10-D 1 mlc06002_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: 333-130545-04 Merrill Lynch Mortgage Investors Trust, Series MLCC 2006-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130545 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196756 54-2196757 (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)) I-A _____ _____ __X___ ____________ II-A _____ _____ __X___ ____________ III-A _____ _____ __X___ ____________ IV-A _____ _____ __X___ ____________ A-R _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __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 Merrill Lynch Mortgage Investors Trust, Series MLCC 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 Merrill Lynch Mortgage Investors Trust, Series MLCC 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. Merrill Lynch Mortgage Investors Trust, Series MLCC 2006-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Beth Belfield Beth Belfield, Officer Date: July 7, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Merrill Lynch Mortgage Investors Trust, Series MLCC 2006-2, relating to the June 26, 2006 distribution. EX-99.1 Merrill Lynch Credit Corp Mortgage Pass-Through Certificates Distribution Date: 6/26/2006 Merrill Lynch Credit Corp Mortgage Pass-Through Certificates Series 2006-2 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 846-8130 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance ~~A-R 590219AH4 5.58864% 100.00 0.47~~ I-A 590219AD3 5.~~58864~~58533% 4948,~~469~~876,~~000~~241.0054 ~~230~~227,~~387~~491.2054 II-A 590219AE1 5.~~51060~~50878% ~~444~~441,~~464~~969,~~000~~780.0004 2,~~041~~028,~~051~~927.4950 III-A 590219AF8 5.~~57450~~57428% 2019,~~031~~921,~~000~~240.0096 9392,~~052~~538.3079 IV-A 590219AG6 5.~~79778~~80736% 9390,~~828~~736,~~000~~435.0096 ~~453~~439,~~328~~115.2797 A-R 590219AH4 5.58156% 0.00 0.00 M-1 590219AJ0 5.~~56339~~56327% 12,~~379~~378,~~000~~604.0035 57,~~391~~387.0589 M-2 590219AK7 5.~~56339~~56327% 5,~~078~~077,~~000~~837.0070 23,~~542~~541.4313 M-3 590219AL5 5.~~56339~~56327% 3,~~173~~172,~~000~~898.0059 14,~~710~~709.5473 B-1 590219AA9 5.~~56339~~56327% 2,~~539~~538,~~000~~918.0085 11,~~771~~770.2257 B-2 590219AB7 5.~~56339~~56327% 2,~~221~~220,~~000~~929.0001 10,296.9235 B-3 590219AC5 5.~~56339~~56327% 1,589,~~528~~477.2242 7,~~369~~368.3190 ~~P MLC06002P 0.00000% 0.00 0.00~~ Totals ~~634~~628,~~771~~482,~~628~~364.2242 2,~~942~~913,~~901~~148.2037

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses AI-RA ~~100~~656,630.0007 0.00 048,219,611.0047 ~~100~~884,121.4761 0.00 III-A ~~592~~4,~~758~~540,822.4677 0.00 48437,~~876~~428,~~241~~957.5427 ~~823~~6,~~145~~569,750.6627 0.00 IIIII-A 219,~~494,219~~314.9661 0.00 ~~441~~19,~~969~~901,~~780~~926.0435 4111,~~535,271~~853.4540 0.00 ~~III~~IV-A ~~109~~807,~~759~~893.0446 0.00 1989,~~921~~928,~~240~~542.9651 ~~202~~1,~~811~~247,009.3443 0.00 ~~IV-~~A-R ~~3,091,564~~0.0400 0.00 ~~90,736,435~~0.9600 ~~3,544,892~~0.3100 0.00 M-1 ~~395~~401.6591 0.00 12,378,~~604~~202.3544 57,~~786~~789.7080 0.00 M-2 ~~162~~164.3087 0.00 5,077,~~837~~672.7083 23,~~704~~706.7300 0.00 M-3 ~~101~~103.4102 0.00 3,172,~~898~~795.5957 14,~~811~~812.9575 0.00 B-1 8182.1543 0.00 2,538,~~918~~836.8542 11,~~852~~853.3700 0.00 B-2 7072.9911 0.00 2,220,~~929~~856.0190 10,~~367~~368.9146 0.00 B-3 5051.8061 0.00 1,589,~~477~~425.4281 7,420.1151 0.00 ~~P 0.00 0.00 0.00 0.00 0.00~~ Totals 6,~~289~~025,~~263~~536.8086 0.00 ~~628~~622,~~482~~456,~~364~~827.4257 98,~~232~~938,~~165~~685.0023 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 ~~A-R 100.00 100.00 0.02 99.98 0.00 0.00~~ I-A 49,469,000.00 4948,~~469~~876,~~000~~241.0054 ~~122~~123.9051 ~~592~~656,~~635~~506.56 0.00 0.00 II-A 444,464,000.00 ~~444~~441,~~464~~969,~~000~~780.0004 14,~~491~~557.4075 24,~~479~~526,~~728~~265.5602 0.00 0.00 III-A 20,031,000.00 2019,~~031~~921,~~000~~240.0096 ~~884~~888.0614 ~~108~~18,~~874~~426.9847 0.00 0.00 IV-A 93,828,000.00 9390,~~828~~736,~~000~~435.0096 3,~~927~~941.6146 3803,~~087,636~~952.4300 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 M-1 12,379,000.00 12,~~379~~378,~~000~~604.0035 ~~395~~401.6591 0.00 0.00 0.00 M-2 5,078,000.00 5,~~078~~077,~~000~~837.0070 ~~162~~164.3087 0.00 0.00 0.00 M-3 3,173,000.00 3,~~173~~172,~~000~~898.0059 ~~101~~103.4102 0.00 0.00 0.00 B-1 2,539,000.00 2,~~539~~538,~~000~~918.0085 8182.1543 0.00 0.00 0.00 B-2 2,221,000.00 2,~~221~~220,~~000~~929.0001 7072.9911 0.00 0.00 0.00 B-3 1,589,528.22 1,589,~~528~~477.2242 5051.8061 0.00 0.00 0.00 ~~P 0.00 0.00 0.00 0.00 0.00 0.00~~ Totals 634,771,628.22 ~~634~~628,~~771~~482,~~628~~364.2242 20,~~288~~386.2981 6,~~268~~005,~~975~~150.5105 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution ~~A-R 100.00 0.00 0.00000000 100.00~~ I-A ~~592~~656,~~758~~630.4607 48,~~876~~219,~~241~~611.5447 0.~~98801758~~97474401 ~~592~~656,~~758~~630.4607 II-A 24,~~494~~540,~~219~~822.9677 ~~441~~437,~~969~~428,~~780~~957.0427 0.~~99438825~~98417185 24,~~494~~540,~~219~~822.9677 III-A ~~109~~19,~~759~~314.0461 19,~~921~~901,~~240~~926.9635 0.~~99452054~~99355631 ~~109~~19,~~759~~314.0461 IV-A 3807,~~091,564~~893.0446 9089,~~736~~928,~~435~~542.9651 0.~~96705073~~95844036 3807,~~091,564~~893.0446 A-R 0.00 0.00 0.00000000 0.00 M-1 ~~395~~401.6591 12,378,~~604~~202.3544 0.~~99996804~~99993557 ~~395~~401.6591 M-2 ~~162~~164.3087 5,077,~~837~~672.7083 0.~~99996804~~99993557 ~~162~~164.3087 M-3 ~~101~~103.4102 3,172,~~898~~795.5957 0.~~99996804~~99993557 ~~101~~103.4102 B-1 8182.1543 2,538,~~918~~836.8542 0.~~99996804~~99993557 8182.1543 B-2 7072.9911 2,220,~~929~~856.0190 0.~~99996804~~99993557 7072.9911 B-3 5051.8061 1,589,~~477~~425.4281 0.~~99996804~~99993557 5051.8061 ~~P 0.00 0.00 0.00000000 0.00~~ Totals 6,~~289~~025,~~263~~536.8086 ~~628~~622,~~482~~456,~~364~~827.4257 0.~~99009208~~98059964 6,~~289~~025,~~263~~536.8086

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution ~~A-R 100.00 1000.00000000 0.20000000 999.80000000 0.00000000~~ I-A 49,469,000.00 ~~1000~~988.~~00000000~~01757747 0.~~00248438~~00249672 1113.~~97993814~~27106996 0.00000000 II-A 444,464,000.00 ~~1000~~994.~~00000000~~38825201 0.~~03260422~~03275350 510.~~57914378~~18364821 0.00000000 III-A 20,031,000.00 ~~1000~~994.~~00000000~~52054116 0.~~04413459~~04433828 50.~~43532425~~91989766 0.00000000 IV-A 93,828,000.00 ~~1000~~967.05073070 0.04200729 8.56835913 0.00000000 A-R 100.00 0.~~04185968~~00000000 320.~~90740962~~00000000 0.00000000 0.00000000 M-1 12,379,000.00 ~~1000~~999.~~00000000~~96803861 0.~~03196139~~03246708 0.00000000 0.00000000 M-2 5,078,000.00 ~~1000~~999.~~00000000~~96803860 0.~~03196140~~03246751 0.00000000 0.00000000 M-3 3,173,000.00 ~~1000~~999.~~00000000~~96803971 0.~~03196029~~03246770 0.00000000 0.00000000 B-1 2,539,000.00 ~~1000~~999.~~00000000~~96803860 0.~~03196140~~03246554 0.00000000 0.00000000 B-2 2,221,000.00 ~~1000~~999.~~00000000~~96803692 0.~~03196308~~03246736 0.00000000 0.00000000 B-3 1,589,528.22 ~~1000~~999.~~00000000~~96804083 0.~~03195917~~03246875 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 AI-RA 0.00000000 ~~1000~~13.~~00000000~~27356668 0974.~~00000000~~74401079 0.~~00000000~~97474401 ~~1000~~13.~~00000000~~27356668 III-A 0.00000000 1110.~~98242253~~21640171 ~~988~~984.~~01757747~~17185030 0.~~98801758~~98417185 1110.~~98242253~~21640171 IIIII-A 0.00000000 50.~~61174799~~96423593 ~~994~~993.~~38825201~~55630523 0.~~99438825~~99355631 50.~~61174799~~96423593 ~~III~~IV-A 0.00000000 58.~~47945884~~61036642 ~~994~~958.~~52054116~~44036439 0.~~99452054~~95844036 58.~~47945884~~61036642 ~~IV-~~A-R 0.00000000 320.~~94926930~~00000000 ~~967~~0.~~05073070~~00000000 0.~~96705073~~00000000 320.~~94926930~~00000000 M-1 0.00000000 0.~~03196139~~03246708 999.~~96803861~~93557153 0.~~99996804~~99993557 0.~~03196139~~03246708 M-2 0.00000000 0.~~03196140~~03246751 999.~~96803860~~93557109 0.~~99996804~~99993557 0.~~03196140~~03246751 M-3 0.00000000 0.~~03196029~~03246770 999.~~96803971~~93557201 0.~~99996804~~99993557 0.~~03196029~~03246770 B-1 0.00000000 0.~~03196140~~03246554 999.~~96803860~~93557306 0.~~99996804~~99993557 0.~~03196140~~03246554 B-2 0.00000000 0.~~03196308~~03246736 999.~~96803692~~93556956 0.~~99996804~~99993557 0.~~03196308~~03246736 B-3 0.00000000 0.~~03195917~~03246875 999.~~96804083~~93557208 0.~~99996804~~99993557 0.~~03195917~~03246875 ~~P 0.00 0.00000000 0.00000000 0.00000000 0.00000000~~ 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 AI-RA 0405/01/06 - 0405/30/06 30 5.~~58864~~58533% ~~100~~48,876,241.0054 0227,491.4754 0.00 III-A 0405/01/06 - 0405/30/06 30 5.~~58864~~50878% 49441,~~469~~969,~~000~~780.0004 ~~230~~2,~~387~~028,927.2050 0.00 IIIII-A 0405/01/06 - 0405/30/06 30 5.~~51060~~57428% ~~444~~19,~~464~~921,~~000~~240.0096 292,~~041,051~~538.4979 0.00 ~~III~~IV-A 0405/01/06 - 0405/30/06 30 5.~~57450~~80736% 2090,~~031~~736,~~000~~435.0096 93439,~~052~~115.3097 0.00 ~~IV-~~A-R 04N/~~01/06~~A ~~- 04~~N/~~30/06~~A 30 5.~~79778~~58156% ~~93,828,000~~0.00 ~~453,328~~0.2700 0.00 M-1 0405/01/06 - 0405/30/06 30 5.~~56339~~56327% 12,~~379~~378,~~000~~604.0035 57,~~391~~387.0589 0.00 M-2 0405/01/06 - 0405/30/06 30 5.~~56339~~56327% 5,~~078~~077,~~000~~837.0070 23,~~542~~541.4313 0.00 M-3 0405/01/06 - 0405/30/06 30 5.~~56339~~56327% 3,~~173~~172,~~000~~898.0059 14,~~710~~709.5473 0.00 B-1 0405/01/06 - 0405/30/06 30 5.~~56339~~56327% 2,~~539~~538,~~000~~918.0085 11,~~771~~770.2257 0.00 B-2 0405/01/06 - 0405/30/06 30 5.~~56339~~56327% 2,~~221~~220,~~000~~929.0001 10,296.9235 0.00 B-3 0405/01/06 - 0405/30/06 30 5.~~56339~~56327% 1,589,~~528~~477.2242 7,~~369~~368.3190 0.00 ~~P N/A N/A 0.00000% 0.00 0.00 0.00~~ Totals 2,~~942~~913,~~901~~148.2037 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 AI-RA 0.00 0.00 0227,491.4754 0.00 048,219,611.0047 III-A 0.00 0.00 ~~230~~2,~~387~~028,927.2050 0.00 48437,~~876~~428,~~241~~957.5427 IIIII-A 0.00 0.00 292,~~041,051~~538.4979 0.00 ~~441~~19,~~969~~901,~~780~~926.0435 ~~III~~IV-A 0.00 0.00 93439,~~052~~115.3097 0.00 1989,~~921~~928,~~240~~542.9651 ~~IV-~~A-R 0.00 0.00 ~~453,328~~0.2700 0.00 ~~90,736,435~~0.9600 M-1 0.00 0.00 57,~~391~~387.0589 0.00 12,378,~~604~~202.3544 M-2 0.00 0.00 23,~~542~~541.4313 0.00 5,077,~~837~~672.7083 M-3 0.00 0.00 14,~~710~~709.5473 0.00 3,172,~~898~~795.5957 B-1 0.00 0.00 11,~~771~~770.2257 0.00 2,538,~~918~~836.8542 B-2 0.00 0.00 10,296.9235 0.00 2,220,~~929~~856.0190 B-3 0.00 0.00 7,~~369~~368.3190 0.00 1,589,~~477~~425.4281 ~~P 0.00 0.00 0.00 0.00 0.00~~ Totals 0.00 0.00 2,~~942~~913,~~901~~148.2037 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 AI-RA ~~100~~49,469,000.00 5.~~58864~~58533% ~~1000~~988.~~00000000~~01757747 4.~~70000000~~59866866 0.00000000 III-A 49444,~~469~~464,000.00 5.~~58864~~50878% ~~1000~~994.~~00000000~~38825201 4.~~65720350~~56488602 0.00000000 IIIII-A ~~444~~20,~~464~~031,000.00 5.~~51060~~57428% ~~1000~~994.~~00000000~~52054116 4.~~59216380~~61977884 0.00000000 ~~III~~IV-A 2093,~~031~~828,000.00 5.~~57450~~80736% ~~1000~~967.~~00000000~~05073070 4.~~64541461~~68000991 0.00000000 ~~IV-~~A-R ~~93,828,000~~100.00 5.~~79778~~58156% ~~1000~~0.00000000 40.~~83148175~~00000000 0.00000000 M-1 12,379,000.00 5.~~56339~~56327% ~~1000~~999.~~00000000~~96803861 4.~~63616205~~63590678 0.00000000 M-2 5,078,000.00 5.~~56339~~56327% ~~1000~~999.~~00000000~~96803860 4.~~63616187~~63590587 0.00000000 M-3 3,173,000.00 5.~~56339~~56327% ~~1000~~999.~~00000000~~96803971 4.~~63616136~~63590608 0.00000000 B-1 2,539,000.00 5.~~56339~~56327% ~~1000~~999.~~00000000~~96803860 4.~~63616384~~63590784 0.00000000 B-2 2,221,000.00 5.~~56339~~56327% ~~1000~~999.~~00000000~~96803692 4.~~63616389~~63590725 0.00000000 B-3 1,589,528.22 5.~~56339~~56327% ~~1000~~999.~~00000000~~96804083 4.~~63616179~~63590385 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 AI-RA 0.00000000 0.00000000 4.~~70000000~~59866866 0.00000000 0974.~~00000000~~74401079 III-A 0.00000000 0.00000000 4.~~65720350~~56488602 0.00000000 ~~988~~984.~~01757747~~17185030 IIIII-A 0.00000000 0.00000000 4.~~59216380~~61977884 0.00000000 ~~994~~993.~~38825201~~55630523 ~~III~~IV-A 0.00000000 0.00000000 4.~~64541461~~68000991 0.00000000 ~~994~~958.~~52054116~~44036439 ~~IV-~~A-R 0.00000000 0.00000000 40.~~83148175~~00000000 0.00000000 ~~967~~0.~~05073070~~00000000 M-1 0.00000000 0.00000000 4.~~63616205~~63590678 0.00000000 999.~~96803861~~93557153 M-2 0.00000000 0.00000000 4.~~63616187~~63590587 0.00000000 999.~~96803860~~93557109 M-3 0.00000000 0.00000000 4.~~63616136~~63590608 0.00000000 999.~~96803971~~93557201 B-1 0.00000000 0.00000000 4.~~63616384~~63590784 0.00000000 999.~~96803860~~93557306 B-2 0.00000000 0.00000000 4.~~63616389~~63590725 0.00000000 999.~~96803692~~93556956 B-3 0.00000000 0.00000000 4.~~63616179~~63590385 0.00000000 999.~~96804083~~93557208 ~~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 are per $1,000 denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 9,~~364~~057,~~409~~349.0852 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 012,269.0053 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 9,~~364~~069,~~409~~619.0805 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 Total Administration Fees ~~132~~130,~~244~~933.0982 Payment of Interest and Principal 98,~~232~~938,~~164~~685.9923 Total Withdrawals (Pool Distribution Amount) 9,~~364~~069,~~409~~619.0805 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~132~~130,~~244~~933.0982 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~132~~130,~~244~~933.0982 *Servicer Payees include: FIRST REPUBLIC BANK; PHH US MTG CORP

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~813389~~812253% Weighted Average Net Coupon 5.~~563389~~562253% Weighted Average Pass-Through Rate 5.~~563389~~562253% Weighted Average Remaining Term ~~355~~354 Beginning Scheduled Collateral Loan Count ~~945~~939 Number Of Loans Paid In Full 67 Ending Scheduled Collateral Loan Count ~~939~~932 Beginning Scheduled Collateral Balance ~~634~~628,~~771~~482,~~628~~364.2241 Ending Scheduled Collateral Balance ~~628~~622,~~482~~456,~~364~~827.4156 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~628~~622,~~497~~471,~~466~~657.9896 Monthly P&I Constant 3,~~095~~064,~~433~~468.4179 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 20,~~288~~386.3080 Unscheduled Principal 6,~~268~~005,~~975~~150.5105

Group Level Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~838644~~835328 5.~~760596~~758777 Weighted Average Net Rate 5.~~588644~~585328 5.~~510596~~508777 Pass-Through Rate 5.~~588644~~585328 5.~~510596~~508777 Weighted Average Remaining Term ~~357~~356 ~~355~~354 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~251~~248,~~506~~481.7570 2,~~243~~230,~~490~~886.2450 Beginning Loan Count 7473 ~~729~~727 Loans Paid in Full 1 25 Ending Loan Count 7372 ~~727~~722 Beginning Scheduled Balance 51,~~665~~072,~~088~~224.3644 ~~464~~461,~~192~~697,~~704~~841.5838 Ending Scheduled Balance 5150,~~072~~415,~~224~~588.4482 ~~461~~457,~~697~~156,~~841~~368.3880 Scheduled Principal ~~128~~129.3806 15,~~134~~207.6456 Unscheduled Principal ~~592~~656,~~735~~506.5456 24,~~479~~526,~~728~~265.5602 Scheduled Interest ~~251~~248,~~378~~352.3764 2,~~228~~215,~~355~~678.6094 Servicing Fees 10,~~763~~640.5605 96,~~706~~187.8105 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 ~~240~~237,~~614~~712.8159 2,~~131~~119,~~648~~491.7989 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 Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~824497~~824280 6.~~047778~~057360 Weighted Average Net Rate 5.~~574497~~574280 5.~~797778~~807360 Pass-Through Rate 5.~~574497~~574280 5.~~797778~~807360 Weighted Average Remaining Term ~~354~~353 ~~356~~355 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~102~~101,~~465~~933.7148 ~~497~~483,~~970~~167.7111 Beginning Loan Count 2625 ~~116~~114 Loans Paid in Full 0 1 2 Ending Loan Count 25 ~~114~~113 Beginning Scheduled Balance 20,~~920~~810,~~410~~612.8354 9794,~~993~~901,~~424~~686.4505 Ending Scheduled Balance 20,~~810~~791,~~612~~258.5428 94,~~901~~093,~~686~~611.0566 Scheduled Principal ~~923~~927.3179 4,~~101~~122.9739 Unscheduled Principal ~~108~~18,~~874~~426.9847 3803,~~087,636~~952.4300 Scheduled Interest 101,~~542~~005.4069 ~~493~~479,~~868~~044.7472 Servicing Fees 4,~~358~~335.4254 2019,~~415~~771.3018 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 9796,~~183~~670.9815 ~~473~~459,~~453~~273.4454 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 Total Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~813389~~812253 Weighted Average Net Rate 5.~~563389~~562253 Pass-Through Rate 5.~~563389~~562253 Weighted Average Remaining Term ~~355~~354 Record Date 0405/3031/2006 Principal And Interest Constant 3,~~095~~064,~~433~~468.4179 Beginning Loan Count ~~945~~939 Loans Paid in Full 67 Ending Loan Count ~~939~~932 Beginning Scheduled Balance ~~634~~628,~~771~~482,~~628~~364.2241 Ending Scheduled Balance ~~628~~622,~~482~~456,~~364~~827.4156 Scheduled Principal 20,~~288~~386.3080 Unscheduled Principal 6,~~268~~005,~~975~~150.5105 Scheduled Interest 3,~~075~~044,~~145~~081.1199 Servicing Fees ~~132~~130,~~244~~933.0982 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 2,~~942~~913,~~901~~148.0217 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00

Additional Reporting - Group Level Trigger Event Reporting Group 1 Group 1 Pro Rata Senior Percentage 95.749570% Group 1 Senior Percentage 95.~~749570~~700240% Group 1 Senior Prepayment Percentage 100.000000% Group 1Suborinate Percentage 4.~~250430~~299760% Group 1 Sub. Prepayment Percentage 0.000000% 6-Month Avg Delinquency (a) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% 6-Month Avg Delinquency (b) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (a) Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (b) Trigger Result Pass Threshold Value 10.000000% Calculated Value 0.000000% Shifting Interest Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Sub Two Times Delinquency Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Two Times Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group 2 Group 2 Pro Rata Senior Percentage 95.749889% Group 2 Senior Percentage 95.~~749889~~727062% Group 2 Senior Prepayment Percentage 100.000000% Group 2 Suborinate Percentage 4.~~250111~~272938% Group 2 Sub. Prepayment Percentage 0.000000% 6-Month Avg Delinquency (a) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% 6-Month Avg Delinquency (b) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (a) Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (b) Trigger Result Pass Threshold Value 10.000000% Calculated Value 0.000000% Shifting Interest Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Sub Two Times Delinquency Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Two Times Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group 3 Group 3 Pro Rata Senior Percentage 95.748598% Group 3 Senior Percentage 95.~~748598~~726356% Group 3 Senior Prepayment Percentage 100.000000% Group 3 Suborinate Percentage 4.~~251402~~273644% Group 3 Sub. Prepayment Percentage 0.000000% 6-Month Avg Delinquency (a) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% 6-Month Avg Delinquency (b) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (a) Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (b) Trigger Result Pass Threshold Value 10.000000% Calculated Value 0.000000% Shifting Interest Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Sub Two Times Delinquency Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Two Times Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group 4 Group 4 Pro Rata Senior Percentage 95.749282% Group 4 Senior Percentage 95.~~749282~~610984% Group 4 Senior Prepayment Percentage 100.000000% Group 4 Suborinate Percentage 4.~~250718~~389016% Group 4 Sub. Prepayment Percentage 0.000000% 6-Month Avg Delinquency (a) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% 6-Month Avg Delinquency (b) Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (a) Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% ~~Cummulative~~Cumulative Loss Trigger (b) Trigger Result Pass Threshold Value 10.000000% Calculated Value 0.000000% Shifting Interest Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Sub Two Times Delinquency Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Two Times Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000%

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 04 0 0 0 04 02,509,380.0016 0.00 0.00 0.00 02,509,380.0016 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 02,509,380.0016 0.00 0.00 0.00 02,509,380.0016 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~~429185% 0.000000% 0.000000% 0.000000% 0.~~000000~~429185% 0.~~000000~~403132% 0.000000% 0.000000% 0.000000% 0.~~000000~~403132% 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~~429185% 0.000000% 0.000000% 0.000000% 0.~~000000~~429185% 0.~~000000~~403132% 0.000000% 0.000000% 0.000000% 0.~~000000~~403132%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 012,269.0053

Delinquency Status By ~~Groups~~Group 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 03 0 0 0 03 01,589,380.0016 0.00 0.00 0.00 01,589,380.0016 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 03 0 0 0 03 01,589,380.0016 0.00 0.00 0.00 01,589,380.0016 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~415512% 0.000000% 0.000000% 0.000000% 0.~~000000~~415512% 0.~~000000~~347656% 0.000000% 0.000000% 0.000000% 0.~~000000~~347656% 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~~415512% 0.000000% 0.000000% 0.000000% 0.~~000000~~415512% 0.~~000000~~347656% 0.000000% 0.000000% 0.000000% 0.~~000000~~347656% 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 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 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 01 0 0 0 01 0920,000.00 0.00 0.00 0.00 0920,000.00 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 0920,000.00 0.00 0.00 0.00 0920,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~884956% 0.000000% 0.000000% 0.000000% 0.~~000000~~884956% 0.~~000000~~977744% 0.000000% 0.000000% 0.000000% 0.~~000000~~977744% 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~~884956% 0.000000% 0.000000% 0.000000% 0.~~000000~~884956% 0.~~000000~~977744% 0.000000% 0.000000% 0.000000% 0.~~000000~~977744%

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.

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.

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.

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. 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 1 ~~590~~654,~~997~~374.0080 ~~590~~654,~~846~~374.2080 0 0.00 0.00 Group 2 25 12,~~523~~982,~~000~~870.00 12,~~523~~982,~~000~~870.00 0 0.00 0.00 Group 3 10 ~~100,000~~0.00 ~~100,000~~0.00 0 0.00 0.00 Group 4 21 2775,~~969,~~000.00 2775,~~968,999~~000.9900 0 0.00 0.00 Total 67 54,~~182~~412,~~997~~244.0080 54,~~182~~412,~~846~~244.1980 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 12,~~889~~131.3476 Group 2 0 0.00 0.00 0 0.00 0.00 ~~956~~1,~~728~~543,395.5602 Group 3 0 0.00 0.00 0 0.00 0.00 818,~~874~~426.9847 Group 4 0 0.00 0.00 0 0.00 0.00 ~~118~~28,~~636~~952.4400 Total 0 0.00 0.00 0 0.00 0.00 1,~~086~~592,~~129~~905.3225

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~7105281609~~7105026186 AZMA 7526.0098 01-Mar-2006 ~~590~~654,~~997~~374.0080 ~~590~~654,~~846~~374.2080 Group 2 ~~7103292186~~0220775940 FLCA ~~100~~70.00 01-~~Mar~~Oct-~~2006~~2005 ~~298~~823,~~000~~935.00 ~~298~~823,~~000~~935.00 Group 2 ~~7104823310~~0220781831 CA ~~100~~70.00 01-Oct-2005 823,935.00 823,935.00 Group 2 7102882839 AZ 36.36 01-Mar-2006 1,~~225~~000,000.00 1,~~225~~000,000.00 Group 32 ~~7077925712~~7103853656 NYIL 2348.8171 01-~~Aug~~Mar-~~2005~~2006 ~~100~~185,000.00 ~~100~~185,000.00 Group 42 ~~7077924012~~7105741073 CAAR 7080.00 01-~~Aug~~Mar-~~2005~~2006 1150,~~470,~~000.00 1150,~~469,999~~000.9900 Group 4 ~~7077926470~~7079867318 CA 4261.8375 01-~~Sep~~Feb-~~2005~~2006 1775,~~499,~~000.00 1775,~~499,~~000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~7105281609~~7105026186 Loan Paid in Full 0 6.125% 360 23 Group 2 ~~7103292186~~0220775940 Loan Paid in Full 0 65.~~250~~750% 360 28 Group 2 ~~7104823310~~0220781831 Loan Paid in Full 0 65.~~280~~750% 360 28 Group 2 7102882839 Loan Paid in Full (1) 6.250% 360 3 ~~7077925712~~Group 2 7103853656 Loan Paid in Full 0 56.~~875~~250% 360 93 Group 42 ~~7077924012~~7105741073 Loan Paid in Full 0 56.~~875~~250% 360 93 Group 4 ~~7077926470~~7079867318 Loan Paid in Full 0 56.~~625~~375% 360 84

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 0.~~988~~956% Current Month 1110.~~228~~883% Current Month ~~1,220~~969.~~558~~564% 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 11.228% N/A May-2006 1,220.558% N/A Jun-2006 10.883% N/A Jun-2006 969.564% 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 1.~~147~~285% Current Month 1214.~~931~~380% Current Month 21,~~457~~976.~~922~~030% 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 12.931% N/A May-2006 2,457.922% N/A Jun-2006 14.380% N/A Jun-2006 1,976.030% 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.~~534~~980% Current Month 611.~~226~~151% Current Month ~~630~~936.~~209~~516% 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 6.226% N/A May-2006 630.209% N/A Jun-2006 11.151% N/A Jun-2006 936.516% 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.~~520~~089% Current Month 61.~~070~~057% Current Month ~~540~~79.~~139~~904% 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 6.070% N/A May-2006 540.139% N/A Jun-2006 1.057% N/A Jun-2006 79.904% 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 30.~~151~~847% Current Month 319.~~901~~706% Current Month 41,~~215~~013.~~145~~072% 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 31.901% N/A May-2006 4,215.145% N/A Jun-2006 9.706% N/A Jun-2006 1,013.072% 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($) Balance($) < 4.750 0 0.00 0.000 0 0.00 0.000 4.750 4.999 22 15,~~260~~257,~~604~~130.6064 2.~~428~~451 0 0.00 0.000 5.000 5.249 64 40,~~895~~892,~~479~~184.1388 6.~~507~~569 7 5,694,102.3918 11.~~149~~294 5.250 5.499 75 55,~~069~~016,~~187~~122.0287 8.~~762~~839 8 4,012,~~381~~325.5762 7.~~856~~959 5.500 5.749 142 99,~~761~~745,~~300~~119.5749 1516.~~873~~024 13 9,350,~~608~~208.0699 18.~~309~~546 5.750 5.999 ~~260~~258 ~~182~~180,~~121~~035,~~284~~219.5822 28.~~978~~923 15 8,646,~~695~~436.4049 1617.~~930~~150 6.000 6.249 ~~185~~184 ~~121~~120,~~551~~749,~~776~~802.5038 19.~~341~~399 1918 1413,~~193~~537,~~210~~448.7533 2726.~~790~~852 6.250 6.499 ~~159~~155 9692,~~015~~954,~~283~~475.8370 1514.~~277~~933 10 7,810,~~226~~067.2721 15.~~293~~491 6.500 6.749 31 15,~~007~~006,~~448~~772.1838 2.~~388~~411 1 1,365,000.00 2.~~673~~707 6.750 6.999 1 2,800,000.00 0.~~446~~450 0 0.00 0.000 >= 7.000 0 0.00 0.000 0 0.00 0.000 Total ~~939~~932 ~~628~~622,~~482~~456,~~364~~827.4156 100.000 7372 5150,~~072~~415,~~224~~588.4482 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($) Balance($) < 4.750 0 0.00 0.000 0 0.00 0.000 4.750 4.999 22 15,~~260~~257,~~604~~130.6064 3.~~305~~337 0 0.00 0.000 5.000 5.249 56 34,~~201~~198,~~376~~083.7430 7.~~408~~481 1 1999,~~000,000~~999.0040 4.~~805~~810 5.250 5.499 66 50,~~740~~687,~~080~~072.4525 1011.~~990~~087 0 0.00 0.000 5.500 5.749 117 80,~~182~~172,~~553~~398.3539 17.~~367~~537 3 2,846,000.00 13.~~676~~688 5.750 5.999 ~~211~~209 ~~140~~138,~~157~~108,~~088~~144.6045 30.~~357~~210 10 11,~~160~~141,~~684~~915.8862 53.~~630~~589 6.000 6.249 120 69,~~445~~306,~~229~~967.3887 15.~~041~~160 6 2,~~637~~636,~~127~~543.6626 12.~~672~~681 6.250 6.499 ~~114~~111 5856,~~898~~615,~~979~~200.8571 12.~~757~~384 3 2,790,800.00 13.~~410~~423 6.500 6.749 20 10,011,~~928~~371.4119 2.~~169~~190 2 376,000.00 1.~~807~~808 6.750 6.999 1 2,800,000.00 0.~~606~~612 0 0.00 0.000 >= 7.000 0 0.00 0.000 0 0.00 0.000 Total ~~727~~722 ~~461~~457,~~697~~156,~~841~~368.3880 100.000 25 20,~~810~~791,~~612~~258.5428 100.000

Interest Rate Stratification (continued) Group 4 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.750 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 1 316,725.00 0.~~334~~337 5.500 5.749 9 7,~~382~~376,~~139~~512.1611 7.~~779~~840 5.750 5.999 24 22,~~156~~138,~~815~~722.7066 23.~~347~~528 6.000 6.249 40 35,~~276~~268,~~208~~842.7192 37.~~171~~483 6.250 6.499 3231 2625,~~515~~738,~~277~~407.7178 27.~~940~~354 6.500 6.749 8 3,254,~~519~~401.7719 3.~~429~~459 6.750 6.999 0 0.00 0.000 >= 7.000 0 0.00 0.000 Total ~~114~~113 94,~~901~~093,~~686~~611.0566 100.000

~~Supplemental~~SUPPLEMENTAL ~~Reporting~~REPORTING Closing Date April 28, 2006 Determination Date With respect to each Distribution Date, the 15th day of the month in which such Distribution Date occurs, or, if such 15th day is not a Business Day, the next succeeding Business Day. Distribution Date The 25th day of each month or, if such 25th day is not a Business Day, the next succeeding Business Day, commencing in May 2006. Record Date As to any Distribution Date, the last Business Day of the month preceding the month of each Distribution Date. Servicer Remittance Date The 18th day of each calendar month after the initial issuance of the Certificates or, if such 18th day is not a Business Day, the immediately preceding Business Day, commencing in May 2006.

Filing Compare · Merrill Lynch Mortgage Investors Trust, Series MLCC 2006-2