10-D 1 baf0600a_10d-200608.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: July 21, 2006 to August 21, 2006 Commission File Number of issuing entity: 333-121559-16 Banc of America Funding 2006-A Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-121559 Banc of America Funding Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2193462 54-2193463 54-2193464 54-2193465 54-2193548 (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___ ____________ 1-AR _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ 6-A-1 _____ _____ __X___ ____________ 6-A-2 _____ _____ __X___ ____________ 1-B1 _____ _____ __X___ ____________ 1-B2 _____ _____ __X___ ____________ 1-B3 _____ _____ __X___ ____________ 1-B4 _____ _____ __X___ ____________ 1-B5 _____ _____ __X___ ____________ 1-B6 _____ _____ __X___ ____________ 2-M1 _____ _____ __X___ ____________ 2-B1 _____ _____ __X___ ____________ 2-B2 _____ _____ __X___ ____________ 2-B3 _____ _____ __X___ ____________ 2-B4 _____ _____ __X___ ____________ 2-B5 _____ _____ __X___ ____________ 2-B6 _____ _____ __X___ ____________ 3-B1 _____ _____ __X___ ____________ 3-B2 _____ _____ __X___ ____________ 3-B3 _____ _____ __X___ ____________ 3-B4 _____ _____ __X___ ____________ 3-B5 _____ _____ __X___ ____________ 3-B6 _____ _____ __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 August 21, 2006 a distribution was made to holders of Banc of America Funding 2006-A Trust. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Funding 2006-A Trust, relating to the August 21, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Banc of America Funding 2006-A Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Chris Regnier Chris Regnier, Vice President Date: August 29, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2006-A Trust, relating to the August 21, 2006 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 8/21/2006 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2006-A 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 058927AA2 4.~~62183~~62015% ~~321~~316,~~010~~261,~~178~~973.1994 1,~~236~~217,~~378~~647.1388 1-A-2 058927AB0 4.~~62183~~62015% 36,~~792~~248,~~260~~049.0740 ~~141~~139,~~706~~559.2449 1-AR 058927AC8 4.~~62120~~61983% 0.00 0.01 2-A-1 058927AD6 5.~~59758~~59756% 3735,~~699~~244,~~113~~993.4779 ~~175~~164,~~822~~405.12 2-A-2 058927AE4 5.~~59758~~59756% 2,~~816~~633,~~751~~387.1860 1312,~~136~~283.8480 3-A-1 058927AF1 5.~~94566~~92916% ~~191~~183,~~628~~482,~~582~~401.2510 ~~949~~906,~~297~~580.7920 3-A-2 058927AG9 5.~~94566~~92916% ~~178~~171,~~737~~139,~~727~~539.5298 ~~885~~845,~~438~~594.5355 3-A-3 058927AH7 5.~~94566~~92916% 1312,~~354~~786,~~595~~888.9053 6663,~~156~~179.5657 4-A-1 058927AJ3 5.~~56265~~56662% 3029,~~077~~877,~~602~~846.7344 ~~139~~138,~~401~~598.1975 4-A-2 058927AK0 5.~~56265~~56662% 2,~~247~~232,~~252~~328.9614 10,~~415~~355.3843 5-A-1 058927AL8 5.~~38928~~38955% 55,~~714~~611,~~041~~734.9742 ~~250~~249,~~215~~768.6651 5-A-2 058927AM6 5.~~38928~~38955% 2,~~258~~254,~~263~~116.1834 10,~~142~~123.0289 6-A-1 058927AN4 5.~~58999~~58775% ~~128~~125,~~353~~500,~~084~~964.4282 ~~597~~584,~~910~~389.8674 6-A-2 058927AP9 5.~~58999~~58775% 5,~~203~~087,~~383~~759.2242 2423,~~239~~690.0793 1-B1 058927AQ7 4.~~62183~~62015% 5,~~585~~583,~~469~~618.2726 21,~~512~~497.5662 1-B2 058927AR5 4.~~62183~~62015% 1,925,~~782~~144.6646 7,~~417~~412.2005 1-B3 058927AS3 4.~~62183~~62015% 1,~~155~~154,~~269~~886.7287 4,~~449~~446.5546 1-B4 058927BA1 4.~~62183~~62015% 770,~~512~~257.9459 2,~~967~~965.6559 1-B5 058927BB9 4.~~62183~~62015% 577,~~634~~443.8643 2,~~224~~223.7723 1-B6 058927BC7 4.~~62183~~62015% 578,~~354~~162.4174 2,~~227~~226.5500 2-M1 058927AT1 5.~~88389~~87048% 9,~~801~~798,~~887~~349.3469 4847,~~052~~934.5121 2-B1 058927AU8 5.~~88389~~87048% 5,~~674~~672,~~882~~833.0791 27,~~820~~751.3990 2-B2 058927AV6 5.~~88389~~87048% 5,~~674~~672,~~882~~833.0791 27,~~820~~751.3990 2-B3 058927AW4 5.~~88389~~87048% 4,~~127~~125,~~005~~515.2777 20,~~232~~182.1231 2-B4 058927BD5 5.~~88389~~87048% 3,~~353~~352,~~566~~356.5116 16,~~440~~399.4496 2-B5 058927BE3 5.~~88389~~87048% 2,~~836~~835,~~941~~917.4050 13,~~907~~873.7551 2-B6 058927BF0 5.~~88389~~87048% 2,~~064~~063,~~259~~514.0906 10,~~119~~094.7785 3-B1 058927AX2 5.~~52930~~52784% 3,~~521~~520,~~812~~622.1001 16,~~227~~217.6486 3-B2 058927AY0 5.~~52930~~52784% 1,~~408~~407,~~125~~649.2138 6,~~488~~484.2938 3-B3 058927AZ7 5.~~52930~~52784% 804,~~500~~228.2135 3,~~706~~704.9470 3-B4 058927BG8 5.~~52930~~52784% 805,~~499~~227.5940 3,~~711~~709.5431 3-B5 058927BH6 5.~~52930~~52784% 603,~~625~~421.0003 2,~~781~~779.3568 3-B6 058927BJ2 5.~~52930~~52784% 402,~~492~~356.9594 1,~~854~~853.5947 Totals 1,~~057~~030,~~565~~016,~~339~~323.7338 4,~~740~~605,~~223~~686.4086

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 2945,~~262,194~~016.3604 0.00 ~~318~~315,~~747~~316,~~983~~957.8490 32,~~498~~162,~~572~~663.4992 0.00 1-A-2 ~~259~~108,~~279~~312.1407 0.00 36,~~532~~139,~~980~~737.9333 ~~400~~247,~~985~~871.3856 0.00 1-AR 0.00 0.00 0.00 0.01 0.00 2-A-1 1,~~461~~077,~~397~~954.1571 0.00 3634,~~237~~167,~~716~~039.3208 1,~~637~~242,~~219~~359.2783 0.00 2-A-2 ~~109~~80,~~190~~541.6916 0.00 2,~~707~~552,~~560~~846.4944 ~~122~~92,~~327~~824.5396 0.00 3-A-1 43,~~626~~242,~~739~~904.8401 0.00 ~~187~~180,~~001~~239,~~842~~497.4009 54,~~576~~149,~~037~~484.6321 0.00 3-A-2 43,~~315~~024,~~499~~753.0586 0.00 ~~174~~168,~~422~~114,~~228~~786.4712 53,~~200~~870,~~937~~348.5841 0.00 3-A-3 ~~322~~225,~~437~~997.5098 0.00 1312,~~032~~560,~~158~~890.4055 ~~388~~289,~~594~~177.0655 0.00 4-A-1 108,~~171~~397.6101 0.00 3029,~~067~~869,~~431~~449.1143 ~~149~~146,~~572~~995.8076 0.00 4-A-2 ~~759~~627.9738 0.00 2,~~246~~231,~~492~~700.9976 1110,~~175~~982.3581 0.00 5-A-1 7426,~~594~~534.0560 0.00 55,~~639~~585,~~447~~199.9382 ~~324~~276,~~809~~303.7111 0.00 5-A-2 31,~~023~~075.53 0.00 2,~~255~~253,~~239~~040.6581 1311,~~165~~199.5542 0.00 6-A-1 1,~~518~~688,~~678~~614.4081 0.00 ~~126~~123,~~834~~812,~~406~~350.0302 2,~~116~~273,~~589~~004.2655 0.00 6-A-2 6168,~~566~~455.6278 0.00 5,~~141~~019,~~816~~303.6065 8592,~~805~~146.6971 0.00 1-B1 ~~915~~930.5031 0.00 5,~~584~~582,~~553~~687.7795 22,~~428~~427.0693 0.00 1-B2 ~~315~~320.6576 0.00 1,~~925~~924,~~467~~823.0171 7,732.8581 0.00 1-B3 ~~189~~192.3642 0.00 1,~~155~~154,~~080~~694.3745 4,638.9188 0.00 1-B4 ~~126~~128.2934 0.00 770,~~386~~129.6426 3,093.9493 0.00 1-B5 9496.6821 0.00 577,~~540~~347.1822 2,319.4544 0.00 1-B6 9496.8033 0.00 578,~~259~~066.6141 2,322.3533 0.00 2-M1 1,~~794~~734.1176 0.00 9,~~800~~796,~~093~~614.2393 49,~~846~~668.6297 0.00 2-B1 1,~~038~~004.7135 0.00 5,~~673~~671,~~843~~829.3556 28,~~859~~756.1025 0.00 2-B2 1,~~038~~004.7135 0.00 5,~~673~~671,~~843~~829.3556 28,~~859~~756.1025 0.00 2-B3 ~~755~~730.3941 0.00 4,~~126~~124,~~249~~785.8837 20,~~987~~912.5172 0.00 2-B4 ~~613~~593.8352 0.00 3,~~352~~351,~~952~~762.6864 1716,~~054~~993.2748 0.00 2-B5 ~~519~~502.2709 0.00 2,~~836~~835,~~422~~415.1341 14,~~427~~375.0260 0.00 2-B6 ~~377~~365.8434 0.00 2,063,~~881~~148.2573 10,~~497~~460.6119 0.00 3-B1 ~~590~~604.2973 0.00 3,~~521~~520,~~221~~017.8028 16,~~817~~822.9359 0.00 3-B2 ~~236~~241.0279 0.00 1,407,~~889~~407.1959 6,~~724~~726.3117 0.00 3-B3 ~~134~~138.8414 0.00 804,~~365~~090.3721 3,~~841~~842.7884 0.00 3-B4 ~~135~~138.0131 0.00 805,~~364~~089.5808 3,~~846~~847.5562 0.00 3-B5 ~~101~~103.1765 0.00 603,~~523~~317.8338 2,~~882~~883.5233 0.00 3-B6 6769.4611 0.00 402,~~425~~287.4983 1,922.0558 0.00 Totals 1510,~~034~~508,~~670~~179.8486 0.00 1,~~042~~019,~~530~~508,~~668~~143.8757 1915,~~774~~113,~~894~~866.2472 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-1 336,294,000.00 ~~321~~316,~~010~~261,~~178~~973.1994 52,~~615~~693.8654 2892,~~209,578~~322.4950 0.00 0.00 1-A-2 38,544,000.00 36,~~792~~248,~~260~~049.0740 6,~~030~~039.5142 ~~253~~102,~~248~~272.6365 0.00 0.00 1-AR 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 44,555,000.00 3735,~~699~~244,~~113~~993.4779 106,~~097~~627.8832 1,~~451~~071,~~299~~327.2739 0.00 0.00 2-A-2 3,329,000.00 2,~~816~~633,~~751~~387.1860 ~~754~~495.4817 ~~108~~80,~~436~~045.2199 0.00 0.00 3-A-1 200,000,000.00 ~~191~~183,~~628~~482,~~582~~401.2510 3231,~~221~~326.2955 43,~~594~~211,~~518~~577.5546 0.00 0.00 3-A-2 186,546,000.00 ~~178~~171,~~737~~139,~~727~~539.5298 3029,~~053~~219.7721 42,~~285~~995,~~445~~534.2865 0.00 0.00 3-A-3 13,938,000.00 1312,~~354~~786,~~595~~888.9053 2,~~245~~183.5015 ~~320~~223,~~192~~814.0083 0.00 0.00 4-A-1 31,948,000.00 3029,~~077~~877,~~602~~846.7344 7,~~172~~031.3695 21,~~999~~365.2506 0.00 0.00 4-A-2 2,387,000.00 2,~~247~~232,~~252~~328.9614 ~~535~~525.8839 ~~224~~101.0999 0.00 0.00 5-A-1 56,349,000.00 55,~~714~~611,~~041~~734.9742 21,~~062~~480.3489 535,~~531~~053.71 0.00 0.00 5-A-2 2,284,000.00 2,~~258~~254,~~263~~116.1834 ~~853~~870.7269 ~~2,169~~204.8184 0.00 0.00 6-A-1 129,873,000.00 ~~128~~125,~~353~~500,~~084~~964.4282 9,~~805~~895.7746 1,~~508~~678,~~872~~719.6334 0.00 0.00 6-A-2 5,265,000.00 5,~~203~~087,~~383~~759.2242 ~~397~~401.5216 6168,~~169~~054.1062 0.00 0.00 1-B1 5,589,000.00 5,~~585~~583,~~469~~618.2726 ~~915~~930.5031 0.00 0.00 0.00 1-B2 1,927,000.00 1,925,~~782~~144.6646 ~~315~~320.6576 0.00 0.00 0.00 1-B3 1,156,000.00 1,~~155~~154,~~269~~886.7287 ~~189~~192.3642 0.00 0.00 0.00 1-B4 771,000.00 770,~~512~~257.9459 ~~126~~128.2934 0.00 0.00 0.00 1-B5 578,000.00 577,~~634~~443.8643 9496.6821 0.00 0.00 0.00 1-B6 578,720.00 578,~~354~~162.4174 9496.8033 0.00 0.00 0.00 2-M1 9,809,000.00 9,~~801~~798,~~887~~349.3469 1,~~794~~734.1176 0.00 0.00 0.00 2-B1 5,679,000.00 5,~~674~~672,~~882~~833.0791 1,~~038~~004.7135 0.00 0.00 0.00 2-B2 5,679,000.00 5,~~674~~672,~~882~~833.0791 1,~~038~~004.7135 0.00 0.00 0.00 2-B3 4,130,000.00 4,~~127~~125,~~005~~515.2777 ~~755~~730.3941 0.00 0.00 0.00 2-B4 3,356,000.00 3,~~353~~352,~~566~~356.5116 ~~613~~593.8352 0.00 0.00 0.00 2-B5 2,839,000.00 2,~~836~~835,~~941~~917.4050 ~~519~~502.2709 0.00 0.00 0.00 2-B6 2,065,757.00 2,~~064~~063,~~259~~514.0906 ~~377~~365.8434 0.00 0.00 0.00 3-B1 3,524,000.00 3,~~521~~520,~~812~~622.1001 ~~590~~604.2973 0.00 0.00 0.00 3-B2 1,409,000.00 1,~~408~~407,~~125~~649.2138 ~~236~~241.0279 0.00 0.00 0.00 3-B3 805,000.00 804,~~500~~228.2135 ~~134~~138.8414 0.00 0.00 0.00 3-B4 806,000.00 805,~~499~~227.5940 ~~135~~138.0131 0.00 0.00 0.00 3-B5 604,000.00 603,~~625~~421.0003 ~~101~~103.1765 0.00 0.00 0.00 3-B6 402,743.00 402,~~492~~356.9594 6769.4611 0.00 0.00 0.00 Totals 1,103,020,320.00 1,~~057~~030,~~565~~016,~~339~~323.7338 ~~182~~177,~~985~~784.8182 1410,~~851~~330,~~685~~395.0203 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 2945,~~262,194~~016.3604 ~~318~~315,~~747~~316,~~983~~957.8490 0.~~94782537~~93762291 2945,~~262,194~~016.3604 1-A-2 ~~259~~108,~~279~~312.1407 36,~~532~~139,~~980~~737.9333 0.~~94782537~~93762291 ~~259~~108,~~279~~312.1407 1-AR 0.00 0.00 0.00000000 0.00 2-A-1 1,~~461~~077,~~397~~954.1571 3634,~~237~~167,~~716~~039.3208 0.~~81332547~~76685084 1,~~461~~077,~~397~~954.1571 2-A-2 ~~109~~80,~~190~~541.6916 2,~~707~~552,~~560~~846.4944 0.~~81332547~~76685084 ~~109~~80,~~190~~541.6916 3-A-1 43,~~626~~242,~~739~~904.8401 ~~187~~180,~~001~~239,~~842~~497.4009 0.~~93500921~~90119749 43,~~626~~242,~~739~~904.8401 3-A-2 43,~~315~~024,~~499~~753.0586 ~~174~~168,~~422~~114,~~228~~786.4712 0.~~93500921~~90119749 43,~~315~~024,~~499~~753.0586 3-A-3 ~~322~~225,~~437~~997.5098 1312,~~032~~560,~~158~~890.4055 0.~~93500921~~90119749 ~~322~~225,~~437~~997.5098 4-A-1 108,~~171~~397.6101 3029,~~067~~869,~~431~~449.1143 0.~~94113657~~93493957 108,~~171~~397.6101 4-A-2 ~~759~~627.9738 2,~~246~~231,~~492~~700.9976 0.~~94113657~~93493957 ~~759~~627.9738 5-A-1 7426,~~594~~534.0560 55,~~639~~585,~~447~~199.9382 0.~~98740790~~98644519 7426,~~594~~534.0560 5-A-2 31,~~023~~075.53 2,~~255~~253,~~239~~040.6581 0.~~98740790~~98644519 31,~~023~~075.53 6-A-1 1,~~518~~688,~~678~~614.4081 ~~126~~123,~~834~~812,~~406~~350.0302 0.~~97660334~~95333403 1,~~518~~688,~~678~~614.4081 6-A-2 6168,~~566~~455.6278 5,~~141~~019,~~816~~303.6065 0.~~97660334~~95333403 6168,~~566~~455.6278 1-B1 ~~915~~930.5031 5,~~584~~582,~~553~~687.7795 0.~~99920447~~99887063 ~~915~~930.5031 1-B2 ~~315~~320.6576 1,~~925~~924,~~467~~823.0171 0.~~99920447~~99887063 ~~315~~320.6576 1-B3 ~~189~~192.3642 1,~~155~~154,~~080~~694.3745 0.~~99920447~~99887063 ~~189~~192.3642 1-B4 ~~126~~128.2934 770,~~386~~129.6426 0.~~99920446~~99887064 ~~126~~128.2934 1-B5 9496.6821 577,~~540~~347.1822 0.~~99920446~~99887062 9496.6821 1-B6 9496.8033 578,~~259~~066.6141 0.~~99920447~~99887063 9496.8033 2-M1 1,~~794~~734.1176 9,~~800~~796,~~093~~614.2393 0.~~99909198~~99873738 1,~~794~~734.1176 2-B1 1,~~038~~004.7135 5,~~673~~671,~~843~~829.3556 0.~~99909198~~99873738 1,~~038~~004.7135 2-B2 1,~~038~~004.7135 5,~~673~~671,~~843~~829.3556 0.~~99909198~~99873738 1,~~038~~004.7135 2-B3 ~~755~~730.3941 4,~~126~~124,~~249~~785.8837 0.~~99909198~~99873738 ~~755~~730.3941 2-B4 ~~613~~593.8352 3,~~352~~351,~~952~~762.6864 0.~~99909198~~99873738 ~~613~~593.8352 2-B5 ~~519~~502.2709 2,~~836~~835,~~422~~415.1341 0.~~99909198~~99873738 ~~519~~502.2709 2-B6 ~~377~~365.8434 2,063,~~881~~148.2573 0.~~99909198~~99873738 ~~377~~365.8434 3-B1 ~~590~~604.2973 3,~~521~~520,~~221~~017.8028 0.~~99921163~~99886983 ~~590~~604.2973 3-B2 ~~236~~241.0279 1,407,~~889~~407.1959 0.~~99921163~~99886983 ~~236~~241.0279 3-B3 ~~134~~138.8414 804,~~365~~090.3721 0.~~99921164~~99886983 ~~134~~138.8414 3-B4 ~~135~~138.0131 805,~~364~~089.5808 0.~~99921164~~99886983 ~~135~~138.0131 3-B5 ~~101~~103.1765 603,~~523~~317.8338 0.~~99921164~~99886983 ~~101~~103.1765 3-B6 6769.4611 402,~~425~~287.4983 0.~~99921163~~99886983 6769.4611 Totals 1510,~~034~~508,~~670~~179.8486 1,~~042~~019,~~530~~508,~~668~~143.8757 0.~~94515998~~92428773 1510,~~034~~508,~~670~~179.8486

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 336,294,000.00 ~~954~~940.~~55220191~~43299595 0.~~15645792~~15668891 62.~~57037738~~65340000 0.00000000 1-A-2 38,544,000.00 ~~954~~940.~~55220190~~43299606 0.~~15645781~~15668898 62.~~57037749~~65340001 0.00000000 1-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 44,555,000.00 ~~846~~791.~~12531635~~04463674 0.~~22663854~~14874470 3224.~~57320772~~04505420 0.00000000 2-A-2 3,329,000.00 ~~846~~791.~~12531691~~04463803 0.~~22663863~~14874437 3224.~~57320817~~04505557 0.00000000 3-A-1 200,000,000.00 ~~958~~917.~~14291125~~41200550 0.~~16110645~~15663275 2216.~~97259275~~05788730 0.00000000 3-A-2 186,546,000.00 ~~958~~917.~~14291124~~41200551 0.~~16110648~~15663273 2216.~~97259271~~05788733 0.00000000 3-A-3 13,938,000.00 ~~958~~917.~~14291147~~41200531 0.~~16110633~~15663295 2216.~~97259291~~05788707 0.00000000 4-A-1 31,948,000.00 ~~941~~935.~~45494961~~20240516 0.~~22450106~~22010611 0.~~09387912~~04272756 0.00000000 4-A-2 2,387,000.00 ~~941~~935.~~45494763~~20240469 0.~~22449937~~22010473 0.~~09387935~~04272727 0.00000000 5-A-1 56,349,000.00 ~~988~~986.~~73168947~~91608405 0.~~37378374~~38121156 0.~~95000284~~08968589 0.00000000 5-A-2 2,284,000.00 ~~988~~986.~~73169002~~91608581 0.~~37378284~~38121278 0.~~95000438~~08968476 0.00000000 6-A-1 129,873,000.00 ~~988~~966.~~29690867~~33607309 0.~~07550276~~07619336 1112.~~61806249~~92585326 0.00000000 6-A-2 5,265,000.00 ~~988~~966.~~29690788~~33607217 0.~~07550237~~07619373 1112.~~61806268~~92585375 0.00000000 1-B1 5,589,000.00 999.~~36827160~~03708356 0.~~16380390~~16645375 0.00000000 0.00000000 1-B2 1,927,000.00 999.~~36827193~~03708355 0.~~16380384~~16645563 0.00000000 0.00000000 1-B3 1,156,000.00 999.~~36826990~~03708478 0.~~16380623~~16645329 0.00000000 0.00000000 1-B4 771,000.00 999.~~36827497~~03708171 0.~~16380026~~16645914 0.00000000 0.00000000 1-B5 578,000.00 999.~~36826990~~03707612 0.~~16380623~~16645329 0.00000000 0.00000000 1-B6 578,720.00 999.~~36827827~~03708184 0.~~16380979~~16645355 0.00000000 0.00000000 2-M1 9,809,000.00 ~~999~~998.~~27488429~~91423081 0.~~18290448~~17685391 0.00000000 0.00000000 2-B1 5,679,000.00 ~~999~~998.~~27488466~~91422962 0.~~18290368~~17685332 0.00000000 0.00000000 2-B2 5,679,000.00 ~~999~~998.~~27488466~~91422962 0.~~18290368~~17685332 0.00000000 0.00000000 2-B3 4,130,000.00 ~~999~~998.~~27488378~~91423002 0.~~18290315~~17685472 0.00000000 0.00000000 2-B4 3,356,000.00 ~~999~~998.~~27488379~~91423123 0.~~18290524~~17685340 0.00000000 0.00000000 2-B5 2,839,000.00 ~~999~~998.~~27488552~~91423036 0.~~18290595~~17685453 0.00000000 0.00000000 2-B6 2,065,757.00 ~~999~~998.~~27488567~~91422854 0.~~18290631~~17685526 0.00000000 0.00000000 3-B1 3,524,000.00 999.~~37914302~~04143303 0.~~16750568~~17160329 0.00000000 0.00000000 3-B2 1,409,000.00 999.~~37914123~~04143364 0.~~16750887~~17160397 0.00000000 0.00000000 3-B3 805,000.00 999.~~37914286~~04142857 0.~~16750311~~17160248 0.00000000 0.00000000 3-B4 806,000.00 999.~~37914392~~04143921 0.~~16750620~~17160050 0.00000000 0.00000000 3-B5 604,000.00 999.~~37913907~~04144040 0.~~16750000~~17160596 0.00000000 0.00000000 3-B6 402,743.00 999.~~37913260~~04142344 0.~~16750136~~17159826 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 62.~~72683533~~81008891 ~~947~~937.~~82536661~~62290704 0.~~94782537~~93762291 62.~~72683533~~81008891 1-A-2 0.00000000 62.~~72683531~~81008899 ~~947~~937.~~82536659~~62290707 0.~~94782537~~93762291 62.~~72683531~~81008899 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 3224.~~79984626~~19379890 ~~813~~766.~~32547009~~85083784 0.~~81332547~~76685084 3224.~~79984626~~19379890 2-A-2 0.00000000 3224.~~79984680~~19379994 ~~813~~766.~~32547011~~85083809 0.~~81332547~~76685084 3224.~~79984680~~19379994 3-A-1 0.00000000 2316.~~13369920~~21452005 ~~935~~901.~~00921200~~19748545 0.~~93500921~~90119749 2316.~~13369920~~21452005 3-A-2 0.00000000 2316.~~13369919~~21452006 ~~935~~901.~~00921204~~19748545 0.~~93500921~~90119749 2316.~~13369919~~21452006 3-A-3 0.00000000 2316.~~13369924~~21452002 ~~935~~901.~~00921223~~19748529 0.~~93500921~~90119749 2316.~~13369924~~21452002 4-A-1 0.00000000 0.~~31838018~~26283367 ~~941~~934.~~13656911~~93957149 0.~~94113657~~93493957 0.~~31838018~~26283367 4-A-2 0.00000000 0.~~31837872~~26283201 ~~941~~934.~~13656891~~93957269 0.~~94113657~~93493957 0.~~31837872~~26283201 5-A-1 0.00000000 10.~~32378658~~47089744 ~~987~~986.~~40790307~~44518660 0.~~98740790~~98644519 10.~~32378658~~47089744 5-A-2 0.00000000 10.~~32378722~~47089755 ~~987~~986.~~40790280~~44518827 0.~~98740790~~98644519 10.~~32378722~~47089755 6-A-1 0.00000000 1113.~~69356525~~00204669 ~~976~~953.~~60334350~~33402647 0.~~97660334~~95333403 1113.~~69356525~~00204669 6-A-2 0.00000000 1113.~~69356505~~00204748 ~~976~~953.~~60334283~~33402659 0.~~97660334~~95333403 1113.~~69356505~~00204748 1-B1 0.00000000 0.~~16380390~~16645375 ~~999~~998.~~20446770~~87062981 0.~~99920447~~99887063 0.~~16380390~~16645375 1-B2 0.00000000 0.~~16380384~~16645563 ~~999~~998.~~20446809~~87063311 0.~~99920447~~99887063 0.~~16380384~~16645563 1-B3 0.00000000 0.~~16380623~~16645329 ~~999~~998.~~20447232~~87063149 0.~~99920447~~99887063 0.~~16380623~~16645329 1-B4 0.00000000 0.~~16380026~~16645914 ~~999~~998.~~20446174~~87063554 0.~~99920446~~99887064 0.~~16380026~~16645914 1-B5 0.00000000 0.~~16380623~~16645329 ~~999~~998.~~20446367~~87062284 0.~~99920446~~99887062 0.~~16380623~~16645329 1-B6 0.00000000 0.~~16380979~~16645355 ~~999~~998.~~20446848~~87062828 0.~~99920447~~99887063 0.~~16380979~~16645355 2-M1 0.00000000 0.~~18290448~~17685391 ~~999~~998.~~09197981~~73737690 0.~~99909198~~99873738 0.~~18290448~~17685391 2-B1 0.00000000 0.~~18290368~~17685332 ~~999~~998.~~09197922~~73737630 0.~~99909198~~99873738 0.~~18290368~~17685332 2-B2 0.00000000 0.~~18290368~~17685332 ~~999~~998.~~09197922~~73737630 0.~~99909198~~99873738 0.~~18290368~~17685332 2-B3 0.00000000 0.~~18290315~~17685472 ~~999~~998.~~09198063~~73737772 0.~~99909198~~99873738 0.~~18290315~~17685472 2-B4 0.00000000 0.~~18290524~~17685340 ~~999~~998.~~09197855~~73737783 0.~~99909198~~99873738 0.~~18290524~~17685340 2-B5 0.00000000 0.~~18290595~~17685453 ~~999~~998.~~09197957~~73737584 0.~~99909198~~99873738 0.~~18290595~~17685453 2-B6 0.00000000 0.~~18290631~~17685526 ~~999~~998.~~09197936~~73737811 0.~~99909198~~99873738 0.~~18290631~~17685526 3-B1 0.00000000 0.~~16750568~~17160329 ~~999~~998.~~21163451~~86982974 0.~~99921163~~99886983 0.~~16750568~~17160329 3-B2 0.00000000 0.~~16750887~~17160397 ~~999~~998.~~21163236~~86982967 0.~~99921163~~99886983 0.~~16750887~~17160397 3-B3 0.00000000 0.~~16750311~~17160248 ~~999~~998.~~21163975~~86982609 0.~~99921164~~99886983 0.~~16750311~~17160248 3-B4 0.00000000 0.~~16750620~~17160050 ~~999~~998.~~21163772~~86982630 0.~~99921164~~99886983 0.~~16750620~~17160050 3-B5 0.00000000 0.~~16750000~~17160596 ~~999~~998.~~21163907~~86983444 0.~~99921164~~99886983 0.~~16750000~~17160596 3-B6 0.00000000 0.~~16750136~~17159826 ~~999~~998.~~21163124~~86982517 0.~~99921163~~99886983 0.~~16750136~~17159826 NOTE: All Classes are per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-1 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% ~~321~~316,~~010~~261,~~178~~973.1994 1,~~236~~217,~~378~~647.1388 0.00 1-A-2 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 36,~~792~~248,~~260~~049.0740 ~~141~~139,~~706~~559.2449 0.00 1-AR N/A N/A 4.~~62120~~61983% 0.00 0.00 0.00 2-A-1 0507/01/06 - 0507/30/06 30 5.~~59758~~59756% 3735,~~699~~244,~~113~~993.4779 ~~175~~164,~~853~~405.2612 0.00 2-A-2 0507/01/06 - 0507/30/06 30 5.~~59758~~59756% 2,~~816~~633,~~751~~387.1860 1312,~~139~~283.1680 0.00 3-A-1 0507/01/06 - 0507/30/06 30 5.~~94566~~92916% ~~191~~183,~~628~~482,~~582~~401.2510 ~~949~~906,~~465~~580.8820 0.00 3-A-2 0507/01/06 - 0507/30/06 30 5.~~94566~~92916% ~~178~~171,~~737~~139,~~727~~539.5298 ~~885~~845,~~595~~594.3155 0.00 3-A-3 0507/01/06 - 0507/30/06 30 5.~~94566~~92916% 1312,~~354~~786,~~595~~888.9053 6663,~~168~~179.2857 0.00 4-A-1 0507/01/06 - 0507/30/06 30 5.~~56265~~56662% 3029,~~077~~877,~~602~~846.7344 ~~139~~138,~~425~~598.8775 0.00 4-A-2 0507/01/06 - 0507/30/06 30 5.~~56265~~56662% 2,~~247~~232,~~252~~328.9614 10,~~417~~355.2343 0.00 5-A-1 0507/01/06 - 0507/30/06 30 5.~~38928~~38955% 55,~~714~~611,~~041~~734.9742 ~~250~~249,~~215~~768.6651 0.00 5-A-2 0507/01/06 - 0507/30/06 30 5.~~38928~~38955% 2,~~258~~254,~~263~~116.1834 10,~~142~~123.0289 0.00 6-A-1 0507/01/06 - 0507/30/06 30 5.~~58999~~58775% ~~128~~125,~~353~~500,~~084~~964.4282 ~~597~~584,~~910~~389.8674 0.00 6-A-2 0507/01/06 - 0507/30/06 30 5.~~58999~~58775% 5,~~203~~087,~~383~~759.2242 2423,~~239~~690.0793 0.00 1-B1 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 5,~~585~~583,~~469~~618.2726 21,~~512~~497.5662 0.00 1-B2 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 1,925,~~782~~144.6646 7,~~417~~412.2005 0.00 1-B3 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 1,~~155~~154,~~269~~886.7287 4,~~449~~446.5546 0.00 1-B4 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 770,~~512~~257.9459 2,~~967~~965.6559 0.00 1-B5 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 577,~~634~~443.8643 2,~~224~~223.7723 0.00 1-B6 0507/01/06 - 0507/30/06 30 4.~~62183~~62015% 578,~~354~~162.4174 2,~~227~~226.5500 0.00 2-M1 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 9,~~801~~798,~~887~~349.3469 4847,~~061~~934.0221 0.00 2-B1 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 5,~~674~~672,~~882~~833.0791 27,~~825~~751.3290 0.00 2-B2 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 5,~~674~~672,~~882~~833.0791 27,~~825~~751.3290 0.00 2-B3 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 4,~~127~~125,~~005~~515.2777 20,~~235~~182.7031 0.00 2-B4 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 3,~~353~~352,~~566~~356.5116 16,~~443~~399.3596 0.00 2-B5 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 2,~~836~~835,~~941~~917.4050 13,~~910~~873.2151 0.00 2-B6 0507/01/06 - 0507/30/06 30 5.~~88389~~87048% 2,~~064~~063,~~259~~514.0906 10,~~121~~094.5685 0.00 3-B1 0507/01/06 - 0507/30/06 30 5.~~52930~~52784% 3,~~521~~520,~~812~~622.1001 16,~~227~~217.6486 0.00 3-B2 0507/01/06 - 0507/30/06 30 5.~~52930~~52784% 1,~~408~~407,~~125~~649.2138 6,~~488~~484.2938 0.00 3-B3 0507/01/06 - 0507/30/06 30 5.~~52930~~52784% 804,~~500~~228.2135 3,~~706~~704.9470 0.00 3-B4 0507/01/06 - 0507/30/06 30 5.~~52930~~52784% 805,~~499~~227.5940 3,~~711~~709.5431 0.00 3-B5 0507/01/06 - 0507/30/06 30 5.~~52930~~52784% 603,~~625~~421.0003 2,~~781~~779.3568 0.00 3-B6 0507/01/06 - 0507/30/06 30 5.~~52930~~52784% 402,~~492~~356.9594 1,~~854~~853.5947 0.00 Totals 4,~~740~~605,~~649~~686.0885 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 1,~~236~~217,~~378~~647.1388 0.00 ~~318~~315,~~747~~316,~~983~~957.8490 1-A-2 0.00 0.00 ~~141~~139,~~706~~559.2449 0.00 36,~~532~~139,~~980~~737.9333 1-AR 0.00 0.00 0.01 0.00 0.00 2-A-1 0.00 310.1300 ~~175~~164,~~822~~405.12 0.00 3634,~~237~~167,~~716~~039.3208 2-A-2 0.00 20.3300 1312,~~136~~283.8480 0.00 2,~~707~~552,~~560~~846.4944 3-A-1 0.00 ~~168~~0.0900 ~~949~~906,~~297~~580.7920 0.00 ~~187~~180,~~001~~239,~~842~~497.4009 3-A-2 0.00 ~~156~~0.7800 ~~885~~845,~~438~~594.5355 0.00 ~~174~~168,~~422~~114,~~228~~786.4712 3-A-3 0.00 110.7100 6663,~~156~~179.5657 0.00 1312,~~032~~560,~~158~~890.4055 4-A-1 0.00 240.6800 ~~139~~138,~~401~~598.1975 0.00 3029,~~067~~869,~~431~~449.1143 4-A-2 0.00 10.8400 10,~~415~~355.3843 0.00 2,~~246~~231,~~492~~700.9976 5-A-1 0.00 0.00 ~~250~~249,~~215~~768.6651 0.00 55,~~639~~585,~~447~~199.9382 5-A-2 0.00 0.00 10,~~142~~123.0289 0.00 2,~~255~~253,~~239~~040.6581 6-A-1 0.00 0.00 ~~597~~584,~~910~~389.8674 0.00 ~~126~~123,~~834~~812,~~406~~350.0302 6-A-2 0.00 0.00 2423,~~239~~690.0793 0.00 5,~~141~~019,~~816~~303.6065 1-B1 0.00 0.00 21,~~512~~497.5662 0.00 5,~~584~~582,~~553~~687.7795 1-B2 0.00 0.00 7,~~417~~412.2005 0.00 1,~~925~~924,~~467~~823.0171 1-B3 0.00 0.00 4,~~449~~446.5546 0.00 1,~~155~~154,~~080~~694.3745 1-B4 0.00 0.00 2,~~967~~965.6559 0.00 770,~~386~~129.6426 1-B5 0.00 0.00 2,~~224~~223.7723 0.00 577,~~540~~347.1822 1-B6 0.00 0.00 2,~~227~~226.5500 0.00 578,~~259~~066.6141 2-M1 0.00 80.5100 4847,~~052~~934.5121 0.00 9,~~800~~796,~~093~~614.2393 2-B1 0.00 40.9300 27,~~820~~751.3990 0.00 5,~~673~~671,~~843~~829.3556 2-B2 0.00 40.9300 27,~~820~~751.3990 0.00 5,~~673~~671,~~843~~829.3556 2-B3 0.00 30.5800 20,~~232~~182.1231 0.00 4,~~126~~124,~~249~~785.8837 2-B4 0.00 20.9100 16,~~440~~399.4496 0.00 3,~~352~~351,~~952~~762.6864 2-B5 0.00 20.4600 13,~~907~~873.7551 0.00 2,~~836~~835,~~422~~415.1341 2-B6 0.00 10.7900 10,~~119~~094.7785 0.00 2,063,~~881~~148.2573 3-B1 0.00 0.00 16,~~227~~217.6486 0.00 3,~~521~~520,~~221~~017.8028 3-B2 0.00 0.00 6,~~488~~484.2938 0.00 1,407,~~889~~407.1959 3-B3 0.00 0.00 3,~~706~~704.9470 0.00 804,~~365~~090.3721 3-B4 0.00 0.00 3,~~711~~709.5431 0.00 805,~~364~~089.5808 3-B5 0.00 0.00 2,~~781~~779.3568 0.00 603,~~523~~317.8338 3-B6 0.00 0.00 1,~~854~~853.5947 0.00 402,~~425~~287.4983 Totals 0.00 ~~425~~0.6700 4,~~740~~605,~~223~~686.4086 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-1 336,294,000.00 4.~~62183~~62015% ~~954~~940.~~55220191~~43299595 3.~~67647990~~62078384 0.00000000 1-A-2 38,544,000.00 4.~~62183~~62015% ~~954~~940.~~55220190~~43299606 3.~~67647987~~62078378 0.00000000 1-AR 100.00 4.~~62120~~61983% 0.00000000 0.00000000 0.00000000 2-A-1 44,555,000.00 5.~~59758~~59756% ~~846~~791.~~12531635~~04463674 3.~~94688048~~68993648 0.00000000 2-A-2 3,329,000.00 5.~~59758~~59756% ~~846~~791.~~12531691~~04463803 3.~~94687894~~68993692 0.00000000 3-A-1 200,000,000.00 5.~~94566~~92916% ~~958~~917.~~14291125~~41200550 4.~~74732940~~53290100 0.00000000 3-A-2 186,546,000.00 5.~~94566~~92916% ~~958~~917.~~14291124~~41200551 4.~~74732940~~53290100 0.00000000 3-A-3 13,938,000.00 5.~~94566~~92916% ~~958~~917.~~14291147~~41200531 4.~~74732960~~53290070 0.00000000 4-A-1 31,948,000.00 5.~~56265~~56662% ~~941~~935.~~45494961~~20240516 4.~~36415018~~33826061 0.00000000 4-A-2 2,387,000.00 5.~~56265~~56662% ~~941~~935.~~45494763~~20240469 4.~~36415165~~33826142 0.00000000 5-A-1 56,349,000.00 5.~~38928~~38955% ~~988~~986.~~73168947~~91608405 4.~~44046318~~43252782 0.00000000 5-A-2 2,284,000.00 5.~~38928~~38955% ~~988~~986.~~73169002~~91608581 4.~~44046410~~43252627 0.00000000 6-A-1 129,873,000.00 5.~~58999~~58775% ~~988~~966.~~29690867~~33607309 4.~~60381188~~49970155 0.00000000 6-A-2 5,265,000.00 5.~~58999~~58775% ~~988~~966.~~29690788~~33607217 4.~~60381197~~49970180 0.00000000 1-B1 5,589,000.00 4.~~62183~~62015% 999.~~36827160~~03708356 3.~~84908928~~84641617 0.00000000 1-B2 1,927,000.00 4.~~62183~~62015% 999.~~36827193~~03708355 3.~~84909185~~84641930 0.00000000 1-B3 1,156,000.00 4.~~62183~~62015% 999.~~36826990~~03708478 3.~~84909170~~84641869 0.00000000 1-B4 771,000.00 4.~~62183~~62015% 999.~~36827497~~03708171 3.~~84909209~~84642023 0.00000000 1-B5 578,000.00 4.~~62183~~62015% 999.~~36826990~~03707612 3.~~84908304~~84641869 0.00000000 1-B6 578,720.00 4.~~62183~~62015% 999.~~36827827~~03708184 3.~~84909801~~84641968 0.00000000 2-M1 9,809,000.00 5.~~88389~~87048% ~~999~~998.~~27488429~~91423081 4.~~89968600~~88675808 0.00000000 2-B1 5,679,000.00 5.~~88389~~87048% ~~999~~998.~~27488466~~91422962 4.~~89968656~~88675823 0.00000000 2-B2 5,679,000.00 5.~~88389~~87048% ~~999~~998.~~27488466~~91422962 4.~~89968656~~88675823 0.00000000 2-B3 4,130,000.00 5.~~88389~~87048% ~~999~~998.~~27488378~~91423002 4.~~89968523~~88675787 0.00000000 2-B4 3,356,000.00 5.~~88389~~87048% ~~999~~998.~~27488379~~91423123 4.~~89968713~~88675805 0.00000000 2-B5 2,839,000.00 5.~~88389~~87048% ~~999~~998.~~27488552~~91423036 4.~~89968651~~88675942 0.00000000 2-B6 2,065,757.00 5.~~88389~~87048% ~~999~~998.~~27488567~~91422854 4.~~89968568~~88675580 0.00000000 3-B1 3,524,000.00 5.~~52930~~52784% 999.~~37914302~~04143303 4.~~60489217~~60211691 0.00000000 3-B2 1,409,000.00 5.~~52930~~52784% 999.~~37914123~~04143364 4.~~60488999~~60211498 0.00000000 3-B3 805,000.00 5.~~52930~~52784% 999.~~37914286~~04142857 4.~~60489441~~60211180 0.00000000 3-B4 806,000.00 5.~~52930~~52784% 999.~~37914392~~04143921 4.~~60488834~~60212159 0.00000000 3-B5 604,000.00 5.~~52930~~52784% 999.~~37913907~~04144040 4.~~60488411~~60211921 0.00000000 3-B6 402,743.00 5.~~52930~~52784% 999.~~37913260~~04142344 4.~~60489692~~60211599 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.~~67647990~~62078384 0.00000000 ~~947~~937.~~82536661~~62290704 1-A-2 0.00000000 0.00000000 3.~~67647987~~62078378 0.00000000 ~~947~~937.~~82536659~~62290707 1-AR 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 2-A-1 0.00000000 0.~~00069869~~00000000 3.~~94618157~~68993648 0.00000000 ~~813~~766.~~32547009~~85083784 2-A-2 0.00000000 0.~~00069991~~00000000 3.~~94618204~~68993692 0.00000000 ~~813~~766.~~32547011~~85083809 3-A-1 0.00000000 0.~~00084045~~00000000 4.~~74648895~~53290100 0.00000000 ~~935~~901.~~00921200~~19748545 3-A-2 0.00000000 0.~~00084044~~00000000 4.~~74648896~~53290100 0.00000000 ~~935~~901.~~00921204~~19748545 3-A-3 0.00000000 0.~~00084015~~00000000 4.~~74648874~~53290070 0.00000000 ~~935~~901.~~00921223~~19748529 4-A-1 0.00000000 0.~~00077251~~00000000 4.~~36337768~~33826061 0.00000000 ~~941~~934.~~13656911~~93957149 4-A-2 0.00000000 0.~~00077084~~00000000 4.~~36337662~~33826142 0.00000000 ~~941~~934.~~13656891~~93957269 5-A-1 0.00000000 0.00000000 4.~~44046318~~43252782 0.00000000 ~~987~~986.~~40790307~~44518660 5-A-2 0.00000000 0.00000000 4.~~44046410~~43252627 0.00000000 ~~987~~986.~~40790280~~44518827 6-A-1 0.00000000 0.00000000 4.~~60381188~~49970155 0.00000000 ~~976~~953.~~60334350~~33402647 6-A-2 0.00000000 0.00000000 4.~~60381197~~49970180 0.00000000 ~~976~~953.~~60334283~~33402659 1-B1 0.00000000 0.00000000 3.~~84908928~~84641617 0.00000000 ~~999~~998.~~20446770~~87062981 1-B2 0.00000000 0.00000000 3.~~84909185~~84641930 0.00000000 ~~999~~998.~~20446809~~87063311 1-B3 0.00000000 0.00000000 3.~~84909170~~84641869 0.00000000 ~~999~~998.~~20447232~~87063149 1-B4 0.00000000 0.00000000 3.~~84909209~~84642023 0.00000000 ~~999~~998.~~20446174~~87063554 1-B5 0.00000000 0.00000000 3.~~84908304~~84641869 0.00000000 ~~999~~998.~~20446367~~87062284 1-B6 0.00000000 0.00000000 3.~~84909801~~84641968 0.00000000 ~~999~~998.~~20446848~~87062828 2-M1 0.00000000 0.~~00086757~~00000000 4.~~89881843~~88675808 0.00000000 ~~999~~998.~~09197981~~73737690 2-B1 0.00000000 0.~~00086811~~00000000 4.~~89881845~~88675823 0.00000000 ~~999~~998.~~09197922~~73737630 2-B2 0.00000000 0.~~00086811~~00000000 4.~~89881845~~88675823 0.00000000 ~~999~~998.~~09197922~~73737630 2-B3 0.00000000 0.~~00086683~~00000000 4.~~89881840~~88675787 0.00000000 ~~999~~998.~~09198063~~73737772 2-B4 0.00000000 0.~~00086710~~00000000 4.~~89882002~~88675805 0.00000000 ~~999~~998.~~09197855~~73737783 2-B5 0.00000000 0.~~00086650~~00000000 4.~~89882001~~88675942 0.00000000 ~~999~~998.~~09197957~~73737584 2-B6 0.00000000 0.~~00086651~~00000000 4.~~89881917~~88675580 0.00000000 ~~999~~998.~~09197936~~73737811 3-B1 0.00000000 0.00000000 4.~~60489217~~60211691 0.00000000 ~~999~~998.~~21163451~~86982974 3-B2 0.00000000 0.00000000 4.~~60488999~~60211498 0.00000000 ~~999~~998.~~21163236~~86982967 3-B3 0.00000000 0.00000000 4.~~60489441~~60211180 0.00000000 ~~999~~998.~~21163975~~86982609 3-B4 0.00000000 0.00000000 4.~~60488834~~60212159 0.00000000 ~~999~~998.~~21163772~~86982630 3-B5 0.00000000 0.00000000 4.~~60488411~~60211921 0.00000000 ~~999~~998.~~21163907~~86983444 3-B6 0.00000000 0.00000000 4.~~60489692~~60211599 0.00000000 ~~999~~998.~~21163124~~86982517 (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 1915,~~927~~244,~~175~~954.8627 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 7691,~~429~~293.8609 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 2015,~~003~~336,~~605~~247.7236 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~228~~222,~~711~~380.4864 Payment of Interest and Principal 1915,~~774~~113,~~894~~866.2472 Total Withdrawals (Pool Distribution Amount) 2015,~~003~~336,~~605~~247.7236 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~425~~0.6700

ADMINISTRATION FEES Gross Servicing Fee* ~~225~~219,~~626~~375.9253 Master Servicing Fee- Wells Fargo Bank, NA 3,~~084~~005.5611 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~228~~222,~~711~~380.4864 *Servicer Payees include: BANK OF AMERICA (NY); CHASE HOME FINANCE LLC; COUNTRYWIDE HOME LOANS INC.; GREENPOINT MTG FUNDING, INC; ~~JP MORGAN CHASE BANK, NA;~~ NATIONAL CITY MTG CO; WELLS FARGO BANK, N.A.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~638642~~624841% Weighted Average Net Coupon 5.~~384129~~370483% Weighted Average Pass-Through Rate 5.~~379127~~365763% Weighted Average Remaining Term ~~352~~350 Beginning Scheduled Collateral Loan Count 2,~~353~~288 Number Of Loans Paid In Full 3525 Ending Scheduled Collateral Loan Count 2,~~318~~263 Beginning Scheduled Collateral Balance 1,~~057~~030,~~565~~016,~~341~~325.4916 Ending Scheduled Collateral Balance 1,~~042~~019,~~530~~508,~~670~~145.6433 Ending Actual Collateral Balance at 31-~~May~~Jul-2006 1,~~042~~019,~~651~~632,~~507~~148.3971 Monthly P&I Constant 5,~~152~~005,~~345~~850.7726 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 ~~182~~177,~~985~~784.8380 Unscheduled Principal 1410,~~851~~330,~~685~~395.0203

Group Level Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 4.~~875327~~873648 5.~~957203~~957110 Weighted Average Net Rate 4.~~625327~~623648 5.~~601082~~601063 Pass-Through Rate 4.~~621827~~620148 5.~~597582~~597564 Weighted Average Remaining Term ~~349~~347 ~~352~~351 Record Date 0507/31/2006 0507/31/2006 Principal And Interest Constant 1,~~557~~535,~~089~~180.6420 ~~229~~212,~~389~~289.6556 Beginning Loan Count ~~509~~501 ~~126~~119 Loans Paid in Full 32 52 Ending Loan Count ~~506~~499 ~~121~~117 Beginning Scheduled Balance ~~368~~363,~~395~~099,~~462~~537.4502 4341,~~841~~202,~~994~~922.4267 Ending Scheduled Balance ~~365~~362,~~872~~044,~~252~~444.6856 4240,~~270~~043,~~515~~801.6667 Scheduled Principal 60,~~382~~497.6531 117,~~743~~747.2862 Unscheduled Principal 2994,~~462,827~~595.1215 1,~~559~~151,~~735~~373.4838 Scheduled Interest 1,~~496~~474,~~706~~682.9989 ~~217~~204,~~646~~541.3794 Servicing Fees 7675,~~749~~645.0574 1312,~~010~~225.8612 Master Servicing Fees 1,~~074~~059.4904 ~~127~~120.8718 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 1,~~418~~397,~~883~~978.4511 ~~204~~192,~~507~~196.64 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 6.~~203314~~186141 5.~~816145~~820115 Weighted Average Net Rate 5.~~953023~~935837 5.~~566145~~570115 Pass-Through Rate 5.~~945663~~929157 5.~~562645~~566615 Weighted Average Remaining Term ~~354~~352 ~~353~~351 Record Date 0507/31/2006 0507/31/2006 Principal And Interest Constant 2,~~196~~104,~~638~~888.6380 ~~176~~175,~~511~~420.2575 Beginning Loan Count 1,~~194~~152 ~~111~~110 Loans Paid in Full 2319 0 Ending Loan Count 1,~~171~~133 ~~111~~110 Beginning Scheduled Balance ~~411~~395,~~542~~221,~~614~~165.8201 34,~~710~~494,~~441~~619.4687 Ending Scheduled Balance ~~402~~388,~~273~~722,~~260~~760.3667 34,~~698~~485,~~941~~034.0028 Scheduled Principal 6967,~~198~~477.6340 8,~~277~~118.1254 Unscheduled Principal 96,~~200~~430,~~155~~926.8394 31,~~223~~467.3405 Scheduled Interest 2,~~127~~037,~~440~~411.0040 ~~168~~167,~~234~~302.1321 Servicing Fees 8582,~~837~~437.9362 7,~~231~~186.3438 Master Servicing Fees 1,~~200~~152.3373 ~~101~~100.2461 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~323~~047.8131 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 21,~~039~~952,~~077~~773.9374 160,~~901~~015.5522 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 Group 6 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~642783~~643049 5.~~843494~~841247 Weighted Average Net Rate 5.~~392783~~393049 5.~~593494~~591247 Pass-Through Rate 5.~~389283~~389549 5.~~589994~~587747 Weighted Average Remaining Term 350 352 ~~354~~ Record Date 0507/31/2006 0507/31/2006 Principal And Interest Constant 306,~~112~~071.8804 ~~686~~671,~~603~~999.7291 Beginning Loan Count 109 ~~304~~297 Loans Paid in Full 0 42 Ending Loan Count 109 ~~300~~295 Beginning Scheduled Balance 60,~~254~~145,~~137~~944.8749 ~~138~~135,~~820~~852,~~690~~136.4710 Ending Scheduled Balance 60,~~175~~117,~~657~~453.6664 ~~137~~134,~~240~~094,~~043~~650.2851 Scheduled Principal 2223,~~778~~232.6930 10,~~605~~711.4663 Unscheduled Principal 555,~~701~~258.5255 1,~~570~~746,~~041~~773.7396 Scheduled Interest ~~283~~282,~~334~~838.1974 ~~675~~661,~~998~~288.2628 Servicing Fees 12,~~552~~530.9541 28,~~920~~302.9853 Master Servicing Fees 175.7443 ~~404~~396.8924 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 270,~~605~~132.5090 ~~646~~632,~~672~~589.3951 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.~~638642~~624841 Weighted Average Net Rate 5.~~384129~~370483 Pass-Through Rate 5.~~379127~~365763 Weighted Average Remaining Term ~~352~~350 Record Date 0507/31/2006 Principal And Interest Constant 5,~~152~~005,~~345~~850.7726 Beginning Loan Count 2,~~353~~288 Loans Paid in Full 3525 Ending Loan Count 2,~~318~~263 Beginning Scheduled Balance 1,~~057~~030,~~565~~016,~~341~~325.4916 Ending Scheduled Balance 1,~~042~~019,~~530~~508,~~670~~145.6433 Scheduled Principal ~~182~~177,~~985~~784.8380 Unscheduled Principal 1410,~~851~~330,~~685~~395.0203 Scheduled Interest 4,~~969~~828,~~359~~065.9446 Servicing Fees ~~224~~218,~~303~~327.1180 Master Servicing Fees 3,~~084~~004.5623 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 1,~~323~~047.8131 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~740~~605,~~648~~686.4612 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 Miscellaneous Reporting Group 1 CPR% 73.~~735060~~238477% Senior Percentage 97.~~124551~~083579% Senior Prepayment Percentage 100.000000% Subordinate Percentage 2.~~875450~~916422% Subordinate Prepayment Percentage 0.000000% Group 2 CPR% 3528.~~261439~~834847% Senior Percentage 9291.~~413371~~931298% Senior Prepayment Percentage 100.000000% Subordinate Percentage 78.~~586630~~068703% Subordinate Prepayment Percentage 0.000000% Group 3 CPR% 2317.~~765317~~872770% Senior Percentage 9392.~~239653~~962843% Senior Prepayment Percentage 100.000000% Subordinate Percentage 67.~~760348~~037158% Subordinate Prepayment Percentage 0.000000% Group 4 CPR% 0.~~111406~~051036% Senior Percentage 93.~~127182~~087487% Senior Prepayment Percentage 100.000000% Subordinate Percentage 6.~~872819~~912514% Subordinate Prepayment Percentage 0.000000% Group 5 CPR% 10.~~104124~~104906% Senior Percentage 96.~~212986~~209065% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~787015~~790936% Subordinate Prepayment Percentage 0.000000% Group 6 CPR% 1214.~~759547~~384833% Senior Percentage 96.~~207898~~125632% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~792103~~874369% Subordinate Prepayment Percentage 0.000000% Trigger Event Reporting Group 1 Senior Step Down Cumulative Loss Test Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Senior Step Down Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 2.~~945335~~455259% Senior Step Down Test Trigger Result Pass Two Times Test Trigger Result Pass Two Times Test - Cumulative Loss Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Two Times Test - Delinquency Calculated Value 2.~~945335~~455259% Threshold Value 50.000000% Trigger Result Pass Group 2 Senior Step Down Cumulative Loss Test Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Senior Step Down Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 711.~~669146~~386015% Senior Step Down Test Trigger Result Pass Two Times Test Trigger Result Pass Two Times Test - Cumulative Loss Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Two Times Test - Delinquency Calculated Value 711.~~669146~~386015% Threshold Value 50.000000% Trigger Result Pass Group 3 Senior Step Down Cumulative Loss Test Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Senior Step Down Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~000000~~875492% Senior Step Down Test Trigger Result Pass Two Times Test Trigger Result Pass Two Times Test - Cumulative Loss Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Two Times Test - Delinquency Threshold Value 50.000000% Trigger Result Pass Calculated Value 0.~~000000~~875492% NOTE: Group 1 = (Group 1), Group 2 = (Groups 2, 3, 4), and Group 3 = (Groups 5, 6)

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 2328 0 0 0 2328 911,~~025~~254,~~997~~924.9796 0.00 0.00 0.00 911,~~025~~254,~~997~~924.9796 60 Days 105 0 0 0 105 42,~~206~~319,~~386~~539.2753 0.00 0.00 0.00 42,~~206~~319,~~386~~539.2753 90 Days 1 0 01 0 12 ~~139~~81,~~888~~141.1461 0.00 0255,899.0098 0.00 ~~139~~337,~~888~~041.1459 120 Days 03 0 14 0 17 01,390,956.0097 0.00 ~~584~~1,~~014~~327,793.2591 0.00 ~~584~~2,~~014~~718,750.2588 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 01 0 01 0.00 0.00 0584,014.0025 0.00 0584,014.0025 Totals 3437 0 16 0 3543 1315,~~372~~046,~~272~~563.3807 0.00 ~~584~~2,~~014~~167,708.2514 0.00 1317,~~956~~214,~~286~~271.6321 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 01.~~992235~~237296% 0.000000% 0.000000% 0.000000% 01.~~992235~~237296% 01.~~865677~~103822% 0.000000% 0.000000% 0.000000% 01.~~865677~~103822% 60 Days 0.~~431406~~220946% 0.000000% 0.000000% 0.000000% 0.~~431406~~220946% 0.~~403432~~227488% 0.000000% 0.000000% 0.000000% 0.~~403432~~227488% 90 Days 0.~~043141~~044189% 0.000000% 0.~~000000~~044189% 0.000000% 0.~~043141~~088378% 0.~~013417~~007958% 0.000000% 0.~~000000~~025097% 0.000000% 0.~~013417~~033055% 120 Days 0.~~000000~~132567% 0.000000% 0.~~043141~~176757% 0.000000% 0.~~043141~~309324% 0.~~000000~~136418% 0.000000% 0.~~056012~~130223% 0.000000% 0.~~056012~~266640% 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~~044189% 0.000000% 0.~~000000~~044189% 0.000000% 0.000000% 0.~~000000~~057277% 0.000000% 0.~~000000~~057277% Totals 1.~~466782~~634998% 0.000000% 0.~~043141~~265135% 0.000000% 1.~~509922~~900133% 1.~~282526~~475685% 0.000000% 0.~~056012~~212597% 0.000000% 1.~~338538~~688283%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7691,~~429~~293.8609

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 13 0 0 0 13 ~~380~~2,~~433~~592,677.9839 0.00 0.00 0.00 ~~380~~2,~~433~~592,677.9839 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 13 0 0 0 13 ~~380~~2,~~433~~592,677.9839 0.00 0.00 0.00 ~~380~~2,~~433~~592,677.9839 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~197628~~601202% 0.000000% 0.000000% 0.000000% 0.~~197628~~601202% 0.~~103973~~716081% 0.000000% 0.000000% 0.000000% 0.~~103973~~716081% 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.~~197628~~601202% 0.000000% 0.000000% 0.000000% 0.~~197628~~601202% 0.~~103973~~716081% 0.000000% 0.000000% 0.000000% 0.~~103973~~716081% 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 ~~806~~449,~~030~~746.1520 0.00 0.00 0.00 ~~806~~449,~~030~~746.1520 60 Days 01 0 0 0 01 0991,864.0056 0.00 0.00 0.00 0991,864.0056 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 43 0 0 0 43 ~~806~~1,~~030~~441,610.1576 0.00 0.00 0.00 ~~806~~1,~~030~~441,610.1576 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~305785~~709402% 0.000000% 0.000000% 0.000000% 31.~~305785~~709402% 1.~~906554~~122890% 0.000000% 0.000000% 0.000000% 1.~~906554~~122890% 60 Days 0.~~000000~~854701% 0.000000% 0.000000% 0.000000% 0.~~000000~~854701% 02.~~000000~~476408% 0.000000% 0.000000% 0.000000% 02.~~000000~~476408% 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 32.~~305785~~564103% 0.000000% 0.000000% 0.000000% 32.~~305785~~564103% 13.~~906554~~599299% 0.000000% 0.000000% 0.000000% 13.~~906554~~599299% 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 1421 0 0 0 1421 47,~~494~~332,~~427~~231.5696 0.00 0.00 0.00 47,~~494~~332,~~427~~231.5696 60 Days 93 0 0 0 9 3 930,~~721,749~~152.1108 0.00 0.00 0.00 3930,~~721,749~~152.1108 90 Days 1 0 01 0 12 ~~139~~81,~~888~~141.1461 0.00 0255,899.0098 0.00 ~~139~~337,~~888~~041.1459 120 Days 03 0 14 0 17 01,390,956.0097 0.00 ~~584~~1,~~014~~327,793.2591 0.00 ~~584~~2,~~014~~718,750.2588 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 01 0 01 0.00 0.00 0584,014.0025 0.00 0584,014.0025 Totals 2428 0 16 0 2534 89,~~356~~734,~~064~~482.8162 0.00 ~~584~~2,~~014~~167,708.2514 0.00 811,~~940~~902,~~079~~190.0676 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~195559~~853486% 0.000000% 0.000000% 0.000000% 1.~~195559~~853486% 1.~~117098~~885934% 0.000000% 0.000000% 0.000000% 1.~~117098~~885934% 60 Days 0.~~768574~~264784% 0.000000% 0.000000% 0.000000% 0.~~768574~~264784% 0.~~925048~~239246% 0.000000% 0.000000% 0.000000% 0.~~925048~~239246% 90 Days 0.~~085397~~088261% 0.000000% 0.~~000000~~088261% 0.000000% 0.~~085397~~176523% 0.~~034769~~020871% 0.000000% 0.~~000000~~065820% 0.000000% 0.~~034769~~086691% 120 Days 0.~~000000~~264784% 0.000000% 0.~~085397~~353045% 0.000000% 0.~~085397~~617829% 0.~~000000~~357770% 0.000000% 0.~~145158~~341524% 0.000000% 0.~~145158~~699294% 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~~088261% 0.000000% 0.~~000000~~088261% 0.000000% 0.000000% 0.~~000000~~150215% 0.000000% 0.~~000000~~150215% Totals 2.~~049530~~471315% 0.000000% 0.~~085397~~529568% 0.000000% 23.~~134927~~000883% 2.~~076916~~503820% 0.000000% 0.~~145158~~557559% 0.000000% 23.~~222074~~061380% 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 10 0 0 0 10 ~~558,614~~0.7300 0.00 0.00 0.00 ~~558,614~~0.7300 60 Days 10 0 0 0 10 ~~484,637~~0.1600 0.00 0.00 0.00 ~~484,637~~0.1600 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 20 0 0 0 20 ~~1,043,251~~0.8900 0.00 0.00 0.00 ~~1,043,251~~0.8900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~900901~~000000% 0.000000% 0.000000% 0.000000% 0.~~900901~~000000% 10.~~609554~~000000% 0.000000% 0.000000% 0.000000% 10.~~609554~~000000% 60 Days 0.~~900901~~000000% 0.000000% 0.000000% 0.000000% 0.~~900901~~000000% 10.~~396400~~000000% 0.000000% 0.000000% 0.000000% 10.~~396400~~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.~~801802~~000000% 0.000000% 0.000000% 0.000000% 10.~~801802~~000000% 30.~~005955~~000000% 0.000000% 0.000000% 0.000000% 30.~~005955~~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 32 0 0 0 3 2 880,~~786,491~~269.5541 0.00 0.00 0.00 2880,~~786,491~~269.5541 60 Days 01 0 0 0 01 0397,522.0089 0.00 0.00 0.00 0397,522.0089 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 3 0 0 0 3 21,~~786~~277,~~491~~792.5530 0.00 0.00 0.00 21,~~786~~277,~~491~~792.5530 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~752294~~834862% 0.000000% 0.000000% 0.000000% 21.~~752294~~834862% 41.~~629402~~463827% 0.000000% 0.000000% 0.000000% 41.~~629402~~463827% 60 Days 0.~~000000~~917431% 0.000000% 0.000000% 0.000000% 0.~~000000~~917431% 0.~~000000~~661053% 0.000000% 0.000000% 0.000000% 0.~~000000~~661053% 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 2.752294% 0.000000% 0.000000% 0.000000% 2.752294% 42.~~629402~~124879% 0.000000% 0.000000% 0.000000% 42.~~629402~~124879% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% 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 12Days ~~Month~~Number ~~REO~~of History*Outstanding ~~New REO Loans Month REO~~ Percentage ~~Loans~~of inNumber ~~REO~~of 0Outstanding Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% 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~~of inDelinquent ~~REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000%~~ Loans ~~in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current~~ Actual Balance ~~0.00 Feb-06 0.000~~(%) Mar-06 0.000% Apr-06 0.000% May-06 0.000% 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 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current~~ Actual Balance ~~0.00 Sep-05 0.000~~(%) ~~Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal~~ Balance($) ~~0.00 Jan-06 0.000% Current Actual~~ Balance($) ~~0.00~~180 ~~Feb~~-06 ~~0.000%~~209 ~~Mar-06~~1 0584,014.~~000%~~25 ~~Apr-06~~ 0.~~000%~~057 ~~May-06~~ 0~~.000%~~ ~~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 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05~~ 0.000% ~~Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO~~ Total ~~Nov-05~~1 0584,014.~~000%~~25 ~~Loans in REO~~ 0 ~~Dec-05 0~~.~~000%~~057 ~~Original Principal Balance~~ 0~~.00~~ ~~Jan-06~~ 0.~~000% Current Actual Balance 0.~~00 ~~Feb-06~~ 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% 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 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% 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 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% 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.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 14 ~~Jul~~Sep-05 0.000% Original Principal Balance ~~585~~1,~~000~~379,800.00 ~~Aug~~Oct-05 0.000% Current Actual Balance ~~584~~1,~~014~~379,693.2589 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 16 ~~Dec~~Feb-0506 0.000% Original Principal Balance ~~585~~2,~~000~~168,800.00 ~~Jan~~Mar-06 0.000% Current Actual Balance ~~584~~2,~~014~~167,708.2514 ~~Feb~~Apr-06 0.~~000~~082% ~~Mar~~May-06 0.~~000~~083% ~~Apr~~Jun-06 0.~~082~~056% ~~May~~Jul-06 0.~~083~~146% ~~Jun~~Aug-06 0.~~056~~213% *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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 01.~~000~~931% ~~Mar~~May-06 01.~~000~~993% ~~Apr~~Jun-06 10.~~931~~000% ~~May~~Jul-06 10.~~993~~000% ~~Jun~~Aug-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 14 ~~Jul~~Sep-05 0.000% Original Principal Balance ~~585~~1,~~000~~379,800.00 ~~Aug~~Oct-05 0.000% Current Actual Balance ~~584~~1,~~014~~379,693.2589 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 16 ~~Dec~~Feb-0506 0.000% Original Principal Balance ~~585~~2,~~000~~168,800.00 ~~Jan~~Mar-06 0.000% Current Actual Balance ~~584~~2,~~014~~167,708.2514 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.~~000~~145% ~~May~~Jul-06 0.~~000~~380% ~~Jun~~Aug-06 0.~~145~~558% *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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Foreclosure Total ~~Nov~~Jan-0506 0.000% Loans in Foreclosure 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group 3 0085526424 Aug-2006 01-Feb-2005 IL 80.00 100,000.00 Group 3 0106799495 Jun-2006 01-Dec-2005 NV 75.00 585,000.00 Group 3 0107027009 Aug-2006 01-Dec-2005 NV 80.00 298,650.00 Group 3 0115741723 Aug-2006 01-Dec-2005 NV 79.99 255,900.00 Group 3 0115741843 Jul-2006 01-Jan-2006 NV 80.00 204,000.00 Group 3 0115843392 Aug-2006 01-Jan-2006 NV 74.31 725,250.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group 3 0085526424 99,894.84 01-Mar-2006 4 6.125% 2,934.42 Group 3 0106799495 584,014.25 01-Jan-2006 46 6.875% 1622,~~093~~511.6151 Group 3 0107027009 298,649.07 01-Mar-2006 4 7.000% 10,079.40 Group 3 0115741723 255,899.98 01-Apr-2006 3 7.625% 7,863.60 Group 3 0115741843 204,000.00 01-Mar-2006 4 7.625% 7,522.50 Group 3 0115843392 725,250.00 01-Mar-2006 4 7.000% 24,477.24

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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Sep-05 0.000% Original Principal Balance 0.00 ~~Aug~~Oct-05 0.000% Current Actual Balance 0.00 ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% Current Bankruptcy Total ~~Nov~~Jan-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Feb-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Mar-06 0.000% Current Actual Balance 0.00 ~~Feb~~Apr-06 0.000% ~~Mar~~May-06 0.000% ~~Apr~~Jun-06 0.000% ~~May~~Jul-06 0.000% ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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. ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~Feb-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Jan~~Mar-2006 ~~N/A~~0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Feb~~Apr-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Mar~~May-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~Apr~~Jun-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~May~~Jul-2006 0.000% N/A ~~Jun~~Aug-2006 0.000% N/A ~~Jun~~Aug-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 2 1,~~144~~135,~~200~~000.00 2834,~~144,200~~251.0082 0 0.00 0.00 Group 2 52 1720,~~788,700~~095.00 1719,~~495,981~~348.6989 0 0.00 0.00 Group 3 2319 96,~~417~~436,~~755~~586.00 96,~~069~~426,~~836~~491.3251 0 0.00 0.00 Group 4 0 0.00 0.00 0 0.00 0.00 Group 5 0 0.00 0.00 0 0.00 0.00 Group 6 42 1,~~500~~704,~~500~~000.00 1,~~500~~704,~~227~~000.4800 0 0.00 0.00 Total 3525 149,~~851~~995,~~155~~681.00 149,~~210~~684,~~245~~092.4922 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 ~~318~~160,~~627~~343.1233 Group 2 0 0.00 0.00 0 0.00 0.00 66432,~~674~~133.1440 Group 3 0 0.00 0.00 0 0.00 0.00 ~~131~~5,~~996~~377.9567 Group 4 0 0.00 0.00 0 0.00 0.00 31,~~223~~467.3405 Group 5 0 0.00 0.00 0 0.00 0.00 555,~~701~~258.5255 Group 6 0 0.00 0.00 0 0.00 0.00 6942,~~814~~773.2596 Total 0 0.00 0.00 0 0.00 0.00 ~~646~~647,~~037~~353.3296

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0053477584~~0058419631 ORCA 8073.0053 01-~~Jul-2005 375,200.00 375,200.00 Group 1 0056967359 AZ 69.28 01-~~Oct-2005 ~~769~~500,000.00 ~~769~~499,~~000~~251.0082 Group 1 ~~0057669541~~0145545174 CA 1870.1856 01-~~Oct~~Sep-2005 1635,000~~,000~~.00 1335,000~~,000~~.00 Group 2 ~~0003929768~~0087289043 VANY 7875.~~46 01-May-2005 220,000.~~00 ~~216,563.65 Group 2 0004135105 LA 70.73~~ 01-~~Aug~~Mar-2005 ~~145~~604,~~000~~095.00 ~~145~~604,~~000~~095.00 Group 2 ~~0085692473~~6111113400 MIKS 9080.00 01-~~Feb~~Jan-~~2005~~2006 ~~371~~116,~~700~~000.00 ~~371~~115,~~233~~144.2998 Group 23 ~~3303011591~~0106371345 AZVA 80.00 01-~~Nov~~Jan-~~2005~~2006 ~~452~~336,000.00 ~~171~~336,~~152.66 Group 2 6262026468 FL 80.00 01-Apr-2005 600,~~000.00 ~~589,111.74~~ Group 3 ~~0092014173~~0106394588 FLNJ 9068.0052 01-~~Jun~~Jan-~~2005~~2006 ~~382~~185,~~500~~000.00 ~~382~~185,~~500~~000.00 Group 3 ~~0104838003~~0106511499 VAAZ 80.00 01-~~Nov~~Dec-2005 ~~641~~214,~~150~~736.00 ~~636~~214,~~536~~736.2400 Group 3 ~~0105143128~~0106786294 CA 8679.6799 01-~~Nov~~Dec-2005 ~~650~~295,~~000~~450.00 ~~650~~295,~~000~~450.00 Group 3 ~~0105279241~~0106991333 AZCA 80.00 01-~~Dec~~Jan-~~2005~~2006 ~~136~~440,000.00 ~~136~~440,000.00 Group 3 ~~0105987521~~0107059501 CA 7864.3935 01-~~Dec~~Jan-~~2005~~2006 ~~650~~380,000.00 ~~450~~379,~~000~~899.0006 Group 3 ~~0106096911~~0107259910 CA 7778.8346 01-~~Nov~~Dec-2005 ~~405~~204,~~100~~000.00 ~~405~~204,~~100~~000.00 Group 3 ~~0106904077~~0107315765 AZVA 80.00 01-~~Dec~~Nov-2005 ~~137~~210,~~300~~400.00 ~~137~~210,~~300~~217.0005 Group 3 ~~0106999798~~0107356210 CAAZ 80.00 01-Dec-2005 ~~330~~252,000.00 ~~330~~252,000.00 Group 3 ~~0107206688~~0107373405 UTNV 8074.0089 01-Dec-2005 ~~100~~337,000.00 99337,~~386.38 Group 3 0107246861 CA 70.00 01-Jan-2006 308,~~000.00 ~~308,000.00~~ Group 3 ~~0107249853~~0115667082 ~~CA 66.57 01-Dec-2005 389,412.00 388,809.24 Group 3 0107279577~~ UT 80.00 01-Jan-2006 ~~300~~380,000.00 ~~300~~380,000.00 Group 3 ~~0107282425~~0115829582 AZOR 80.00 01-Jan-2006 45239,200.00 45239,200.00 Group 3 ~~0107315597~~0115922778 FLNV 80.00 01-~~Nov~~Jan-~~2005~~2006 ~~111~~435,~~200~~300.00 ~~110~~435,~~541~~244.6166 Group 3 ~~0112834014~~0116087559 MDNV 80.00 01-~~Dec~~Jan-~~2005~~2006 ~~524~~459,~~000~~500.00 ~~524~~459,~~000~~500.00 Group 3 ~~0114587017~~6738150652 FLGA 80.00 01-~~Dec~~Oct-2005 ~~760~~680,000.00 ~~760~~680,000.00 Group 3 ~~0115716736~~6742469635 MDCA 8068.0097 01-~~Dec~~Sep-2005 ~~948~~500,000.00 ~~947,731.98 Group 3 0115744804 NV 79.98 01-Jan-2006 188,~~500~~.00 188~~,~~500.00 Group 3 0115839888 CA 71.85 01-Jan-2006 485,~~000.00 ~~485,000.00~~ Group 3 ~~0120201208~~6891385566 VAOR 7580.00 01-~~Dec~~Oct-2005 ~~674~~128,~~925~~000.00 ~~670~~126,~~983~~475.9714 Group 3 ~~0120348974~~6962458409 CAMD 3180.~~50 01-Dec-2005 630,000.~~00 ~~630,000.00 Group 3 6003957484 NC 84.93~~ 01-Nov-2005 ~~349~~320,~~068~~000.00 ~~346~~316,~~369~~964.4623 Group 3 ~~6745971025~~6999404400 AZNM 77.8388 01-Oct-2005 ~~272~~440,~~400~~000.00 ~~136~~433,~~200~~863.0013 Group 6 ~~6568864471~~6887654512 NJFL 5750.6600 01-Nov-2005 ~~184~~1,~~500.00 184~~000,~~355~~000.~~90 Group 6 6654421962 MD 80.~~00 ~~01-Dec-2005 280~~1,000~~.00 280~~,000.00 Group 6 ~~6783368795~~6953633093 CA 80.00 01-~~Dec~~Oct-2005 ~~500~~704,000.00 ~~500~~704,000.00 ~~Group 6 6822187495 CA 59.56 01-Sep-2005 536,000.00 535,871.58~~

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0053477584~~0058419631 Loan Paid in Full 0 ~~4.750% 360 11 Group 1 0056967359 Loan Paid in Full 0~~ 5.125% 360 810 Group 1 ~~0057669541~~0145545174 Loan Paid in Full 0 54.~~000% 360 8 Group 2 0003929768 Loan Paid in Full (1) 6.~~875% 360 1311 Group 2 ~~0004135105~~0087289043 Loan Paid in Full 0 67.~~750~~500% 360 1017 Group 2 ~~0085692473~~6111113400 Loan Paid in Full 0 6.~~625~~500% 360 ~~16 Group 2 3303011591 Loan Paid in Full (6) 6.875% 360~~ 7 Group ~~2 6262026468 Loan Paid in Full 0 5.125% 360 14 Group~~ 3 ~~0092014173~~0106371345 Loan Paid in Full 0 7.~~000~~750% 360 127 Group 3 ~~0104838003~~0106394588 Loan Paid in Full 0 6.~~625~~375% 360 7 Group 3 ~~0105143128~~0106511499 Loan Paid in Full 0 76.~~500~~750% 360 78 Group 3 ~~0105279241~~0106786294 Loan Paid in Full 0 67.~~500~~125% 360 68 Group 3 ~~0105987521~~0106991333 Loan Paid in Full 0 6.750% 360 ~~6 Group 3 0106096911 Loan Paid in Full 0 5.875% 360~~ 7 Group 3 ~~0106904077~~0107059501 Loan Paid in Full 0 6.~~875~~375% 360 67 Group 3 ~~0106999798~~0107259910 Loan Paid in Full 0 65.~~375~~750% 360 68 Group 3 ~~0107206688~~0107315765 Loan Paid in Full 0 6.~~750~~875% 360 69 Group 3 ~~0107246861~~0107356210 Loan Paid in Full 0 6.~~750~~500% 360 58 Group 3 ~~0107249853~~0107373405 Loan Paid in Full (1) 58.~~500~~250% 360 68 Group 3 ~~0107279577~~0115667082 Loan Paid in Full (1) 6.~~875~~750% 360 57 Group 3 ~~0107282425~~0115829582 Loan Paid in Full 0 67.~~625~~250% 360 57 Group 3 ~~0107315597~~0115922778 Loan Paid in Full 0 7.~~625~~250% 360 7 Group 3 ~~0112834014~~0116087559 Loan Paid in Full 0 67.~~500~~875% 360 67 Group 3 ~~0114587017~~6738150652 Loan Paid in Full 0 75.500% 360 610 Group 3 ~~0115716736~~6742469635 Loan Paid in Full ~~1 6.500% 360 6 Group 3 0115744804 Loan Paid in Full (1) 7.000% 360 5 Group 3 0115839888 Loan Paid in Full~~ 0 5.~~875~~625% 360 511 Group 3 ~~0120201208~~6891385566 Loan Paid in Full 0 7.000% 360 610 Group 3 ~~0120348974~~6962458409 Loan Paid in Full 01 ~~8.000% 360~~ 6 ~~Group 3 6003957484 Loan Paid in Full 0 6~~.~~250~~375% 360 79 Group 3 ~~6745971025~~6999404400 Loan Paid in Full 0 5.~~625~~375% 360 810 Group 6 ~~6568864471~~6887654512 Loan Paid in Full ~~(1) 6.250% 360 7 Group 6 6654421962 Loan Paid in Full~~ 0 5.~~875~~750% 360 69 Group 6 ~~6783368795~~6953633093 Loan Paid in Full 0 6.~~250~~500% 360 ~~6 Group 6 6822187495 Loan Paid in Full (1) 5.750% 360 9~~10

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 1.~~405~~003% Current Month 1511.~~612~~395% Current Month ~~983~~573.~~238~~785% 3 Month Average 1.~~134~~197% 3 Month Average 1213.~~761~~439% 3 Month Average ~~911~~767.~~962~~666% 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. ~~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 13.264% N/A Feb-2006 1,689.874% N/A Mar-2006 10.744% N/A Mar-2006 1,089.589% N/A Apr-2006 9.695% N/A Apr-2006 816.943% N/A May-2006 12.975% N/A May-2006 935.704% N/A Jun-2006 15.612% N/A Jun-2006 983.238% N/A Jul-2006 13.311% N/A Jul-2006 745.976% N/A Aug-2006 11.395% N/A Aug-2006 573.785% 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 0.~~669~~274% Current Month 73.~~735~~238% Current Month ~~365~~129.~~254~~323% 3 Month Average 0.~~901~~561% 3 Month Average 106.~~225~~505% 3 Month Average ~~537~~288.~~038~~463% 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. ~~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 17.655% N/A Feb-2006 1,348.694% N/A Mar-2006 9.102% N/A Mar-2006 601.895% N/A Apr-2006 7.760% N/A Apr-2006 453.327% N/A May-2006 15.180% N/A May-2006 792.534% N/A Jun-2006 7.735% N/A Jun-2006 365.254% N/A Jul-2006 8.541% N/A Jul-2006 370.812% N/A Aug-2006 3.238% N/A Aug-2006 129.323% 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 32.~~559~~795% Current Month 3528.~~261~~835% Current Month 21,~~396~~562.~~107~~715% 3 Month Average 32.~~564~~953% 3 Month Average 3530.~~220~~114% 3 Month Average 21,~~764~~845.~~653~~987% 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. ~~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 18.226% N/A Feb-2006 2,584.686% N/A Mar-2006 54.178% N/A Mar-2006 5,953.529% N/A Apr-2006 39.383% N/A Apr-2006 3,531.644% N/A May-2006 31.016% N/A May-2006 2,366.210% N/A Jun-2006 35.261% N/A Jun-2006 2,396.107% N/A Jul-2006 26.247% N/A Jul-2006 1,579.138% N/A Aug-2006 28.835% N/A Aug-2006 1,562.715% 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 21.~~236~~627% Current Month 2317.~~765~~873% Current Month 1,~~906~~084.~~301~~803% 3 Month Average 1.~~435~~867% 3 Month Average 1520.~~721~~199% 3 Month Average 1,~~450~~433.~~484~~572% 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. ~~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 12.012% N/A Feb-2006 2,676.271% N/A Mar-2006 8.968% N/A Mar-2006 1,383.557% N/A Apr-2006 9.434% N/A Apr-2006 1,111.672% N/A May-2006 13.965% N/A May-2006 1,333.479% N/A Jun-2006 23.765% N/A Jun-2006 1,906.301% N/A Jul-2006 18.958% N/A Jul-2006 1,309.612% N/A Aug-2006 17.873% N/A Aug-2006 1,084.803% 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.~~009~~004% Current Month 0.~~111~~051% Current Month 82.~~435~~963% 3 Month Average 10.~~231~~193% 3 Month Average 122.~~578~~245% 3 Month Average ~~1,337~~147.~~740~~720% 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. ~~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 19.378% N/A Feb-2006 3,755.656% N/A Mar-2006 0.112% N/A Mar-2006 15.688% N/A Apr-2006 33.226% N/A Apr-2006 3,612.554% N/A May-2006 4.396% N/A May-2006 392.232% N/A Jun-2006 0.111% N/A Jun-2006 8.435% N/A Jul-2006 6.573% N/A Jul-2006 431.760% N/A Aug-2006 0.051% N/A Aug-2006 2.963% 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 0.~~092~~009% Current Month 10.~~104~~105% Current Month 675.~~369~~147% 3 Month Average 0.~~265~~037% 3 Month Average 30.~~077~~447% 3 Month Average ~~211~~26.~~681~~555% 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. ~~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 2.974% N/A Feb-2006 355.457% N/A Mar-2006 0.040% N/A Mar-2006 3.832% N/A Apr-2006 0.245% N/A Apr-2006 19.842% N/A May-2006 7.882% N/A May-2006 547.831% N/A Jun-2006 1.104% N/A Jun-2006 67.369% N/A Jul-2006 0.131% N/A Jul-2006 7.150% N/A Aug-2006 0.105% N/A Aug-2006 5.147% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 SMM CPR PSA Current Month 1.~~131~~286% Current Month 1214.~~760~~385% Current Month ~~1,015~~869.~~991~~789% 3 Month Average 01.~~410~~140% 3 Month Average 412.~~651~~848% 3 Month Average ~~377~~889.~~568~~450% 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. ~~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 5.112% N/A Feb-2006 1,117.280% N/A Mar-2006 6.576% N/A Mar-2006 999.661% N/A Apr-2006 0.182% N/A Apr-2006 21.227% N/A May-2006 1.010% N/A May-2006 95.486% N/A Jun-2006 12.760% N/A Jun-2006 1,015.991% N/A Jul-2006 11.400% N/A Jul-2006 782.571% N/A Aug-2006 14.385% N/A Aug-2006 869.789% 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))

Modifications Beginning Current Loan Scheduled Scheduled Prior Modified Prior Modified Number Balance Balance Rate Rate Payment Payment No0106778253 ~~Modifications~~196,000.00 ~~this~~196,000.00 ~~Period~~6.125% 6.125% 1,000.42 1,000.42

~~Interest~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled ~~Group~~Current 1 Current Number ofBalance ~~Outstanding Percentage of Number of Outstanding Percentage of Interest~~ Rate ~~Loans~~Payment ~~Scheduled~~No ~~Balance(%)~~Breaches ~~Loans~~this Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.750 0 0.00 0.000 0 0.00 0.000 2.750 2.999 1 999,400.00 0.096 1 999,400.00 0.273 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 1 389,898.61 0.037 0 0.00 0.000 4.000 4.249 6 4,868,227.20 0.467 6 4,868,227.20 1.331 4.250 4.499 17 12,189,044.32 1.169 17 12,189,044.32 3.332 4.500 4.749 68 49,145,383.37 4.714 66 48,274,583.37 13.194 4.750 4.999 223 166,560,702.35 15.977 209 159,517,150.00 43.599 5.000 5.249 200 122,982,646.23 11.797 170 106,412,251.86 29.085 5.250 5.499 158 81,522,356.80 7.820 36 33,359,095.92 9.118 5.500 5.749 239 104,193,774.79 9.994 1 252,500.01 0.069 5.750 5.999 381 159,889,545.51 15.337 0 0.00 0.000 6.000 6.249 270 100,071,289.31 9.599 0 0.00 0.000 6.250 6.499 273 91,161,218.16 8.744 0 0.00 0.000 6.500 6.749 188 62,902,603.22 6.034 0 0.00 0.000 6.750 6.999 141 45,292,567.07 4.344 0 0.00 0.000 7.000 7.249 57 14,142,044.44 1.357 0 0.00 0.000 7.250 7.499 44 13,152,145.09 1.262 0 0.00 0.000 7.500 7.749 24 7,551,593.91 0.724 0 0.00 0.000 7.750 7.999 18 3,865,371.69 0.371 0 0.00 0.000 8.000 8.249 5 833,323.80 0.080 0 0.00 0.000 8.250 8.499 3 747,934.77 0.072 0 0.00 0.000 8.500 8.749 1 69,600.00 0.007 0 0.00 0.000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total 2,318 1,042,530,670.64 100.000 506 365,872,252.68 100.000Period

Interest Rate Stratification ~~(continued)~~Summary Group 21 ~~Group 3~~ Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.750 0 0.00 0.000 0 0.00 0.000 2.750 2.999 01 0999,200.00 0.~~000~~098 01 0999,200.00 0.~~000~~276 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 01 0389,897.0025 0.~~000~~038 10 ~~389,898~~0.6100 0.~~097~~000 4.000 4.249 06 04,862,782.0038 0.~~000~~477 06 04,862,782.0038 01.~~000~~343 4.250 4.499 017 012,173,737.0008 01.~~000~~194 017 012,173,737.0008 03.~~000~~362 4.500 4.749 068 049,095,727.0065 04.~~000~~816 266 ~~870~~48,~~800~~224,927.0065 013.~~216~~320 4.750 4.999 2220 ~~881~~164,~~649~~963,611.7430 216.~~086~~181 7206 3157,~~112~~930,~~706~~019.5811 043.~~774~~622 5.000 5.249 5196 1121,~~770~~564,~~199~~670.5550 411.~~188~~924 11167 6105,~~374~~196,~~782~~364.4885 129.~~585~~056 5.250 5.499 12154 479,~~098~~016,~~312~~128.1201 97.~~695~~750 5935 2032,~~558~~405,~~288~~483.1747 58.~~111~~951 5.500 5.749 21236 7102,~~293~~752,~~129~~157.0544 1710.~~253~~079 ~~106~~1 45251,~~573,235~~930.0002 110.~~329~~070 5.750 5.999 29375 9156,~~689~~973,~~421~~507.1462 2215.~~922~~397 ~~177~~0 ~~71,371,162~~0.6500 170.~~742~~000 6.000 6.249 14269 399,~~680~~483,~~670~~558.7924 89.~~707~~758 ~~172~~0 ~~59,900,720~~0.7300 140.~~891~~000 6.250 6.499 23266 888,~~564~~916,~~342~~223.8591 208.~~261~~721 ~~189~~0 ~~60,427,300~~0.4700 150.~~021~~000 6.500 6.749 5179 258,~~316~~527,~~962~~384.2188 5.~~481~~741 ~~168~~0 ~~54,219,613~~0.1100 130.~~478~~000 6.750 6.999 7134 243,~~011~~150,~~671~~673.6229 4.~~759~~232 ~~131~~0 ~~41,344,895~~0.4500 100.~~278~~000 7.000 7.249 153 ~~189~~13,~~768~~081,431.6678 01.~~449~~283 550 ~~13,684,275~~0.7800 30.~~402~~000 7.250 7.499 41 12,229,445.42 1.200 0 0.00 0.000 ~~44 13,152,145.09 3.269~~ 7.500 7.749 223 16,~~774~~945,~~387~~202.9304 40.~~198~~681 220 ~~5,777,205~~0.9800 10.~~436~~000 7.750 7.999 016 03,069,278.0078 0.~~000~~301 180 ~~3,865,371~~0.6900 0.~~961~~000 8.000 8.249 05 0833,323.0080 0.~~000~~082 50 ~~833,323~~0.8000 0.~~207~~000 8.250 8.499 02 0410,603.0096 0.~~000~~040 30 ~~747,934~~0.7700 0.~~186~~000 8.500 8.749 01 069,600.00 0.~~000~~007 10 ~~69,600~~0.00 0.~~017~~000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total ~~121~~2,263 421,~~270~~019,~~515~~508,145.6633 100.000 ~~1,171~~499 ~~402~~362,~~273~~044,~~260~~444.3656 100.000

Interest Rate Stratification (continued) Group 42 Group 53 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.750 0 0.00 0.000 0 0.00 0.000 2.750 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 01 0389,897.0025 0.~~000~~100 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 02 0870,800.00 0.~~000~~224 4.750 4.999 12 ~~237~~881,~~614~~013.5357 02.~~685~~200 47 23,~~811~~110,~~581~~467.5021 40.~~672~~800 5.000 5.249 35 21,~~571~~770,~~532~~199.2955 74.~~411~~421 611 36,~~919~~373,~~609~~266.7035 61.~~514~~640 5.250 5.499 11 3,~~052~~432,~~884~~175.7637 8.~~798~~571 1658 1020,~~031~~102,~~321~~434.2676 165.~~670~~171 5.500 5.749 2321 57,~~872~~288,~~638~~213.4643 1618.~~925~~201 31103 1544,~~851~~171,~~009~~287.5434 2611.~~341~~363 5.750 5.999 3629 129,~~369~~687,~~127~~492.9656 3524.~~647~~192 30173 1569,~~432~~825,~~753~~796.0673 2517.~~646~~963 6.000 6.249 14 3,~~860~~249,~~599~~258.6274 118.~~126~~114 15171 859,~~021~~758,~~214~~395.7733 1315.~~330~~373 6.250 6.499 1822 58,~~415~~164,~~415~~898.2682 1520.~~607~~390 6184 359,~~692~~236,~~167~~099.8345 615.~~136~~239 6.500 6.749 24 ~~265~~2,~~128~~201,600.1200 05.~~764~~498 1161 ~~416~~50,~~000~~667,706.0081 013.~~691~~034 6.750 6.999 27 ~~786~~2,~~000~~010,743.0074 25.~~265~~021 0124 039,203,929.0055 010.~~000~~085 7.000 7.249 1 ~~268~~189,~~000~~768.0066 0.~~772~~474 051 012,623,663.0012 03.~~000~~247 7.250 7.499 0 0.00 0.000 041 012,229,445.0042 03.~~000~~146 7.500 7.749 01 01,168,437.0023 02.~~000~~918 022 05,776,764.0081 01.~~000~~486 7.750 7.999 0 0.00 0.000 016 03,069,278.0078 0.~~000~~790 8.000 8.249 0 0.00 0.000 05 0833,323.0080 0.~~000~~214 8.250 8.499 0 0.00 0.000 02 0410,603.0096 0.~~000~~106 8.500 8.749 0 0.00 0.000 01 069,600.00 0.~~000~~018 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total ~~111~~117 3440,~~698~~043,~~941~~801.0067 100.000 ~~109~~1,133 60388,~~175~~722,~~657~~760.6667 100.000

Interest Rate Stratification (continued) Group 64 Group 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.750 0 0.00 0.000 0 0.00 0.000 2.750 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 01 0236,997.0004 0.~~000~~687 4 2,805,114.37 4.666 5.000 5.249 52 12,~~934~~375,~~270~~536.3532 16.~~409~~889 6 3,915,753.74 6.514 5.250 5.499 2411 3,048,722.39 8.841 16 10,~~422~~019,~~454~~793.5726 716.~~594~~667 5.500 5.749 5723 295,~~351~~869,~~262~~296.7351 2117.~~387~~020 31 15,830,146.17 26.332 5.750 5.999 ~~109~~36 5112,~~027~~365,~~080~~246.7088 3735.~~181~~857 30 15,423,948.57 25.656 6.000 6.249 5514 243,~~608~~858,~~083~~678.4043 1711.~~931~~189 15 8,014,768.03 13.332 6.250 6.499 3718 135,~~061~~411,~~991~~480.7533 915.~~518~~692 6 3,692,042.17 6.141 6.500 6.749 122 5265,~~684~~076.38 0.769 1 415,~~899~~887.7833 40.~~142~~692 6.750 6.999 12 1786,~~150,~~000.00 2.279 0 0.~~838~~00 0.000 7.000 7.249 1 268,000.00 0.777 0 0.00 0.000 7.250 7.499 0 0.00 0.000 0 0.00 0.000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 8.000 8.249 0 0.00 0.000 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total ~~300~~110 ~~137~~34,~~240~~485,~~043~~034.28 100.000 109 60,117,453.64 100.000

Filing Compare · Banc of America Funding 2006-A Trust