr-2006 271.295% N/A May-2006 6.092% N/A May-2006 689.220% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 SMM CPR PSA Current Month 10.~~098~~038% Current Month 120.~~404~~452% Current Month ~~206~~7.~~727~~534% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 12.404% N/A Apr-2006 206.727% N/A May-2006 0.452% N/A May-2006 7.534% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5A SMM CPR PSA Current Month 10.~~008~~570% Current Month 116.~~443~~628% Current Month ~~972~~481.~~526~~295% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 11.443% N/A Apr-2006 972.526% N/A May-2006 6.628% N/A May-2006 481.295% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5B SMM CPR PSA Current Month 01.~~013~~449% Current Month 016.~~156~~062% Current Month 121,113.~~573~~301% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.156% N/A Apr-2006 12.573% N/A May-2006 16.062% N/A May-2006 1,113.301% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 1 512,~~980~~469.7195 0.055 0 0.00 0.000 5.250 5.499 10 5,~~416~~411,~~933~~040.6526 0.~~577~~580 0 0.00 0.000 5.500 5.749 7776 41,~~671~~028,~~671~~264.8635 4.~~436~~395 0 0.00 0.000 5.750 5.999 ~~788~~787 ~~458~~456,~~291~~709,~~124~~978.1910 48.~~790~~920 0 0.00 0.000 6.000 6.249 ~~338~~337 ~~184~~183,~~171~~296,~~481~~031.8169 19.~~607~~633 1 485,~~640~~518.0584 0.768 6.250 6.499 ~~277~~274 ~~148~~146,~~514~~724,~~327~~816.8135 15.~~811~~716 56 35,~~472~~469,~~711~~692.3962 56.~~091~~097 6.500 6.749 ~~133~~132 71,~~969~~632,~~784~~044.6834 7.~~662~~673 34 22,~~302~~293,~~477~~059.6428 35.~~266~~258 6.750 6.999 46 21,~~951~~931,~~002~~266.3486 2.~~337~~349 6 3,281,200.00 5.~~188~~189 7.000 7.249 1110 65,~~172~~697,~~285~~105.5320 0.~~657~~610 2 1,049,600.00 1.660 7.250 7.499 0 0.00 0.000 0 0.00 0.000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 1 650,000.00 0.~~069~~070 1 650,000.00 1.028 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total 1,~~682~~674 ~~939~~933,~~321~~593,~~592~~017.5810 100.000 100 63,~~241~~229,~~629~~070.0874 100.000

Interest Rate Stratification (continued) Group 2 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 1 512,~~980~~469.7195 1.127 5.250 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.749 2 324,~~328~~169.4094 0.~~810~~818 1 646,000.00 1.420 5.750 5.999 22 6,214,~~512~~264.3697 15.~~515~~675 31 19,~~323~~317,~~877~~992.2409 42.~~472~~469 6.000 6.249 34 9,~~271~~270,~~779~~377.1896 23.~~147~~383 41 25,~~015~~011,~~433~~039.5001 54.~~981~~984 6.250 6.499 5453 14,~~399~~255,~~957~~338.8353 35.~~949~~957 0 0.00 0.000 6.500 6.749 2322 6,~~596~~332,~~695~~096.8353 1615.~~469~~972 0 0.00 0.000 6.750 6.999 11 3,047,~~875~~778.0449 7.~~609~~688 0 0.00 0.000 7.000 7.249 1 201,000.00 0.~~502~~507 0 0.00 0.000 7.250 7.499 0 0.00 0.000 0 0.00 0.000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~147~~145 4039,~~056~~645,~~148~~026.6442 100.000 74 45,~~498~~487,~~291~~501.4505 100.000

Interest Rate Stratification (continued) Group 4 Group 6 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 2 1,~~443~~442,~~381~~214.6439 0.~~452~~455 0 0.00 0.000 5.500 5.749 35 17,~~706~~687,~~751~~588.3734 5.~~549~~577 0 0.00 0.000 5.750 5.999 212 ~~124~~123,~~084~~948,~~506~~032.3151 3839.~~885~~079 1 ~~383~~381,~~886~~751.8184 0.~~977~~975 6.000 6.249 122 71,~~817~~547,~~636~~143.7594 22.~~506~~558 8 3,~~198~~182,~~821~~832.0084 8.~~144~~127 6.250 6.499 ~~110~~109 6766,~~490~~481,~~243~~133.9644 2120.~~150~~961 18 9,~~186~~151,~~116~~156.2299 23.~~388~~367 6.500 6.749 37 24,~~373~~353,~~345~~500.5218 7.~~638~~678 38 18,~~152~~108,~~278~~913.6807 46.~~216~~239 6.750 6.999 18 9,~~356~~348,~~460~~650.6858 2.~~932~~948 11 6,~~265~~253,~~466~~637.6279 15.~~952~~968 7.000 7.249 43 2,~~830~~361,~~822~~366.4831 0.~~887~~745 4 2,~~090~~085,~~863~~138.0589 5.~~323~~324 7.250 7.499 0 0.00 0.000 0 0.00 0.000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~540~~538 ~~319~~317,~~103~~169,~~148~~629.7169 100.000 80 39,~~277~~163,~~432~~431.3842 100.000

Interest Rate Stratification (continued) Group 5A Group 5B Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 7 3,~~481~~477,~~495~~342.2355 0.~~878~~883 1 ~~492~~491,~~056~~483.7832 1.~~383~~403 5.500 5.749 3736 2221,~~082~~459,~~270~~197.6224 5.~~568~~448 2 ~~912~~911,~~321~~308.4783 2.~~565~~602 5.750 5.999 480 ~~282~~281,~~439~~542,~~694~~378.8241 71.~~221~~480 4241 25,~~844~~305,~~646~~558.6528 72.~~650~~260 6.000 6.249 ~~119~~118 67,~~575~~001,~~725~~909.7262 17.~~040~~011 13 6,~~806~~797,~~445~~209.6148 19.~~133~~409 6.250 6.499 3635 2019,~~446~~852,~~608~~852.3300 5.~~156~~040 3 1,~~518~~514,~~690~~642.0877 4.~~269~~325 6.500 6.749 1 544,~~987~~475.0128 0.~~137~~138 0 0.00 0.000 6.750 6.999 0 0.00 0.000 0 0.00 0.000 7.000 7.249 0 0.00 0.000 0 0.00 0.000 7.250 7.499 0 0.00 0.000 0 0.00 0.000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~680~~677 ~~396~~393,~~570~~878,~~781~~155.7310 100.000 6160 35,~~574~~020,~~160~~202.5968 100.000

Supplemental Reporting Closing Date March 30, 2006 Determination Date With respect to each Remittance Date and for each Servicer, the following: Bank of America - 16th day (or, if such day is not a Business Day, the preceding Business Day). National City - 15th day (or, if such day is not a Business Day, the preceding Business Day). Sun Trust - 15th day (or, if such day is not a Business Day, the next Business Day). Washington Mutual - 13th day (or, if such day is not a Business Day, the next Business Day). Wells Fargo - The day before the Remittance Date (see below for Remittance Date information). Distribution Date The 25th day of each month beginning in April 2006 (or, if such day is not a Business Day, the next Business Day). Record Date The last day of the month (or, if such day is not a Business Day, the preceding Business Day) preceding the month of the related Distribution Date. ~~Remittance Date The 18th day of each month beginning in April 2006 (or, if such day is not a Business Day, the preceding Business Day).~~

Filing Compare · Banc of America Funding 2006-3 Trust