10-D 1 mam06002_10d-200606.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: May 26, 2006 to June 26, 2006 Commission File Number of issuing entity: 333-124678-26 MASTR Adjustable Rate Mortgages Trust 2006-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-124678 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) UBS Real Estate Securities Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196751 54-2196752 54-6709424 (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___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ A-LR _____ _____ __X___ ____________ A-UR _____ _____ __X___ ____________ P _____ _____ __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 June 26, 2006 a distribution was made to holders of MASTR Adjustable Rate Mortgages Trust 2006-2. 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 MASTR Adjustable Rate Mortgages Trust 2006-2, relating to the June 26, 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. MASTR Adjustable Rate Mortgages Trust 2006-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Beth Belfield Beth Belfield, Officer Date: July 3, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of MASTR Adjustable Rate Mortgages Trust 2006-2, relating to the June 26, 2006 distribution. EX-99.1 MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Distribution Date: 6/26/2006 MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Series 2006-2 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 576438AA3 4.~~69739~~69758% 8685,~~587~~995,~~000~~958.0005 ~~338~~336,~~944~~643.2182 1-A-2 576438AB1 4.~~69739~~69758% 6,~~517~~472,~~000~~515.0003 25,~~510~~337.7561 2-A-1 576438AC9 4.~~98406~~98287% ~~118~~116,~~149~~935,~~000~~672.0098 ~~490~~485,~~718~~562.4934 3-A-1 576438AD7 4.~~85146~~85117% ~~352~~351,~~665~~389,~~000~~402.0058 1,~~425~~420,~~782~~542.4069 3-A-2 576438AE5 4.~~85146~~85117% 13,~~284~~235,~~000~~951.0047 53,~~705~~508.6226 4-A-1 576438AF2 4.~~98914~~98915% 56,~~260~~150,~~000~~814.0096 233,~~907~~453.7586 4-A-2 576438AG0 4.~~98914~~98915% 2,~~119~~114,~~000~~887.0061 8,~~810~~792.0090 5-A-1 576438AH8 5.~~78681~~75664% 8078,~~915~~196,~~000~~785.0078 ~~390~~375,~~200~~125.0589 5-A-2 576438AJ4 5.~~78681~~75664% 32,~~048~~945,~~000~~607.0016 14,~~698~~130.5168 A-LR 576438AK1 4.~~69739~~70458% 500.00 0.2000 A-UR 576438AL9 4.~~69739~~70458% 500.00 0.2000 B-1 576438AM7 4.~~97363~~96982% 12,~~676~~671,~~000~~417.0028 52,~~538~~478.1389 B-2 576438AN5 4.~~97363~~96982% 5,~~219~~217,~~000~~113.0019 21,~~631~~606.1576 B-3 576438AP0 4.~~97363~~96982% 2,~~610~~609,~~000~~056.0041 10,~~817~~805.6545 B-4 576438AQ8 4.~~97363~~96982% 2,~~237~~236,~~000~~191.0026 9,~~271~~261.6822 B-5 576438AR6 4.~~97363~~96982% 1,~~864~~863,~~000~~326.0011 7,~~725~~717.7100 B-6 576438AS4 4.~~97363~~96982% 1,~~491~~490,~~297~~757.0086 6,~~180~~174.9700 P 576438AT2 0.00000% 0.00 0.00 Totals ~~745~~739,~~641~~525,~~397~~457.0073 3,~~090~~061,~~443~~141.4737

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~591~~1,~~041~~169,449.9569 0.00 8584,~~995~~826,~~958~~508.0536 ~~929~~1,~~986~~506,093.1651 0.00 1-A-2 4488,~~484~~019.9703 0.00 6,~~472~~384,~~515~~496.0300 69113,~~995~~356.7264 0.00 2-A-1 1960,~~213,327~~320.0284 0.00 ~~116~~115,~~935~~975,~~672~~352.9814 1,~~704~~445,~~045~~883.5118 0.00 3-A-1 13,~~275~~590,~~597~~795.4261 0.00 ~~351~~347,~~389~~798,~~402~~606.5897 25,~~701~~011,~~379~~338.8230 0.00 3-A-2 48135,~~048~~256.5320 0.00 13,~~235~~100,~~951~~695.4726 ~~101~~188,~~754~~764.1546 0.00 4-A-1 ~~109~~40,~~185~~512.0427 0.00 56,~~150~~110,~~814~~302.9669 ~~343~~273,~~092~~966.7913 0.00 4-A-2 41,~~112~~525.3987 0.00 2,~~114~~113,~~887~~361.6174 1210,~~922~~318.3977 0.00 5-A-1 2646,~~718,214~~453.2294 0.00 7877,~~196~~550,~~785~~331.7884 31,~~108~~021,~~414~~579.2783 0.00 5-A-2 ~~102~~24,~~392~~351.8438 0.00 2,~~945~~921,~~607~~255.1678 ~~117~~38,~~091~~482.3506 0.00 A-LR 500.00 0.00 0.00 500.2000 0.00 A-UR 500.00 0.00 0.00 500.2000 0.00 B-1 4,~~582~~634.7213 0.00 12,~~671~~666,~~417~~783.2815 57,~~120~~113.8502 0.00 B-2 1,~~886~~907.8198 0.00 5,~~217~~215,~~113~~205.1921 23,~~517~~514.9674 0.00 B-3 ~~943~~954.5917 0.00 2,~~609~~608,~~056~~102.4124 11,~~761~~759.2462 0.00 B-4 ~~808~~817.7481 0.00 2,~~236~~235,~~191~~373.2645 10,~~080~~079.4203 0.00 B-5 ~~673~~681.8945 0.00 1,~~863~~862,~~326~~644.1167 8,~~399~~398.6045 0.00 B-6 ~~539~~545.1419 0.00 1,490,~~757~~212.8666 6,~~720~~719.1119 0.00 P 0.00 0.00 0.00 0.00 0.00 Totals 6,~~115~~666,~~939~~225.2756 0.00 ~~739~~732,~~525~~859,~~457~~232.7316 9,~~206~~727,~~382~~366.7493 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 86,587,000.00 8685,~~587~~995,~~000~~958.0005 47,~~975~~776.2904 ~~543~~1,~~066~~121,673.6665 0.00 0.00 1-A-2 6,517,000.00 6,~~517~~472,~~000~~515.0003 3,~~610~~595.88 4084,~~874~~423.1015 0.00 0.00 2-A-1 118,149,000.00 ~~118~~116,~~149~~935,~~000~~672.0098 30,~~102~~140.3622 1930,~~183,224~~180.6662 0.00 0.00 3-A-1 352,665,000.00 ~~352~~351,~~665~~389,~~000~~402.0058 ~~131~~132,~~808~~716.4131 13,~~143~~458,~~789~~079.0230 0.00 0.00 3-A-2 13,284,000.00 13,~~284~~235,~~000~~951.0047 4,~~964~~999.8909 43130,~~083~~257.6411 0.00 0.00 4-A-1 56,260,000.00 56,~~260~~150,~~000~~814.0096 2627,~~665~~124.8209 8213,~~519~~388.2218 0.00 0.00 4-A-2 2,119,000.00 2,~~119~~114,~~000~~887.0061 1,~~004~~021.3561 ~~3,108~~504.0426 0.00 0.00 5-A-1 80,915,000.00 8078,~~915~~196,~~000~~785.0078 13,~~491~~567.91 2632,~~704,722~~886.3203 0.00 0.00 5-A-2 3,048,000.00 32,~~048~~945,~~000~~607.0016 ~~508~~511.2309 ~~101~~23,~~884~~840.6128 0.00 0.00 A-LR 50.00 500.00 40.0600 450.9400 0.00 0.00 A-UR 50.00 500.00 40.0600 450.9400 0.00 0.00 B-1 12,676,000.00 12,~~676~~671,~~000~~417.0028 4,~~582~~634.7213 0.00 0.00 0.00 B-2 5,219,000.00 5,~~219~~217,~~000~~113.0019 1,~~886~~907.8198 0.00 0.00 0.00 B-3 2,610,000.00 2,~~610~~609,~~000~~056.0041 ~~943~~954.5917 0.00 0.00 0.00 B-4 2,237,000.00 2,~~237~~236,~~000~~191.0026 ~~808~~817.7481 0.00 0.00 0.00 B-5 1,864,000.00 1,~~864~~863,~~000~~326.0011 ~~673~~681.8945 0.00 0.00 0.00 B-6 1,491,297.00 1,~~491~~490,~~297~~757.0086 ~~539~~545.1419 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 745,641,397.00 ~~745~~739,~~641~~525,~~397~~457.0073 ~~269~~270,~~575~~992.1597 56,~~846~~395,~~364~~232.1558 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 ~~591~~1,~~041~~169,449.9569 8584,~~995~~826,~~958~~508.0536 0.~~99317401~~97966795 ~~591~~1,~~041~~169,449.9569 1-A-2 4488,~~484~~019.9703 6,~~472~~384,~~515~~496.0300 0.~~99317401~~97966795 4488,~~484~~019.9703 2-A-1 1960,~~213,327~~320.0284 ~~116~~115,~~935~~975,~~672~~352.9814 0.~~98973054~~98160249 1960,~~213,327~~320.0284 3-A-1 13,~~275~~590,~~597~~795.4261 ~~351~~347,~~389~~798,~~402~~606.5897 0.~~99638298~~98620109 13,~~275~~590,~~597~~795.4261 3-A-2 48135,~~048~~256.5320 13,~~235~~100,~~951~~695.4726 0.~~99638298~~98620109 48135,~~048~~256.5320 4-A-1 ~~109~~40,~~185~~512.0427 56,~~150~~110,~~814~~302.9669 0.~~99805928~~99733919 ~~109~~40,~~185~~512.0427 4-A-2 41,~~112~~525.3987 2,~~114~~113,~~887~~361.6174 0.~~99805928~~99733919 41,~~112~~525.3987 5-A-1 2646,~~718,214~~453.2294 7877,~~196~~550,~~785~~331.7884 0.~~96640655~~95841725 2646,~~718,214~~453.2294 5-A-2 ~~102~~24,~~392~~351.8438 2,~~945~~921,~~607~~255.1678 0.~~96640655~~95841725 ~~102~~24,~~392~~351.8438 A-LR 500.00 0.00 0.00000000 500.00 A-UR 500.00 0.00 0.00000000 500.00 B-1 4,~~582~~634.7213 12,~~671~~666,~~417~~783.2815 0.~~99963847~~99927289 4,~~582~~634.7213 B-2 1,~~886~~907.8198 5,~~217~~215,~~113~~205.1921 0.~~99963847~~99927289 1,~~886~~907.8198 B-3 ~~943~~954.5917 2,~~609~~608,~~056~~102.4124 0.~~99963847~~99927289 ~~943~~954.5917 B-4 ~~808~~817.7481 2,~~236~~235,~~191~~373.2645 0.~~99963847~~99927289 ~~808~~817.7481 B-5 ~~673~~681.8945 1,~~863~~862,~~326~~644.1167 0.~~99963847~~99927289 ~~673~~681.8945 B-6 ~~539~~545.1419 1,490,~~757~~212.8666 0.~~99963848~~99927289 ~~539~~545.1419 P 0.00 0.00 0.00000000 0.00 Totals 6,~~115~~666,~~939~~225.2756 ~~739~~732,~~525~~859,~~457~~232.7316 0.~~99179775~~98285749 6,~~115~~666,~~939~~225.2756

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 86,587,000.00 ~~1000~~993.~~00000000~~17401053 0.~~55407036~~55176920 612.~~27191911~~95429626 0.00000000 1-A-2 6,517,000.00 ~~1000~~993.~~00000000~~17401105 0.~~55407089~~55176922 612.~~27191959~~95429646 0.00000000 2-A-1 118,149,000.00 ~~1000~~989.~~00000000~~73053500 0.~~25478303~~25510347 107.~~01468197~~87294535 0.00000000 3-A-1 352,665,000.00 ~~1000~~996.~~00000000~~38297699 0.~~37374962~~37632402 39.~~24327342~~80556420 0.00000000 3-A-2 13,284,000.00 ~~1000~~996.~~00000000~~38297727 0.~~37374962~~37632415 39.~~24327311~~80556384 0.00000000 4-A-1 56,260,000.00 ~~1000~~998.~~00000000~~05927764 0.~~47397476~~48212033 10.~~46674760~~23796978 0.00000000 4-A-2 2,119,000.00 ~~1000~~998.~~00000000~~05927796 0.~~47397357~~48211892 10.~~46674847~~23797074 0.00000000 5-A-1 80,915,000.00 ~~1000~~966.~~00000000~~40654736 0.~~16674177~~16768102 337.~~42671099~~82161565 0.00000000 5-A-2 3,048,000.00 ~~1000~~966.~~00000000~~40654856 0.~~16674213~~16768045 337.~~42670932~~82161417 0.00000000 A-LR 50.00 ~~1000~~0.00000000 810.~~20000000~~00000000 ~~918~~0.~~80000000~~00000000 0.00000000 A-UR 50.00 ~~1000~~0.00000000 810.~~20000000~~00000000 ~~918~~0.~~80000000~~00000000 0.00000000 B-1 12,676,000.00 ~~1000~~999.~~00000000~~63847270 0.~~36152730~~36558299 0.00000000 0.00000000 B-2 5,219,000.00 ~~1000~~999.~~00000000~~63847289 0.~~36152711~~36558345 0.00000000 0.00000000 B-3 2,610,000.00 ~~1000~~999.~~00000000~~63847126 0.~~36152874~~36558238 0.00000000 0.00000000 B-4 2,237,000.00 ~~1000~~999.~~00000000~~63847117 0.~~36152883~~36558337 0.00000000 0.00000000 B-5 1,864,000.00 ~~1000~~999.~~00000000~~63847103 0.~~36152897~~36558476 0.00000000 0.00000000 B-6 1,491,297.00 ~~1000~~999.~~00000000~~63847577 0.~~36152423~~36558110 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 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 613.~~82598947~~50606546 ~~993~~979.~~17401053~~66794507 0.~~99317401~~97966795 613.~~82598947~~50606546 1-A-2 0.00000000 613.~~82598895~~50606567 ~~993~~979.~~17401105~~66794537 0.~~99317401~~97966795 613.~~82598895~~50606567 2-A-1 0.00000000 108.~~26946500~~12804882 ~~989~~981.~~73053500~~60248618 0.~~98973054~~98160249 108.~~26946500~~12804882 3-A-1 0.00000000 310.~~61702301~~18188822 ~~996~~986.~~38297699~~20108877 0.~~99638298~~98620109 310.~~61702301~~18188822 3-A-2 0.00000000 310.~~61702273~~18188799 ~~996~~986.~~38297727~~20108853 0.~~99638298~~98620109 310.~~61702273~~18188799 4-A-1 0.00000000 10.~~94072236~~72009012 ~~998~~997.~~05927764~~33918752 0.~~99805928~~99733919 10.~~94072236~~72009012 4-A-2 0.00000000 10.~~94072204~~72008966 ~~998~~997.~~05927796~~33918830 0.~~99805928~~99733919 10.~~94072204~~72008966 5-A-1 0.00000000 337.~~59345264~~98929667 ~~966~~958.~~40654736~~41725070 0.~~96640655~~95841725 337.~~59345264~~98929667 5-A-2 0.00000000 337.~~59345144~~98929790 ~~966~~958.~~40654856~~41725066 0.~~96640655~~95841725 337.~~59345144~~98929790 A-LR 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 A-UR 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 B-1 0.00000000 0.~~36152730~~36558299 999.~~63847270~~27288971 0.~~99963847~~99927289 0.~~36152730~~36558299 B-2 0.00000000 0.~~36152711~~36558345 999.~~63847289~~27288944 0.~~99963847~~99927289 0.~~36152711~~36558345 B-3 0.00000000 0.~~36152874~~36558238 999.~~63847126~~27288889 0.~~99963847~~99927289 0.~~36152874~~36558238 B-4 0.00000000 0.~~36152883~~36558337 999.~~63847117~~27288780 0.~~99963847~~99927289 0.~~36152883~~36558337 B-5 0.00000000 0.~~36152897~~36558476 999.~~63847103~~27289163 0.~~99963847~~99927289 0.~~36152897~~36558476 B-6 0.00000000 0.~~36152423~~36558110 999.~~63847577~~27288796 0.~~99963848~~99927289 0.~~36152423~~36558110 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes 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 0405/01/06 - 0405/30/06 30 4.~~69739~~69758% 8685,~~587~~995,~~000~~958.0005 ~~338~~336,~~944~~643.2182 0.00 1-A-2 0405/01/06 - 0405/30/06 30 4.~~69739~~69758% 6,~~517~~472,~~000~~515.0003 25,~~510~~337.7561 0.00 2-A-1 0405/01/06 - 0405/30/06 30 4.~~98406~~98287% ~~118~~116,~~149~~935,~~000~~672.0098 ~~490~~485,~~718~~562.4934 0.00 3-A-1 0405/01/06 - 0405/30/06 30 4.~~85146~~85117% ~~352~~351,~~665~~389,~~000~~402.0058 1,~~425~~420,~~782~~542.4069 0.00 3-A-2 0405/01/06 - 0405/30/06 30 4.~~85146~~85117% 13,~~284~~235,~~000~~951.0047 53,~~705~~508.6226 0.00 4-A-1 0405/01/06 - 0405/30/06 30 4.~~98914~~98915% 56,~~260~~150,~~000~~814.0096 233,~~907~~453.7586 0.00 4-A-2 0405/01/06 - 0405/30/06 30 4.~~98914~~98915% 2,~~119~~114,~~000~~887.0061 8,~~810~~792.0090 0.00 5-A-1 0405/01/06 - 0405/30/06 30 5.~~78681~~75664% 8078,~~915~~196,~~000~~785.0078 ~~390~~375,~~200~~125.0589 0.00 5-A-2 0405/01/06 - 0405/30/06 30 5.~~78681~~75664% 32,~~048~~945,~~000~~607.0016 14,~~698~~130.5168 0.00 A-LR 04N/~~01/06~~A ~~- 04~~N/~~30/06~~A 30 4.~~69739~~70458% 500.00 0.2000 0.00 A-UR 04N/~~01/06~~A ~~- 04~~N/~~30/06~~A 30 4.~~69739~~70458% 500.00 0.2000 0.00 B-1 0405/01/06 - 0405/30/06 30 4.~~97363~~96982% 12,~~676~~671,~~000~~417.0028 52,~~538~~478.1389 0.00 B-2 0405/01/06 - 0405/30/06 30 4.~~97363~~96982% 5,~~219~~217,~~000~~113.0019 21,~~631~~606.1576 0.00 B-3 0405/01/06 - 0405/30/06 30 4.~~97363~~96982% 2,~~610~~609,~~000~~056.0041 10,~~817~~805.6545 0.00 B-4 0405/01/06 - 0405/30/06 30 4.~~97363~~96982% 2,~~237~~236,~~000~~191.0026 9,~~271~~261.6822 0.00 B-5 0405/01/06 - 0405/30/06 30 4.~~97363~~96982% 1,~~864~~863,~~000~~326.0011 7,~~725~~717.7100 0.00 B-6 0405/01/06 - 0405/30/06 30 4.~~97363~~96982% 1,~~491~~490,~~297~~757.0086 6,~~180~~174.9700 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~090~~061,~~443~~141.4737 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 ~~338~~336,~~944~~643.2182 0.00 8584,~~995~~826,~~958~~508.0536 1-A-2 0.00 0.00 25,~~510~~337.7561 0.00 6,~~472~~384,~~515~~496.0300 2-A-1 0.00 0.00 ~~490~~485,~~718~~562.4934 0.00 ~~116~~115,~~935~~975,~~672~~352.9814 3-A-1 0.00 0.00 1,~~425~~420,~~782~~542.4069 0.00 ~~351~~347,~~389~~798,~~402~~606.5897 3-A-2 0.00 0.00 53,~~705~~508.6226 0.00 13,~~235~~100,~~951~~695.4726 4-A-1 0.00 0.00 233,~~907~~453.7586 0.00 56,~~150~~110,~~814~~302.9669 4-A-2 0.00 0.00 8,~~810~~792.0090 0.00 2,~~114~~113,~~887~~361.6174 5-A-1 0.00 0.00 ~~390~~375,~~200~~125.0589 0.00 7877,~~196~~550,~~785~~331.7884 5-A-2 0.00 0.00 14,~~698~~130.5168 0.00 2,~~945~~921,~~607~~255.1678 A-LR 0.00 0.00 0.2000 0.00 0.00 A-UR 0.00 0.00 0.2000 0.00 0.00 B-1 0.00 0.00 52,~~538~~478.1389 0.00 12,~~671~~666,~~417~~783.2815 B-2 0.00 0.00 21,~~631~~606.1576 0.00 5,~~217~~215,~~113~~205.1921 B-3 0.00 0.00 10,~~817~~805.6545 0.00 2,~~609~~608,~~056~~102.4124 B-4 0.00 0.00 9,~~271~~261.6822 0.00 2,~~236~~235,~~191~~373.2645 B-5 0.00 0.00 7,~~725~~717.7100 0.00 1,~~863~~862,~~326~~644.1167 B-6 0.00 0.00 6,~~180~~174.9700 0.00 1,490,~~757~~212.8666 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~090~~061,~~443~~141.4737 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 86,587,000.00 4.~~69739~~69758% ~~1000~~993.~~00000000~~17401053 3.~~91449305~~88792567 0.00000000 1-A-2 6,517,000.00 4.~~69739~~69758% ~~1000~~993.~~00000000~~17401105 3.~~91449286~~88792543 0.00000000 2-A-1 118,149,000.00 4.~~98406~~98287% ~~1000~~989.~~00000000~~73053500 4.~~15338674~~10974566 0.00000000 3-A-1 352,665,000.00 4.~~85146~~85117% ~~1000~~996.~~00000000~~38297699 4.~~04288035~~02802288 0.00000000 3-A-2 13,284,000.00 4.~~85146~~85117% ~~1000~~996.~~00000000~~38297727 4.~~04288016~~02802319 0.00000000 4-A-1 56,260,000.00 4.~~98914~~98915% ~~1000~~998.~~00000000~~05927764 4.~~15762087~~14955315 0.00000000 4-A-2 2,119,000.00 4.~~98914~~98915% ~~1000~~998.~~00000000~~05927796 4.~~15762152~~14955168 0.00000000 5-A-1 80,915,000.00 5.~~78681~~75664% ~~1000~~966.~~00000000~~40654736 4.~~82234505~~63604882 0.00000000 5-A-2 3,048,000.00 5.~~78681~~75664% ~~1000~~966.~~00000000~~40654856 4.~~82234580~~63604987 0.00000000 A-LR 50.00 4.~~69739~~70458% ~~1000~~0.00000000 40.00000000 0.00000000 A-UR 50.00 4.~~69739~~70458% ~~1000~~0.00000000 40.00000000 0.00000000 B-1 12,676,000.00 4.~~97363~~96982% ~~1000~~999.~~00000000~~63847270 4.~~14469312~~14001972 0.00000000 B-2 5,219,000.00 4.~~97363~~96982% ~~1000~~999.~~00000000~~63847289 4.~~14469247~~14001916 0.00000000 B-3 2,610,000.00 4.~~97363~~96982% ~~1000~~999.~~00000000~~63847126 4.~~14469349~~14001916 0.00000000 B-4 2,237,000.00 4.~~97363~~96982% ~~1000~~999.~~00000000~~63847117 4.~~14469379~~14001788 0.00000000 B-5 1,864,000.00 4.~~97363~~96982% ~~1000~~999.~~00000000~~63847103 4.~~14469421~~14002146 0.00000000 B-6 1,491,297.00 4.~~97363~~96982% ~~1000~~999.~~00000000~~63847577 4.~~14469418~~14002040 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 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 3.~~91449305~~88792567 0.00000000 ~~993~~979.~~17401053~~66794507 1-A-2 0.00000000 0.00000000 3.~~91449286~~88792543 0.00000000 ~~993~~979.~~17401105~~66794537 2-A-1 0.00000000 0.00000000 4.~~15338674~~10974566 0.00000000 ~~989~~981.~~73053500~~60248618 3-A-1 0.00000000 0.00000000 4.~~04288035~~02802288 0.00000000 ~~996~~986.~~38297699~~20108877 3-A-2 0.00000000 0.00000000 4.~~04288016~~02802319 0.00000000 ~~996~~986.~~38297727~~20108853 4-A-1 0.00000000 0.00000000 4.~~15762087~~14955315 0.00000000 ~~998~~997.~~05927764~~33918752 4-A-2 0.00000000 0.00000000 4.~~15762152~~14955168 0.00000000 ~~998~~997.~~05927796~~33918830 5-A-1 0.00000000 0.00000000 4.~~82234505~~63604882 0.00000000 ~~966~~958.~~40654736~~41725070 5-A-2 0.00000000 0.00000000 4.~~82234580~~63604987 0.00000000 ~~966~~958.~~40654856~~41725066 A-LR 0.00000000 0.00000000 40.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 40.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 4.~~14469312~~14001972 0.00000000 999.~~63847270~~27288971 B-2 0.00000000 0.00000000 4.~~14469247~~14001916 0.00000000 999.~~63847289~~27288944 B-3 0.00000000 0.00000000 4.~~14469349~~14001916 0.00000000 999.~~63847126~~27288889 B-4 0.00000000 0.00000000 4.~~14469379~~14001788 0.00000000 999.~~63847117~~27288780 B-5 0.00000000 0.00000000 4.~~14469421~~14002146 0.00000000 999.~~63847103~~27289163 B-6 0.00000000 0.00000000 4.~~14469418~~14002040 0.00000000 999.~~63847577~~27288796 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 9,~~388~~923,~~024~~977.1830 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 2711,~~959~~454.3732 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 9,~~415~~935,~~983~~431.5562 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~209~~208,~~600~~064.8169 Payment of Interest and Principal 9,~~206~~727,~~382~~366.7493 Total Withdrawals (Pool Distribution Amount) 9,~~415~~935,~~983~~431.5562 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~209~~208,~~600~~064.8169 Lender Paid Mortgage Insurance 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~209~~208,~~600~~064.8169 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; PHH US MTG CORP; PROVIDENT BANK; WELLS FARGO BANK, N.A.

~~Reserve~~COLLATERAL ~~and~~STATEMENT ~~Guaranty~~Collateral ~~Funds~~Description ~~Account~~Mixed ~~Name~~ARM Weighted Average Gross Coupon 5.304817% Weighted Average Net Coupon 4.967198% Weighted Average Pass-Through Rate 4.967198% Weighted Average Remaining Term 351 Beginning ~~Current~~Scheduled ~~Current~~Collateral Loan Count 1,635 Number Of Loans Paid In Full 14 Ending Scheduled Collateral Loan Count 1,621 Beginning Scheduled Collateral Balance ~~Withdrawals~~739,525,458.46 ~~Deposits~~Ending Scheduled Collateral Balance ~~Initial~~732,859,232.92 ~~Deposit~~Ending ~~Reserve~~Actual ~~Fund~~Collateral Balance at 31-May-2006 ~~UBS~~733,077,735.66 2Monthly P&I Constant 3,~~095~~540,197.23 Special Servicing Fee 0.00 ~~2,095~~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 270,991.50 Unscheduled Principal 6,395,234.04

~~COLLATERAL~~Group ~~STATEMENT~~Level Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average ~~Gross~~ Coupon Rate 5.~~310949%~~049122 5.339227 Weighted Average Net ~~Coupon~~Rate 4.~~973628%~~697576 ~~Weighted~~4.982865 ~~Average~~ Pass-Through Rate 4.~~973627%~~697576 4.982865 Weighted Average Remaining Term ~~352~~345 ~~Beginning~~351 ~~Scheduled~~Record ~~Collateral~~Date ~~Loan~~05/31/2006 ~~Count~~05/31/2006 1Principal And Interest Constant 456,~~648~~514.62 ~~Number~~570,594.49 OfBeginning Loan Count 223 408 Loans Paid Inin Full 133 3 Ending ~~Scheduled Collateral~~ Loan Count ~~1,635~~220 405 Beginning Scheduled ~~Collateral~~ Balance ~~745~~95,~~641~~842,~~397~~743.0190 121,219,940.56 Ending Scheduled ~~Collateral~~ Balance ~~739~~94,~~525~~583,~~458~~400.4657 ~~Ending~~120,258,515.45 ~~Actual~~Scheduled ~~Collateral~~Principal ~~Balance~~53,246.53 at31,243.88 ~~30-Apr-2006~~Unscheduled ~~739~~Principal 1,~~747~~206,~~919~~096.8680 ~~Monthly~~930,181.23 ~~P&I~~Scheduled ~~Constant~~Interest 3403,~~569~~268.09 539,~~618~~350.9961 ~~Special~~Servicing Fees 28,077.65 35,998.41 Master Servicing ~~Fee~~Fees 0.00 ~~Prepayment~~0.00 ~~Penalty~~Trustee ~~Waived~~Fee 0.00 0.00 FRY Amount 0.00 ~~Prepayment~~0.00 ~~Penalty~~Special ~~Waived~~Hazard ~~Count~~Fee 0.00 ~~Prepayment~~0.00 ~~Penalty~~Other ~~Paid~~Fee ~~Amount~~0.00 0.00 ~~Prepayment~~Pool ~~Penalty~~Insurance ~~Paid~~Fee ~~Count~~0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 375,190.44 503,352.20 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 ~~Scheduled~~0.00 ~~Principal~~Percentage ~~269,575~~of Cumulative Losses 0.140000 ~~Unscheduled~~0.0000 ~~Principal~~Prepayment ~~5,844,269~~Penalty Waived Amount 0.1500 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 13 Group 24 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~049050~~201556 5.~~340607~~246498 Weighted Average Net Rate 4.~~697391~~851174 4.~~984063~~989146 Pass-Through Rate 4.~~697391~~851174 4.~~984063~~989145 Weighted Average Remaining Term ~~346~~351 ~~352~~350 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~459~~1,~~409~~780,751.8486 ~~576~~293,~~089~~164.0026 Beginning Loan Count ~~226~~677 ~~412~~194 Loans Paid in Full 37 40 Ending Loan Count ~~223~~670 ~~408~~194 Beginning Scheduled Balance 96377,~~480~~893,~~241~~003.7457 ~~122~~60,~~434~~382,~~359~~255.4273 Ending Scheduled Balance 95374,~~842~~161,~~743~~940.9070 ~~121~~60,~~219~~339,~~940~~195.5617 Scheduled Principal 53142,~~465~~725.2061 3129,~~194~~168.2012 Unscheduled Principal ~~584~~3,~~032~~588,337.6426 113,~~183,224~~892.6644 Scheduled Interest ~~405~~1,~~944~~638,026.6425 ~~544~~263,~~894~~996.8014 Servicing Fees 28110,~~273~~339.4903 3612,~~377~~949.6559 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 ~~377~~1,~~671~~527,687.1522 ~~508~~251,~~517~~046.1555 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 35 ~~Group~~Total 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 56.~~201714~~051700 5.~~246486~~304817 Weighted Average Net Rate 45.~~851456~~756644 4.~~989144~~967198 Pass-Through Rate 45.~~851456~~756644 4.~~989144~~967198 Weighted Average Remaining Term ~~352~~358 351 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant 1439,~~785,569~~172.2500 ~~293~~3,~~169~~540,197.1023 Beginning Loan Count ~~679~~133 ~~194~~1,635 Loans Paid in Full 21 014 Ending Loan Count ~~677~~132 ~~194~~1,621 Beginning Scheduled Balance ~~379~~84,~~221~~187,~~610~~514.1670 60739,~~496~~525,~~556~~458.8346 Ending Scheduled Balance ~~377~~83,~~893~~516,~~003~~181.5703 60732,~~382~~859,~~255~~232.7392 Scheduled Principal ~~141~~14,~~733~~607.9336 28270,~~673~~991.8450 Unscheduled Principal 1656,~~186,872~~726.6631 856,~~627~~395,234.2604 Scheduled Interest 1424,~~643,835~~564.3264 ~~264~~3,~~495~~269,205.2673 Servicing Fees ~~110~~20,~~687~~700.9001 12208,~~973~~064.5569 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 1403,~~533,147~~864.4263 ~~251~~3,~~521~~061,141.7104 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 5 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.080562 5.310949 Weighted Average Net Rate 5.786953 4.973628 Pass-Through Rate 5.786953 4.973627 Weighted Average Remaining Term 359 352 Record Date 04/30/2006 04/30/2006 Principal And Interest Constant 455,381.80 3,569,618.99 Beginning Loan Count 137 1,648 Loans Paid in Full 4 13 Ending Loan Count 133 1,635 Beginning Scheduled Balance 87,006,534.60 745,639,302.75 Ending Scheduled Balance 84,187,514.70 739,525,458.46 Scheduled Principal 14,507.97 269,575.14 Unscheduled Principal 2,804,511.93 5,844,269.15 Scheduled Interest 440,873.83 3,300,043.85 Servicing Fees 21,288.22 209,600.81 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 419,585.61 3,090,443.04 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 Structural Reporting Group 1 Senior Percentage 96.~~500691~~479367% Subordinate Percentage 3.~~499309~~520633% Senior Prepayment Percentage 100.000000% Group 2 Senior Percentage 96.~~499872~~465707% Subordinate Percentage 3.~~500128~~534293% Senior Prepayment Percentage 100.000000% Group 3 Senior Percentage 96.~~500039~~489046% Subordinate Percentage 3.~~499961~~510954% Senior Prepayment Percentage 100.000000% Group 4 Senior Percentage 96.~~499707~~494743% Subordinate Percentage 3.~~500293~~505257% Senior Prepayment Percentage 100.000000% Group 5 Senior Percentage 96.~~499624~~382929% Subordinate Percentage 3.~~500376~~617071% Senior Prepayment Percentage 100.000000%

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 166 0 0 0 16 6 2,~~220~~595,~~617~~701.8391 0.00 0.00 0.00 62,~~220~~595,~~617~~701.8391 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 166 0 0 0 16 6 2,~~220~~595,~~617~~701.8391 0.00 0.00 0.00 62,~~220~~595,~~617~~701.8391 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.~~978593~~370142% 0.000000% 0.000000% 0.000000% 0.~~978593~~370142% 0.~~840910~~354083% 0.000000% 0.000000% 0.000000% 0.~~840910~~354083% 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.~~978593~~370142% 0.000000% 0.000000% 0.000000% 0.~~978593~~370142% 0.~~840910~~354083% 0.000000% 0.000000% 0.000000% 0.~~840910~~354083%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2711,~~959~~454.3732

Delinquency Status By 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 40 0 0 0 40 ~~1,329,254~~0.4000 0.00 0.00 0.00 ~~1,329,254~~0.4000 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 40 0 0 0 40 ~~1,329,254~~0.4000 0.00 0.00 0.00 ~~1,329,254~~0.4000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~793722~~000000% 0.000000% 0.000000% 0.000000% 10.~~793722~~000000% 10.~~386241~~000000% 0.000000% 0.000000% 0.000000% 10.~~386241~~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 10.~~793722~~000000% 0.000000% 0.000000% 0.000000% 10.~~793722~~000000% 10.~~386241~~000000% 0.000000% 0.000000% 0.000000% 10.~~386241~~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 42 0 0 0 42 1656,~~176,000~~779.7221 0.00 0.00 0.00 1656,~~176,000~~779.7221 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 42 0 0 0 42 1656,~~176,000~~779.7221 0.00 0.00 0.00 1656,~~176,000~~779.7221 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~980392~~493827% 0.000000% 0.000000% 0.000000% 0.~~980392~~493827% 0.~~969946~~546033% 0.000000% 0.000000% 0.000000% 0.~~969946~~546033% 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.~~980392~~493827% 0.000000% 0.000000% 0.000000% 0.~~980392~~493827% 0.~~969946~~546033% 0.000000% 0.000000% 0.000000% 0.~~969946~~546033% 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 4 0 0 0 4 1,~~990~~938,~~131~~922.2470 0.00 0.00 0.00 1,~~990~~938,~~131~~922.2470 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 4 0 0 0 4 1,~~990~~938,~~131~~922.2470 0.00 0.00 0.00 1,~~990~~938,~~131~~922.2470 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~590842~~597015% 0.000000% 0.000000% 0.000000% 0.~~590842~~597015% 0.~~526472~~518040% 0.000000% 0.000000% 0.000000% 0.~~526472~~518040% 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.~~590842~~597015% 0.000000% 0.000000% 0.000000% 0.~~590842~~597015% 0.~~526472~~518040% 0.000000% 0.000000% 0.000000% 0.~~526472~~518040% 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 30 0 0 0 30 ~~1,141,201~~0.4700 0.00 0.00 0.00 ~~1,141,201~~0.4700 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 30 0 0 0 30 ~~1,141,201~~0.4700 0.00 0.00 0.00 ~~1,141,201~~0.4700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~546392~~000000% 0.000000% 0.000000% 0.000000% 10.~~546392~~000000% 10.~~889304~~000000% 0.000000% 0.000000% 0.000000% 10.~~889304~~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 10.~~546392~~000000% 0.000000% 0.000000% 0.000000% 10.~~546392~~000000% 10.~~889304~~000000% 0.000000% 0.000000% 0.000000% 10.~~889304~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 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 10 0 0 0 10 ~~584,030~~0.00 0.00 0.00 0.00 ~~584,030~~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 10 0 0 0 10 ~~584,030~~0.00 0.00 0.00 0.00 ~~584,030~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~751880~~000000% 0.000000% 0.000000% 0.000000% 0.~~751880~~000000% 0.~~693635~~000000% 0.000000% 0.000000% 0.000000% 0.~~693635~~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.~~751880~~000000% 0.000000% 0.000000% 0.000000% 0.~~751880~~000000% 0.~~693635~~000000% 0.000000% 0.000000% 0.000000% 0.~~693635~~000000%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.01341127% 100,000.00 0.~~01352218~~01364519% Fraud 7,504,334.00 1.00642669% 7,504,334.00 1.~~01474992~~02398028% Special Hazard 4,077,142.00 0.54679663% 4,077,142.00 0.~~55131868~~55633358% Limit of Subordinate's Exposure to Certain Types of Losses

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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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 5 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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 3 ~~579~~1,216,000.00 ~~574~~1,~~454~~197,001.7154 0 0.00 0.00 Group 2 43 1919,~~149,~~000.00 1915,~~147,820~~357.7923 0 0.00 0.00 Group 3 27 13,~~057~~451,~~500~~770.00 13,~~057~~442,~~327~~724.7225 0 0.00 0.00 Group 4 0 0.00 0.00 0 0.00 0.00 Group 5 41 2527,~~796,900~~980.00 2527,~~796,900~~980.00 0 0.00 0.00 Total 1314 56,~~582~~114,~~400~~750.00 56,~~576~~083,~~503~~063.2202 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 0.00 109,~~040~~565.57 Group 2 0 0.00 0.00 0 0.00 0.00 3515,~~513~~283.5389 Group 3 0 0.00 0.00 0 0.00 0.00 ~~129~~146,~~545~~124.1318 Group 4 0 0.00 0.00 0 0.00 0.00 8513,~~627~~892.2644 Group 5 0 0.00 0.00 0 0.00 0.00 7128,~~611~~746.9331 Total 0 0.00 0.00 0 0.00 0.00 ~~268~~313,~~338~~612.4239

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0415020140~~0123010886 AZCA 7278.6305 01-~~May~~Oct-~~2005~~2002 ~~207~~320,000.00 ~~207~~300,~~000~~615.0016 Group 1 ~~3715020079~~0715020076 NVCA 5674.9429 01-~~May~~Apr-2005 ~~205~~416,000.00 ~~201~~415,~~410~~916.5807 Group 1 ~~4715070028~~4615050019 ILGA 7980.1500 01-~~Oct~~Jul-2005 ~~167~~480,000.00 ~~165~~480,~~581~~000.4900 Group 2 ~~0715120025~~0146165006 CANH 1780.1400 01-~~Mar~~Oct-~~2006~~2005 ~~120~~396,000.00 ~~119~~391,~~672~~934.7904 Group 2 ~~4515060060~~2815050068 CARI 6270.5000 01-Aug-2005 ~~325~~273,000.00 ~~324~~272,~~985~~963.2630 Group 2 ~~7715050005~~3415100031 CACT 7472.89 01-~~Jul~~Jan-~~2005~~2006 ~~337~~250,000.00 ~~336~~250,~~053~~000.0800 Group 23 ~~8515090018~~0124660929 TNCA 5080.2700 01-~~Nov~~Jan-~~2005~~2004 ~~367~~620,000.00 ~~367~~619,~~000~~371.0086 Group 3 ~~0145672176~~0146049978 KSVA 7580.00 01-~~Aug~~Sep-2005 ~~607~~518,~~500~~000.00 ~~607~~517,~~327~~571.5343 Group 3 ~~1515050012~~0146220421 CA 6780.8400 01-~~Jul~~Oct-2005 ~~450~~459,~~000~~920.00 ~~450~~459,~~000~~920.00 Group 53 ~~0117614027~~1315060042 CAWA 80.00 01-~~Apr~~Aug-~~2006~~2005 ~~816~~471,~~000~~450.00 ~~816~~468,998.59 Group 3 2915090002 CA 73.89 01-Nov-2005 484,000.00 479,984.11 Group 53 ~~0117782341~~3515050005 COMN 7980.1200 01-~~Apr~~Jul-~~2006~~2005 ~~458~~418,~~900~~400.00 ~~458~~416,~~900~~367.0009 Group 53 ~~0127673298~~4515050012 CA 8079.0056 01-~~Apr~~Jul-~~2006~~2005 ~~742~~480,000.00 ~~742~~480,000.00 Group 5 ~~0127842360~~0118226590 CAMD 80.00 01-Apr-2006 ~~780~~527,~~000~~980.00 ~~780~~527,~~000~~980.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0415020140~~0123010886 Loan Paid in Full 0 54.~~000~~875% 360 1244 Group 1 ~~3715020079~~0715020076 Loan Paid in Full 01 4.~~500~~625% 360 1214 Group 1 ~~4715070028~~4615050019 Loan Paid in Full 0 54.~~750~~125% 360 711 Group 2 ~~0715120025~~0146165006 Loan Paid in Full 0 65.~~500~~375% 360 28 Group 2 ~~4515060060~~2815050068 Loan Paid in Full 0(1) 5.~~250~~500% 360 910 Group 2 ~~7715050005~~3415100031 Loan Paid in Full 0 5.500% 360 105 Group 23 ~~8515090018~~0124660929 Loan Paid in Full 0 5.~~375~~250% 360 629 Group 3 ~~0145672176~~0146049978 Loan Paid in Full 0 5.~~250~~375% 360 9 Group 3 ~~1515050012~~0146220421 Loan Paid in Full 0 5.250% 360 108 Group 53 ~~0117614027~~1315060042 Loan Paid in Full 0 64.625% 360 110 Group 53 ~~0117782341~~2915090002 Loan Paid in Full 0 65.~~125~~875% 360 7 Group 3 3515050005 Loan Paid in Full (1) 4.875% 360 11 Group 53 ~~0127673298~~4515050012 Loan Paid in Full 0 75.~~375~~625% 360 111 Group 5 ~~0127842360~~0118226590 Loan Paid in Full 0 7.~~375~~125% 360 12

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 0.~~784~~865% Current Month 9.~~014~~901% Current Month ~~554~~544.~~671~~239% 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 9.014% N/A May-2006 554.671% N/A Jun-2006 9.901% N/A Jun-2006 544.239% 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 01.~~606~~259% Current Month 714.~~031~~106% Current Month ~~256~~481.~~286~~770% 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 7.031% N/A May-2006 256.286% N/A Jun-2006 14.106% N/A Jun-2006 481.770% 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 0.~~967~~768% Current Month 118.~~003~~832% Current Month ~~688~~490.~~821~~889% 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 11.003% N/A May-2006 688.821% N/A Jun-2006 8.832% N/A Jun-2006 490.889% 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.~~313~~950% Current Month 310.~~693~~822% Current Month ~~229~~599.~~283~~984% 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 3.693% N/A May-2006 229.283% N/A Jun-2006 10.822% N/A Jun-2006 599.984% 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.~~142~~023% Current Month 10.~~686~~276% Current Month 8913.~~756~~273% 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 1.686% N/A May-2006 89.756% N/A Jun-2006 0.276% N/A Jun-2006 13.273% 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 5 SMM CPR PSA Current Month 30.~~224~~780% Current Month 328.~~513~~971% Current Month 111,~~855~~888.~~010~~070% 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. ~~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 N/A N/A Apr-2006 N/A N/A May-2006 32.513% N/A May-2006 11,855.010% N/A Jun-2006 8.971% N/A Jun-2006 1,888.070% 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($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.499 1514 5,~~793~~310,~~122~~624.7485 0.~~783~~725 65 21,~~023~~541,~~023~~783.8764 21.~~111~~630 4.500 4.999 ~~280~~276 ~~130~~129,~~778~~105,~~180~~760.9293 17.~~684~~617 9492 4140,~~110~~368,~~643~~057.6312 42.~~894~~680 5.000 5.499 ~~882~~878 ~~396~~393,~~042~~738,~~213~~685.2633 53.~~554~~726 87 40,~~423~~390,~~622~~997.6733 42.~~177~~704 5.500 5.999 ~~333~~329 ~~142~~140,~~255~~714,~~230~~641.0285 19.~~236~~201 24 8,~~347~~345,~~828~~145.3912 8.~~710~~823 6.000 6.499 83 42,~~364~~230,~~223~~999.5611 5.~~729~~762 8 2,780,~~559~~419.7874 2.~~901~~940 6.500 6.999 40 21,~~085~~079,~~038~~823.4323 2.~~851~~876 4 1,~~157~~156,~~065~~997.5662 1.~~207~~223 7.000 7.499 2 1 678,~~207,449~~697.5362 0.~~163~~093 0 0.00 0.000 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total 1,~~635~~621 ~~739~~732,~~525~~859,~~458~~232.4692 100.000 ~~223~~220 9594,~~842~~583,~~743~~400.9057 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($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.499 2 659,~~444~~443.1796 0.~~544~~548 6 2,~~849~~848,~~934~~677.7025 0.~~754~~761 4.500 4.999 42 13,~~235~~231,~~929~~666.6643 1011.~~919~~003 ~~126~~124 7170,~~344~~422,~~014~~226.5010 18.~~879~~821 5.000 5.499 ~~214~~213 6564,~~280~~856,~~463~~809.4685 53.~~853~~931 ~~413~~410 ~~233~~231,~~755~~946,~~876~~288.4881 61.~~858~~991 5.500 5.999 ~~129~~127 36,~~679~~146,~~296~~844.9197 30.~~258~~058 ~~121~~119 6463,~~307~~314,~~152~~587.9092 1716.~~017~~922 6.000 6.499 16 4,~~199~~198,~~552~~536.1031 3.~~464~~491 9 4,~~685~~679,~~178~~391.7223 1.~~240~~251 6.500 6.999 5 1,165,~~254~~213.2693 0.~~961~~969 2 950,~~846~~769.2739 0.~~252~~254 7.000 7.499 0 0.00 0.000 0 0.00 0.000 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total ~~408~~405 ~~121~~120,~~219~~258,~~940~~515.5645 100.000 ~~677~~670 ~~377~~374,~~893~~161,~~003~~940.5770 100.000

Interest Rate Stratification (continued) Group 4 Group 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.499 1 260,720.00 0.432 0 0.00 0.000 4.500 4.999 15 3,~~455~~452,~~161~~157.9306 5.~~722~~721 3 1,~~632~~631,~~431~~654.2022 1.~~939~~954 5.000 5.499 163 53,~~580~~543,~~685~~278.3249 88.~~736~~737 5 3,001,~~565~~310.3385 3.~~565~~594 5.500 5.999 2 205,000.00 0.340 57 32,~~715~~703,~~951~~063.8284 3839.~~861~~158 6.000 6.499 5 1,~~083~~082,~~552~~378.0018 1.794 45 29,~~615~~490,~~380~~273.9665 35.~~178~~311 6.500 6.999 8 1,~~797~~795,~~136~~661.4844 2.976 21 16,~~014~~011,~~735~~180.8685 19.~~023~~171 7.000 7.499 0 0.00 0.000 2 1 678,~~207,449~~697.5362 10.~~434~~813 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total 194 60,~~382~~339,~~255~~195.7317 100.000 ~~133~~132 8483,~~187~~516,~~514~~181.7003 100.000

Filing Compare · MASTR Adjustable Rate Mortgages Trust 2006-2