10-D 1 mal06003_10d-200611.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: October 26, 2006 to November 27, 2006 Commission File Number of issuing entity: 333-130373-06 MASTR Alternative Loan Trust 2006-3 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130373 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) UBS Real Estate Securities Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2197225 54-2197226 54-2197227 54-6713974 (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-A-3 _____ _____ __X___ ____________ 1-A-4 _____ _____ __X___ ____________ 1-A-5 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-A-5 _____ _____ __X___ ____________ 2-A-6 _____ _____ __X___ ____________ 2-A-7 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ A-LR _____ _____ __X___ ____________ A-UR _____ _____ __X___ ____________ PO _____ _____ __X___ ____________ 15-A-X _____ _____ __X___ ____________ 30-A-X _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ P _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On November 27, 2006 a distribution was made to holders of MASTR Alternative Loan Trust 2006-3. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of MASTR Alternative Loan Trust 2006-3, relating to the November 27, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. MASTR Alternative Loan Trust 2006-3 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: December 11, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of MASTR Alternative Loan Trust 2006-3, relating to the November 27, 2006 distribution. EX-99.1 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Distribution Date: 11/27/2006 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2006-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A-1 57645DAA0 6.25000% 7472,~~482~~626,~~644~~938.1907 ~~387~~378,~~930~~063.4412 1-A-2 57645DAB8 6.25000% 6,308,000.00 32,~~854~~836.1761 1-A-3 57645DAC6 6.25000% 18,885,000.00 98,~~359~~306.3880 1-A-4 57645DAD4 6.25000% 1,566,000.00 8,~~156~~151.2589 1-A-5 57645DAE2 6.25000% ~~101~~99,~~241~~385,~~644~~938.1907 ~~527~~517,~~300~~358.2342 2-A-1 57645DAF9 6.25000% 4440,~~008~~107,~~558~~058.3912 ~~229~~208,~~211~~779.2428 2-A-2 57645DAG7 6.75000% 4440,~~008~~107,~~558~~058.3912 ~~247~~225,~~548~~481.1462 2-A-3 57645DAH5 6.50000% 7,505,000.00 40,~~652~~630.0835 2-A-4 57645DAJ1 6.50000% 23,313,000.00 126,~~278~~211.7525 2-A-5 57645DAK8 6.50000% 1,812,000.00 9,~~815~~809.0075 2-A-6 57645DAL6 6.50000% ~~120~~112,~~647~~844,116.7825 ~~653~~610,~~505~~912.2226 2-A-7 57645DAM4 6.50000% 8880,~~017~~214,116.7825 ~~476~~434,~~759~~260.3889 3-A-1 57645DAN2 5.50000% 2523,~~703~~069,~~372~~399.5345 ~~116~~105,~~265~~734.4175 A-LR 57645DAP7 6.25000% 0.00 0.2910 A-UR 57645DAQ5 6.25000% 0.00 0.00 PO 57645DAR3 0.00000% 2,~~155~~150,~~180~~382.7099 0.00 15-A-X 57645DAS1 5.50000% 0.00 1413,~~079~~147.9940 30-A-X 57645DBA9 6.50000% 0.00 4138,~~459~~798.7138 B-1 57645DAT9 6.~~29369~~29429% 7,~~765~~751,~~817~~444.4627 40,~~680~~638.8943 B-2 57645DAU6 6.~~29369~~29429% 2,~~724~~718,~~025~~983.1747 14,~~269~~254.6879 B-3 57645DAV4 6.~~29369~~29429% 1,~~634~~630,~~015~~991.8355 8,~~559~~550.7279 B-4 57645DAW2 6.~~29369~~29429% 1,~~634~~630,~~015~~991.8355 8,~~559~~550.7279 B-5 57645DAX0 6.~~29369~~29429% 1,~~225~~223,~~761~~492.4275 6,~~421~~414.1040 B-6 57645DAY8 6.~~29369~~29429% ~~957~~955,~~244~~473.7606 5,~~014~~009.4825 P 57645DAZ5 0.00000% 0.00 1424,~~201~~436.3231 Totals ~~575~~545,~~594~~805,~~072~~383.4297 32,~~107~~956,~~882~~337.5963

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~602~~1,~~706~~303,745.9315 0.00 7371,~~879~~323,~~937~~192.2692 ~~990~~1,~~637~~681,808.3727 0.00 1-A-2 0.00 0.00 6,308,000.00 32,~~854~~836.1761 0.00 1-A-3 0.00 0.00 18,885,000.00 98,~~359~~306.3880 0.00 1-A-4 0.00 0.00 1,566,000.00 8,~~156~~151.2589 0.00 1-A-5 ~~602~~1,~~706~~303,745.9315 0.00 ~~100~~98,~~638~~082,~~937~~192.2692 1,~~130~~821,~~007~~103.1657 0.00 2-A-1 21,~~188~~454,~~687~~848.3413 0.00 4138,~~819~~652,~~871~~209.0599 21,~~417~~663,~~898~~627.5841 0.00 2-A-2 21,~~188~~454,~~687~~848.3413 0.00 4138,~~819~~652,~~871~~209.0599 21,~~436~~680,~~235~~329.4875 0.00 2-A-3 0.00 0.00 7,505,000.00 40,~~652~~630.0835 0.00 2-A-4 0.00 0.00 23,313,000.00 126,~~278~~211.7525 0.00 2-A-5 0.00 0.00 1,812,000.00 9,~~815~~809.0075 0.00 2-A-6 42,~~377~~909,~~374~~696.6827 0.00 ~~116~~109,~~269~~934,~~742~~419.1098 53,~~030~~520,~~879~~608.9053 0.00 2-A-7 42,~~377~~909,~~374~~696.6827 0.00 8377,~~639~~304,~~742~~419.1098 43,~~854~~343,~~134~~957.0616 0.00 3-A-1 1887,~~035,117~~373.2707 0.00 2422,~~668~~182,~~255~~026.2638 1993,~~151,382~~107.6882 0.00 A-LR 0.00 0.00 0.00 0.2910 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 PO 2,~~400~~398.7534 0.00 2,~~152~~147,~~779~~984.9665 2,~~400~~398.7534 0.00 15-A-X 0.00 0.00 0.00 1413,~~079~~147.9940 0.00 30-A-X 0.00 0.00 0.00 4138,~~459~~798.7138 0.00 B-1 7,~~170~~236.9633 0.00 7,~~758~~744,~~646~~207.5094 47,~~851~~874.8576 0.00 B-2 2,~~515~~538.3630 0.00 2,~~721~~716,~~509~~445.8117 16,~~785~~793.0409 0.00 B-3 1,~~508~~522.8561 0.00 1,~~632~~629,~~506~~468.9894 10,~~068~~073.5740 0.00 B-4 1,~~508~~522.8561 0.00 1,~~632~~629,~~506~~468.9894 10,~~068~~073.5740 0.00 B-5 1,~~131~~142.8719 0.00 1,~~224~~222,~~629~~350.5556 7,~~552~~556.9759 0.00 B-6 ~~883~~891.9298 0.00 ~~956~~954,~~360~~581.8408 5,~~898~~901.4023 0.00 P 0.00 0.00 0.00 1424,~~201~~436.3231 0.00 Totals 1512,~~389~~241,~~775~~204.7353 0.00 ~~560~~533,~~204~~564,~~296~~179.7044 1815,~~497~~197,~~658~~542.3216 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. NOTE: Exchangeable Certificates are the Class 1-A-5, 2-A-6, and 2-A-7 Certificates.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-A-1 75,496,000.00 7472,~~482~~626,~~644~~938.1907 50,~~774~~361.6913 ~~551~~1,~~932~~253,384.2402 0.00 0.00 1-A-2 6,308,000.00 6,308,000.00 0.00 0.00 0.00 0.00 1-A-3 18,885,000.00 18,885,000.00 0.00 0.00 0.00 0.00 1-A-4 1,566,000.00 1,566,000.00 0.00 0.00 0.00 0.00 1-A-5 102,255,000.00 ~~101~~99,~~241~~385,~~644~~938.1907 2458,~~429~~875.8344 ~~578~~1,~~277~~244,869.1072 0.00 0.00 2-A-1 46,498,000.00 4440,~~008~~107,~~558~~058.3912 3433,~~908~~092.2782 21,~~153~~421,~~779~~755.0731 0.00 0.00 2-A-2 46,498,000.00 4440,~~008~~107,~~558~~058.3912 3433,~~908~~092.2782 21,~~153~~421,~~779~~755.0731 0.00 0.00 2-A-3 7,505,000.00 7,505,000.00 0.00 0.00 0.00 0.00 2-A-4 23,313,000.00 23,313,000.00 0.00 0.00 0.00 0.00 2-A-5 1,812,000.00 1,812,000.00 0.00 0.00 0.00 0.00 2-A-6 125,626,000.00 ~~120~~112,~~647~~844,116.7825 ~~177~~131,~~430~~398.3810 42,~~199~~778,~~944~~298.3017 0.00 0.00 2-A-7 92,996,000.00 8880,~~017~~214,116.7825 ~~177~~131,~~430~~398.3810 42,~~199~~778,~~944~~298.3017 0.00 0.00 3-A-1 26,886,000.00 2523,~~703~~069,~~372~~399.5345 ~~107~~97,~~114~~618.8042 ~~928~~789,~~002~~754.4766 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 PO 2,249,930.00 2,~~155~~150,~~180~~382.7099 2,~~085~~106.2605 ~~315~~292.4828 0.00 0.00 15-A-X 0.00 0.00 0.00 0.00 0.00 0.00 30-A-X 0.00 0.00 0.00 0.00 0.00 0.00 B-1 7,780,000.00 7,~~765~~751,~~817~~444.4627 7,~~170~~236.9633 0.00 0.00 0.00 B-2 2,729,000.00 2,~~724~~718,~~025~~983.1747 2,~~515~~538.3630 0.00 0.00 0.00 B-3 1,637,000.00 1,~~634~~630,~~015~~991.8355 1,~~508~~522.8561 0.00 0.00 0.00 B-4 1,637,000.00 1,~~634~~630,~~015~~991.8355 1,~~508~~522.8561 0.00 0.00 0.00 B-5 1,228,000.00 1,~~225~~223,~~761~~492.4275 1,~~131~~142.8719 0.00 0.00 0.00 B-6 958,992.00 ~~957~~955,~~244~~473.7606 ~~883~~891.9298 0.00 0.00 0.00 P 0.01 0.00 0.00 0.00 0.00 0.00 Totals 593,864,022.01 ~~575~~545,~~594~~805,~~072~~383.4297 ~~623~~552,~~801~~796.6990 1411,~~765~~688,~~974~~407.0364 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 ~~602~~1,~~706~~303,745.9315 7371,~~879~~323,~~937~~192.2692 0.~~97859406~~94472810 ~~602~~1,~~706~~303,745.9315 1-A-2 0.00 6,308,000.00 1.00000000 0.00 1-A-3 0.00 18,885,000.00 1.00000000 0.00 1-A-4 0.00 1,566,000.00 1.00000000 0.00 1-A-5 ~~602~~1,~~706~~303,745.9315 ~~100~~98,~~638~~082,~~937~~192.2692 0.~~98419576~~95919215 ~~602~~1,~~706~~303,745.9315 2-A-1 21,~~188~~454,~~687~~848.3413 4138,~~819~~652,~~871~~209.0599 0.~~89939075~~83126608 21,~~188~~454,~~687~~848.3413 2-A-2 21,~~188~~454,~~687~~848.3413 4138,~~819~~652,~~871~~209.0599 0.~~89939075~~83126608 21,~~188~~454,~~687~~848.3413 2-A-3 0.00 7,505,000.00 1.00000000 0.00 2-A-4 0.00 23,313,000.00 1.00000000 0.00 2-A-5 0.00 1,812,000.00 1.00000000 0.00 2-A-6 42,~~377~~909,~~374~~696.6827 ~~116~~109,~~269~~934,~~742~~419.1098 0.~~92552292~~87509289 42,~~377~~909,~~374~~696.6827 2-A-7 42,~~377~~909,~~374~~696.6827 8377,~~639~~304,~~742~~419.1098 0.~~89939075~~83126608 42,~~377~~909,~~374~~696.6827 3-A-1 1887,~~035,117~~373.2707 2422,~~668~~182,~~255~~026.2638 0.~~91751303~~82504003 1887,~~035,117~~373.2707 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 PO 2,~~400~~398.7534 2,~~152~~147,~~779~~984.9665 0.~~95682086~~95468955 2,~~400~~398.7534 15-A-X 0.00 0.00 0.00000000 0.00 30-A-X 0.00 0.00 0.00000000 0.00 B-1 7,~~170~~236.9633 7,~~758~~744,~~646~~207.5094 0.~~99725533~~99539948 7,~~170~~236.9633 B-2 2,~~515~~538.3630 2,~~721~~716,~~509~~445.8117 0.~~99725534~~99539948 2,~~515~~538.3630 B-3 1,~~508~~522.8561 1,~~632~~629,~~506~~468.9894 0.~~99725533~~99539947 1,~~508~~522.8561 B-4 1,~~508~~522.8561 1,~~632~~629,~~506~~468.9894 0.~~99725533~~99539947 1,~~508~~522.8561 B-5 1,~~131~~142.8719 1,~~224~~222,~~629~~350.5556 0.~~99725533~~99539948 1,~~131~~142.8719 B-6 ~~883~~891.9298 ~~956~~954,~~360~~581.8408 0.~~99725633~~99540046 ~~883~~891.9298 P 0.00 0.00 0.00000000 0.00 Totals 1512,~~389~~241,~~775~~204.7353 ~~560~~533,~~204~~564,~~296~~179.7044 0.~~94332082~~89846187 1512,~~389~~241,~~775~~204.7353

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 75,496,000.00 ~~986~~961.~~57735761~~99716634 0.~~67254808~~66707018 716.~~31074812~~60199242 0.00000000 1-A-2 6,308,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 18,885,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 1,566,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 102,255,000.00 ~~990~~971.~~08991433~~94208665 0.~~23891086~~57577077 512.~~65524522~~17416967 0.00000000 2-A-1 46,498,000.00 ~~946~~862.~~46131855~~55447804 0.~~75074777~~71170416 4630.~~31982171~~57669814 0.00000000 2-A-2 46,498,000.00 ~~946~~862.~~46131855~~55447804 0.~~75074777~~71170416 4630.~~31982171~~57669814 0.00000000 2-A-3 7,505,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 23,313,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 1,812,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 125,626,000.00 ~~960~~898.~~36741423~~25447161 1.~~41236989~~04594670 3322.~~43212631~~11563028 0.00000000 2-A-7 92,996,000.00 ~~946~~862.~~46131855~~55447815 1.~~90793561~~41294357 4529.~~16263388~~87545884 0.00000000 3-A-1 26,886,000.00 ~~956~~858.~~01326080~~04505877 3.~~98403630~~63082720 3429.~~51619691~~37419698 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 PO 2,249,930.00 ~~957~~955.~~88788985~~75550795 0.~~92681106~~93605134 0.~~14021770~~12990626 0.00000000 15-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,780,000.00 ~~998~~996.~~17705141~~32959769 0.~~92171722~~93011954 0.00000000 0.00000000 B-2 2,729,000.00 ~~998~~996.~~17705020~~32959692 0.~~92171491~~93012092 0.00000000 0.00000000 B-3 1,637,000.00 ~~998~~996.~~17704948~~32959682 0.~~92171655~~93012217 0.00000000 0.00000000 B-4 1,637,000.00 ~~998~~996.~~17704948~~32959682 0.~~92171655~~93012217 0.00000000 0.00000000 B-5 1,228,000.00 ~~998~~996.~~17705212~~32960098 0.~~92171824~~93012215 0.00000000 0.00000000 B-6 958,992.00 ~~998~~996.~~17804528~~33058461 0.~~92171780~~93012246 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 717.~~98329620~~26906260 ~~978~~944.~~59406141~~72810374 0.~~97859406~~94472810 717.~~98329620~~26906260 1-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-5 0.00000000 512.~~89415608~~74994035 ~~984~~959.~~19575825~~19214630 0.~~98419576~~95919215 512.~~89415608~~74994035 2-A-1 0.00000000 4731.~~07056949~~28840230 ~~899~~831.~~39074906~~26607575 0.~~89939075~~83126608 4731.~~07056949~~28840230 2-A-2 0.00000000 4731.~~07056949~~28840230 ~~899~~831.~~39074906~~26607575 0.~~89939075~~83126608 4731.~~07056949~~28840230 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 3423.~~84449620~~16157698 ~~925~~875.~~52291803~~09289462 0.~~92552292~~87509289 3423.~~84449620~~16157698 2-A-7 0.00000000 4731.~~07056949~~28840240 ~~899~~831.~~39074906~~26607575 0.~~89939075~~83126608 4731.~~07056949~~28840240 3-A-1 0.00000000 3833.~~50023321~~00502380 ~~917~~825.~~51302760~~04003496 0.~~91751303~~82504003 3833.~~50023321~~00502380 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 1.~~06703320~~06596205 ~~956~~954.~~82086109~~68954590 0.~~95682086~~95468955 1.~~06703320~~06596205 15-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~92171722~~93011954 ~~997~~995.~~25533419~~39947815 0.~~99725533~~99539948 0.~~92171722~~93011954 B-2 0.00000000 0.~~92171491~~93012092 ~~997~~995.~~25533529~~39947600 0.~~99725534~~99539948 0.~~92171491~~93012092 B-3 0.00000000 0.~~92171655~~93012217 ~~997~~995.~~25533293~~39947465 0.~~99725533~~99539947 0.~~92171655~~93012217 B-4 0.00000000 0.~~92171655~~93012217 ~~997~~995.~~25533293~~39947465 0.~~99725533~~99539947 0.~~92171655~~93012217 B-5 0.00000000 0.~~92171824~~93012215 ~~997~~995.~~25533388~~39947883 0.~~99725533~~99539948 0.~~92171824~~93012215 B-6 0.00000000 0.~~92171780~~93012246 ~~997~~995.~~25632748~~40046215 0.~~99725633~~99540046 0.~~92171780~~93012246 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-1 0810/01/06 - 0810/30/06 30 6.25000% 7472,~~482~~626,~~644~~938.1907 ~~387~~378,~~930~~265.4430 0.00 1-A-2 0810/01/06 - 0810/30/06 30 6.25000% 6,308,000.00 32,854.17 0.00 1-A-3 0810/01/06 - 0810/30/06 30 6.25000% 18,885,000.00 98,359.38 0.00 1-A-4 0810/01/06 - 0810/30/06 30 6.25000% 1,566,000.00 8,156.25 0.00 1-A-5 0810/01/06 - 0810/30/06 30 6.25000% ~~101~~99,~~241~~385,~~644~~938.1907 ~~527~~517,~~300~~635.2309 0.00 2-A-1 0810/01/06 - 0810/30/06 30 6.25000% 4440,~~008~~107,~~558~~058.3912 ~~229~~208,~~211~~890.2493 0.00 2-A-2 0810/01/06 - 0810/30/06 30 6.75000% 4440,~~008~~107,~~558~~058.3912 ~~247~~225,~~548~~602.1420 0.00 2-A-3 0810/01/06 - 0810/30/06 30 6.50000% 7,505,000.00 40,652.08 0.00 2-A-4 0810/01/06 - 0810/30/06 30 6.50000% 23,313,000.00 126,278.75 0.00 2-A-5 0810/01/06 - 0810/30/06 30 6.50000% 1,812,000.00 9,815.00 0.00 2-A-6 0810/01/06 - 0810/30/06 30 6.50000% ~~120~~112,~~647~~844,116.7825 ~~653~~611,~~505~~238.2296 0.00 2-A-7 0810/01/06 - 0810/30/06 30 6.50000% 8880,~~017~~214,116.7825 ~~476~~434,~~759~~493.3813 0.00 3-A-1 0810/01/06 - 0810/30/06 30 5.50000% 2523,~~703~~069,~~372~~399.5345 ~~117~~105,~~807~~734.1275 0.00 A-LR N/A N/A 6.25000% 0.00 0.00 0.00 A-UR N/A N/A 6.25000% 0.00 0.00 0.00 PO N/A N/A 0.00000% 2,~~155~~150,~~180~~382.7099 0.00 0.00 15-A-X 0810/01/06 - 0810/30/06 30 5.50000% 32,~~112~~868,~~733~~523.6838 1413,~~266~~147.7040 0.00 30-A-X 0810/01/06 - 0810/30/06 30 6.50000% 7,~~654~~166,~~100~~608.5388 4138,~~459~~819.7113 0.00 B-1 0810/01/06 - 0810/30/06 30 6.~~29369~~29429% 7,~~765~~751,~~817~~444.4627 40,~~729~~658.7019 0.00 B-2 0810/01/06 - 0810/30/06 30 6.~~29369~~29429% 2,~~724~~718,~~025~~983.1747 14,~~286~~261.8172 0.00 B-3 0810/01/06 - 0810/30/06 30 6.~~29369~~29429% 1,~~634~~630,~~015~~991.8355 8,~~569~~554.9994 0.00 B-4 0810/01/06 - 0810/30/06 30 6.~~29369~~29429% 1,~~634~~630,~~015~~991.8355 8,~~569~~554.9994 0.00 B-5 0810/01/06 - 0810/30/06 30 6.~~29369~~29429% 1,~~225~~223,~~761~~492.4275 6,~~428~~417.8051 0.00 B-6 0810/01/06 - 0810/30/06 30 6.~~29369~~29429% ~~957~~955,~~244~~473.7606 5,~~020~~011.5069 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 32,~~095~~933,~~509~~401.6051 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 0202.0018 ~~387~~378,~~930~~063.4412 0.00 7371,~~879~~323,~~937~~192.2692 1-A-2 0.00 017.0056 32,~~854~~836.1761 0.00 6,308,000.00 1-A-3 0.00 052.0057 98,~~359~~306.3880 0.00 18,885,000.00 1-A-4 0.00 04.0036 8,~~156~~151.2589 0.00 1,566,000.00 1-A-5 0.00 0276.0067 ~~527~~517,~~300~~358.2342 0.00 ~~100~~98,~~638~~082,~~937~~192.2692 2-A-1 0.00 0111.0065 ~~229~~208,~~211~~779.2428 0.00 4138,~~819~~652,~~871~~209.0599 2-A-2 0.00 0120.0058 ~~247~~225,~~548~~481.1462 0.00 4138,~~819~~652,~~871~~209.0599 2-A-3 0.00 021.0073 40,~~652~~630.0835 0.00 7,505,000.00 2-A-4 0.00 067.0050 126,~~278~~211.7525 0.00 23,313,000.00 2-A-5 0.00 05.0025 9,~~815~~809.0075 0.00 1,812,000.00 2-A-6 0.00 0326.0070 ~~653~~610,~~505~~912.2226 0.00 ~~116~~109,~~269~~934,~~742~~419.1098 2-A-7 0.00 0232.0024 ~~476~~434,~~759~~260.3889 0.00 8377,~~639~~304,~~742~~419.1098 3-A-1 0.00 ~~1,541~~0.7100 ~~116~~105,~~265~~734.4175 0.00 2422,~~668~~182,~~255~~026.2638 A-LR 0.00 0.00 0.2910 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 PO 0.00 0.00 0.00 0.00 2,~~152~~147,~~779~~984.9665 15-A-X 0.00 ~~186~~0.7000 1413,~~079~~147.9940 0.00 32,~~050~~785,~~286~~454.3392 30-A-X 0.00 020.0075 4138,~~459~~798.7138 0.00 76,~~395~~800,~~887~~621.7537 B-1 0.00 4819.8175 40,~~680~~638.8943 0.00 7,~~758~~744,~~646~~207.5094 B-2 0.00 176.1293 14,~~269~~254.6879 0.00 2,~~721~~716,~~509~~445.8117 B-3 0.00 104.2716 8,~~559~~550.7279 0.00 1,~~632~~629,~~506~~468.9894 B-4 0.00 104.2716 8,~~559~~550.7279 0.00 1,~~632~~629,~~506~~468.9894 B-5 0.00 73.7012 6,~~421~~414.1040 0.00 1,~~224~~222,~~629~~350.5556 B-6 0.00 62.0244 5,~~014~~009.4825 0.00 ~~956~~954,~~360~~581.8408 P 0.00 0.00 1424,~~201~~436.3231 0.00 0.00 Totals 0.00 1,~~828~~500.6030 32,~~107~~956,~~882~~337.5963 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 75,496,000.00 6.25000% ~~986~~961.~~57735761~~99716634 5.~~13842376~~01040188 0.00000000 1-A-2 6,308,000.00 6.25000% 1000.00000000 5.20833386 0.00000000 1-A-3 18,885,000.00 6.25000% 1000.00000000 5.20833360 0.00000000 1-A-4 1,566,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 1-A-5 102,255,000.00 6.25000% ~~990~~971.~~08991433~~94208665 5.~~15671830~~06219833 0.00000000 2-A-1 46,498,000.00 6.25000% ~~946~~862.~~46131855~~55447804 4.~~92948600~~49247129 0.00000000 2-A-2 46,498,000.00 6.75000% ~~946~~862.~~46131855~~55447804 54.~~32384490~~85186890 0.00000000 2-A-3 7,505,000.00 6.50000% 1000.00000000 5.41666622 0.00000000 2-A-4 23,313,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 2-A-5 1,812,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 2-A-6 125,626,000.00 6.50000% ~~960~~898.~~36741423~~25447161 54.~~20199019~~86554503 0.00000000 2-A-7 92,996,000.00 6.50000% ~~946~~862.~~46131855~~55447815 54.~~12666545~~67217009 0.00000000 3-A-1 26,886,000.00 5.50000% ~~956~~858.~~01326080~~04505877 43.~~38172729~~93270661 0.00000000 A-LR 50.00 6.25000% 0.00000000 0.00000000 0.00000000 A-UR 50.00 6.25000% 0.00000000 0.00000000 0.00000000 PO 2,249,930.00 0.00000% ~~957~~955.~~88788985~~75550795 0.00000000 0.00000000 15-A-X 0.00 5.50000% ~~944~~870.~~18451180~~10827960 43.~~32751355~~98799664 0.00000000 30-A-X 0.00 6.50000% ~~939~~880.~~87258594~~01185693 54.~~09097636~~76673072 0.00000000 B-1 7,780,000.00 6.~~29369~~29429% ~~998~~996.~~17705141~~32959769 5.~~23517995~~22598843 0.00000000 B-2 2,729,000.00 6.~~29369~~29429% ~~998~~996.~~17705020~~32959692 5.~~23518139~~22598754 0.00000000 B-3 1,637,000.00 6.~~29369~~29429% ~~998~~996.~~17704948~~32959682 5.~~23518021~~22598656 0.00000000 B-4 1,637,000.00 6.~~29369~~29429% ~~998~~996.~~17704948~~32959682 5.~~23518021~~22598656 0.00000000 B-5 1,228,000.00 6.~~29369~~29429% ~~998~~996.~~17705212~~32960098 5.~~23517915~~22598534 0.00000000 B-6 958,992.00 6.~~29369~~29429% ~~998~~996.~~17804528~~33058461 5.~~23518444~~22599771 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.~~00000000~~00267802 5.~~13842376~~00772385 0.00000000 ~~978~~944.~~59406141~~72810374 1-A-2 0.00000000 0.~~00000000~~00278377 5.~~20833386~~20555010 0.00000000 1000.00000000 1-A-3 0.00000000 0.~~00000000~~00278369 5.~~20833360~~20554938 0.00000000 1000.00000000 1-A-4 0.00000000 0.~~00000000~~00278416 5.~~20833333~~20554917 0.00000000 1000.00000000 1-A-5 0.00000000 0.~~00000000~~00270569 5.~~15671830~~05949264 0.00000000 ~~984~~959.~~19575825~~19214630 2-A-1 0.00000000 0.~~00000000~~00240118 4.~~92948600~~49007011 0.00000000 ~~899~~831.~~39074906~~26607575 2-A-2 0.00000000 0.~~00000000~~00259323 54.~~32384490~~84927567 0.00000000 ~~899~~831.~~39074906~~26607575 2-A-3 0.00000000 0.~~00000000~~00289540 5.~~41666622~~41377082 0.00000000 1000.00000000 2-A-4 0.00000000 0.~~00000000~~00289538 5.~~41666667~~41377129 0.00000000 1000.00000000 2-A-5 0.00000000 0.~~00000000~~00289735 5.~~41666667~~41376932 0.00000000 1000.00000000 2-A-6 0.00000000 0.~~00000000~~00260058 54.~~20199019~~86294445 0.00000000 ~~925~~875.~~52291803~~09289462 2-A-7 0.00000000 0.~~00000000~~00249731 54.~~12666545~~66967278 0.00000000 ~~899~~831.~~39074906~~26607575 3-A-1 0.00000000 0.~~05734248~~00000000 43.~~32438481~~93270661 0.00000000 ~~917~~825.~~51302760~~04003496 A-LR 0.00000000 0.00000000 52.~~80000000~~00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~956~~954.~~82086109~~68954590 15-A-X 0.00000000 0.~~05663165~~00000000 43.~~27087886~~98799664 0.00000000 ~~925~~844.~~24237710~~91115019 30-A-X 0.00000000 0.~~00000000~~00254796 54.~~09097636~~76418275 0.00000000 ~~908~~835.~~16577568~~07102735 B-1 0.00000000 0.~~00627378~~00253856 5.~~22890617~~22344859 0.00000000 ~~997~~995.~~25533419~~39947815 B-2 0.00000000 0.~~00627336~~00253939 5.~~22890436~~22344815 0.00000000 ~~997~~995.~~25533529~~39947600 B-3 0.00000000 0.~~00627367~~00254123 5.~~22890654~~22345144 0.00000000 ~~997~~995.~~25533293~~39947465 B-4 0.00000000 0.~~00627367~~00254123 5.~~22890654~~22345144 0.00000000 ~~997~~995.~~25533293~~39947465 B-5 0.00000000 0.~~00627036~~00254072 5.~~22890879~~22345277 0.00000000 ~~997~~995.~~25533388~~39947883 B-6 0.00000000 0.~~00627742~~00254434 5.~~22890702~~22345338 0.00000000 ~~997~~995.~~25632748~~40046215 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO-1 0.00000% 0.00 0.00 1,~~952~~949,~~303~~745.1732 1,~~951~~948,~~021~~467.9479 95.~~40882586~~28392289% PO-3 0.00000% 0.00 0.00 ~~202~~200,~~877~~637.5367 ~~201~~199,~~758~~516.0286 9897.~~40713591~~31401388%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 76,~~485~~491,~~135~~027.0387 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 4050,~~010~~548.5128 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1424,~~201~~436.3231 Total Deposits 76,~~539~~566,~~346~~012.8646 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 5654,~~709~~139.6664 Payment of Interest and Principal 76,~~482~~511,~~637~~872.2082 Total Withdrawals (Pool Distribution Amount) 76,~~539~~566,~~346~~012.8646 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,828~~664.6069 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,828~~664.6069

ADMINISTRATION FEES Gross Servicing Fee* 5552,~~515~~946.0385 Lender Paid Mortgage Insurance 1,~~194~~192.6379 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 5654,~~709~~139.6664 *Servicer Payees include: AMERICAN HOME MTG CORP; CENLAR FSB; CHEVY CHASE FSB; ~~Downey~~DOWNEY ~~Savings~~SAVINGS AND LOAN ASSOCIATION; EVERBANK; GMAC ~~MTG~~MORTGAGE ~~CORP~~CORPORATION; Homeq Servicing Corporation; INDYMAC; MID AMERICA BANK; PHH USMORTGAGE ~~MTG CORP~~CORPORATION; ~~SUN~~SUNTRUST ~~TRUST~~MORTGAGE ~~MTG~~ INC; WELLS FARGO BANK, N.A.

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 6.~~750716~~745345% Weighted Average Net Coupon 6.~~494583~~488922% Weighted Average Pass-Through Rate 6.~~494583~~488922% Weighted Average Remaining Term ~~333~~332 Beginning Scheduled Collateral Loan Count ~~863~~834 Number Of Loans Paid In Full 12 Ending Scheduled Collateral Loan Count ~~851~~822 Beginning Scheduled Collateral Balance ~~265~~253,~~688~~361,~~194~~213.6740 Ending Scheduled Collateral Balance ~~259~~248,~~655~~243,~~875~~146.2457 Ending Actual Collateral Balance at 31-~~Aug~~Oct-2006 ~~259~~248,~~844~~426,~~037~~204.5447 Monthly P&I Constant 1,~~739~~655,~~165~~299.7523 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1424,~~201~~436.3231 Prepayment Penalty Paid Count 26 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~244~~231,~~511~~125.1123 Unscheduled Principal 54,~~787~~886,~~808~~941.3260

Group Level Collateral Statement Group 1 2 Collateral Description Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 6.~~799400~~789721 6.~~330350~~338664 Weighted Average Net Rate 6.~~548577~~538864 6.~~080350~~088664 Pass-Through Rate 6.~~542556~~532599 6.~~080350~~088664 Weighted Average Remaining Term ~~352~~350 ~~169~~167 Record Date 0810/31/2006 0810/31/2006 Principal And Interest Constant 1,~~478~~417,~~588~~968.4536 ~~260~~237,~~577~~330.3087 Beginning Loan Count ~~718~~696 ~~145~~138 Loans Paid in Full 1011 21 Ending Loan Count ~~708~~685 ~~143~~137 Beginning Scheduled Balance ~~238~~228,~~111~~434,~~518~~744.4525 2724,~~576~~926,~~676~~469.2215 Ending Scheduled Balance ~~233~~224,~~122~~212,~~397~~180.0451 2624,~~533~~030,~~478~~966.2006 Scheduled Principal ~~129~~125,~~408~~461.8245 ~~115~~105,~~102~~663.2978 Unscheduled Principal 4,~~859~~097,~~712~~102.5929 ~~928~~789,~~095~~839.7331 Scheduled Interest 1,~~349~~292,~~179~~506.6391 ~~145~~131,~~475~~667.0109 Servicing Fees 4947,~~769~~753.9572 5,~~745~~193.1401 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~194~~192.6380 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,~~298~~243,~~215~~560.0539 ~~139~~126,~~729~~474.8708 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 1424,~~201~~436.3231 0.00 Prepayment Penalty Paid Count 26 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Ratio Strip Weighted Average Coupon Rate 6.~~750716~~745345 Weighted Average Net Rate 6.~~494583~~488922 Pass-Through Rate 6.~~494583~~488922 Weighted Average Remaining Term ~~333~~332 Record Date 0810/31/2006 Principal And Interest Constant 1,~~739~~655,~~165~~299.7523 Beginning Loan Count ~~863~~834 Loans Paid in Full 12 Ending Loan Count ~~851~~822 Beginning Scheduled Balance ~~265~~253,~~688~~361,~~194~~213.6740 Ending Scheduled Balance ~~259~~248,~~655~~243,~~875~~146.2457 Scheduled Principal ~~244~~231,~~511~~125.1123 Unscheduled Principal 54,~~787~~886,~~808~~941.3260 Scheduled Interest 1,~~494~~424,~~654~~174.6400 Servicing Fees 5552,~~515~~946.0973 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 1,~~194~~192.6380 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 1,~~437~~370,~~944~~034.9247 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 1424,~~201~~436.3231 Prepayment Penalty Paid Count 26 Special Servicing Fee 0.00

Additional Reporting - Deal Level Informational Reporting Beginning Balance - Collateral Group 1 ~~109~~107,~~667~~802,~~357~~588.1292 Ending Balance - Collateral Group 1 ~~109~~106,~~060~~494,~~122~~289.4131 Beginning Balance - Collateral Group 2 ~~128~~120,~~444~~632,~~161~~155.33 Ending Balance - Collateral Group 2 ~~124~~117,~~062~~717,~~274~~891.6320 Beginning Balance - Collateral Group 3 2724,~~576~~926,~~676~~469.2215 Ending Balance - Collateral Group 3 2624,~~533~~030,~~478~~966.2006 Structural Reporting Senior % - Collateral Group 1 93.~~990246~~890664% Senior % - Collateral Group 2 93.~~929623~~543978% Senior % - Collateral Group 3 93.~~897719~~300804% Senior Prepayment % - Collateral Group 1 100.000000% Senior Prepayment % - Collateral Group 2 100.000000% Senior Prepayment % - Collateral Group 3 100.000000% Subordinate % - Collateral Group 1 6.~~009754~~109336% Subordinate % - Collateral Group 2 6.~~070377~~456022% Subordinate % - Collateral Group 3 6.~~102281~~699196% Trigger Event Reporting Delinquency Test - Collateral Group 1 Trigger Result Pass Threshold Value 50.000000% Calculated Value 519.~~314372~~464183% Cumulative Loss Test - Collateral Group 1 Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Senior Step Down Test - Collateral Group 1 Trigger Result Pass Delinquency Test - Collateral Group 2 Trigger Result Pass Threshold Value 50.000000% Calculated Value 519.~~314372~~464183% Cumulative Loss Test - Collateral Group 2 Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Senior Step Down Test - Collateral Group 2 Trigger Result Pass Delinquency Test - Collateral Group 3 Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Cumulative Loss Test - Collateral Group 3 Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Senior Step Down Test - Collateral Group 3 Trigger Result Pass

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 1 0 0 1 54,~~504~~355.11 0.00 0.00 54,~~504~~355.11 30 Days 1420 0 0 0 1420 54,~~066~~718,~~049~~507.2367 0.00 0.00 0.00 54,~~066~~718,~~049~~507.2367 60 Days 05 0 0 0 05 01,907,548.0066 0.00 0.00 0.00 01,907,548.0066 90 Days 1 0 0 0 1 ~~279~~113,~~985~~080.0040 0.00 0.00 0.00 ~~279~~113,~~985~~080.0040 120 Days 10 0 0 0 10 ~~478,400~~0.00 0.00 0.00 0.00 ~~478,400~~0.00 150 Days 01 0 0 0 01 0279,985.00 0.00 0.00 0.00 0279,985.00 180+ Days 0 0 01 0 01 0.00 0.00 0478,400.00 0.00 0478,400.00 Totals 1627 1 01 0 1729 57,~~824~~019,~~434~~121.2373 54,~~504~~355.11 0478,400.00 0.00 57,~~878~~551,~~938~~876.3484 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.~~117509~~121655% 0.000000% 0.000000% 0.~~117509~~121655% 0.~~020976~~021880% 0.000000% 0.000000% 0.~~020976~~021880% 30 Days 12.~~645123~~433090% 0.000000% 0.000000% 0.000000% 12.~~645123~~433090% 1.~~949650~~899360% 0.000000% 0.000000% 0.000000% 1.~~949650~~899360% 60 Days 0.~~000000~~608273% 0.000000% 0.000000% 0.000000% 0.~~000000~~608273% 0.~~000000~~767853% 0.000000% 0.000000% 0.000000% 0.~~000000~~767853% 90 Days 0.~~117509~~121655% 0.000000% 0.000000% 0.000000% 0.~~117509~~121655% 0.~~107751~~045519% 0.000000% 0.000000% 0.000000% 0.~~107751~~045519% 120 Days 0.~~117509~~000000% 0.000000% 0.000000% 0.000000% 0.~~117509~~000000% 0.~~184110~~000000% 0.000000% 0.000000% 0.000000% 0.~~184110~~000000% 150 Days 0.~~000000~~121655% 0.000000% 0.000000% 0.000000% 0.~~000000~~121655% 0.~~000000~~112703% 0.000000% 0.000000% 0.000000% 0.~~000000~~112703% 180+ Days 0.000000% 0.000000% 0.~~000000~~121655% 0.000000% 0.~~000000~~121655% 0.000000% 0.000000% 0.~~000000~~192572% 0.000000% 0.~~000000~~192572% Totals 13.~~880141~~284672% 0.~~117509~~121655% 0.~~000000~~121655% 0.000000% 13.~~997650~~527981% 2.~~241512~~825435% 0.~~020976~~021880% 0.~~000000~~192572% 0.000000% 23.~~262487~~039887%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4050,~~010~~548.5128

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 1 0 0 1 54,~~504~~355.11 0.00 0.00 54,~~504~~355.11 30 Days 1317 0 0 0 1317 4,~~086~~296,~~936~~862.0783 0.00 0.00 0.00 4,~~086~~296,~~936~~862.0783 60 Days 05 0 0 0 05 01,907,548.0066 0.00 0.00 0.00 01,907,548.0066 90 Days 1 0 0 0 1 ~~279~~113,~~985~~080.0040 0.00 0.00 0.00 ~~279~~113,~~985~~080.0040 120 Days 10 0 0 0 10 ~~478,400~~0.00 0.00 0.00 0.00 ~~478,400~~0.00 150 Days 01 0 0 0 01 0279,985.00 0.00 0.00 0.00 0279,985.00 180+ Days 0 0 01 0 01 0.00 0.00 0478,400.00 0.00 0478,400.00 Totals 1524 1 01 0 1626 46,~~845~~597,~~321~~476.0789 54,~~504~~355.11 0478,400.00 0.00 47,~~899~~130,~~825~~232.1800 0-29 Days 0.~~141243~~145985% 0.000000% 0.000000% 0.~~141243~~145985% 0.~~023370~~024232% 0.000000% 0.000000% 0.~~023370~~024232% 30 Days 12.~~836158~~481752% 0.000000% 0.000000% 0.000000% 12.~~836158~~481752% 1.~~752373~~915544% 0.000000% 0.000000% 0.000000% 1.~~752373~~915544% 60 Days 0.~~000000~~729927% 0.000000% 0.000000% 0.000000% 0.~~000000~~729927% 0.~~000000~~850386% 0.000000% 0.000000% 0.000000% 0.~~000000~~850386% 90 Days 0.~~141243~~145985% 0.000000% 0.000000% 0.000000% 0.~~141243~~145985% 0.~~120050~~050411% 0.000000% 0.000000% 0.000000% 0.~~120050~~050411% 120 Days 0.~~141243~~000000% 0.000000% 0.000000% 0.000000% 0.~~141243~~000000% 0.~~205126~~000000% 0.000000% 0.000000% 0.000000% 0.~~205126~~000000% 150 Days 0.~~000000~~145985% 0.000000% 0.000000% 0.000000% 0.~~000000~~145985% 0.~~000000~~124817% 0.000000% 0.000000% 0.000000% 0.~~000000~~124817% 180+ Days 0.000000% 0.000000% 0.~~000000~~145985% 0.000000% 0.~~000000~~145985% 0.000000% 0.000000% 0.~~000000~~213271% 0.000000% 0.~~000000~~213271% Totals 23.~~118644~~503650% 0.~~141243~~145985% 0.~~000000~~145985% 0.000000% 23.~~259887~~795620% 2.~~077549~~941159% 0.~~023370~~024232% 0.~~000000~~213271% 0.000000% 23.~~100919~~178661% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 13 0 0 0 13 ~~979~~421,~~113~~644.1684 0.00 0.00 0.00 ~~979~~421,~~113~~644.1684 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 ~~979~~421,~~113~~644.1684 0.00 0.00 0.00 ~~979~~421,~~113~~644.1684 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~699301~~189781% 0.000000% 0.000000% 0.000000% 02.~~699301~~189781% 31.~~677955~~748792% 0.000000% 0.000000% 0.000000% 31.~~677955~~748792% 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 02.~~699301~~189781% 0.000000% 0.000000% 0.000000% 02.~~699301~~189781% 31.~~677955~~748792% 0.000000% 0.000000% 0.000000% 31.~~677955~~748792%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 150,000.00 0.05494767% 150,000.00 0.~~05776877~~06042463% Fraud 8,189,611.00 3.00000010% 8,189,611.00 3.~~15402492~~29902803% Special Hazard 4,852,182.00 1.77744053% 4,852,182.00 1.~~86869717~~95460864% Limit of Subordinate's Exposure to Certain Types of Losses

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History*1 ~~New~~Days ~~REO~~Number ~~Loans~~of ~~Month~~Outstanding ~~REO~~ Percentage ~~Loans~~of inNumber ~~REO~~of 0Outstanding ~~Oct-05~~Percentage ~~0.000%~~of ~~Original~~Delinquent ~~Principal Balance 0.00 Nov-05 0.000% Current Actual Balance 0.00 Dec-05 0.000% Jan-06 0.000% Current REO Total Feb-06 0.000%~~ Loans ~~in REO 0 Mar-06 0.000% Original Principal Balance 0.00 Apr-06 0.000% Current~~ Actual Balance ~~0.00 May-06 0.000~~(%) Jun-06 0.000% Jul-06 0.000% Aug-06 0.000% Sep-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. 1 12 Month REO History* New REO Loans ~~Month REO Percentage Loans in REO 0 Oct-05 0.000% Original Principal Balance 0.00 Nov-05 0.000% Current~~ Actual Balance ~~0.00 Dec-05 0.000~~(%) ~~Jan-06 0.000% Current REO Total Feb-06 0.000% Loans in REO 0 Mar-06 0.000% Original Principal~~ Balance($) ~~0.00 Apr-06 0.000% Current Actual~~ Balance($) ~~0.00~~180 ~~May~~-06 ~~0.000%~~209 ~~Jun-06~~1 0478,400.000% Jul-06 0.000% Aug-06 0.000% Sep-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. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-05 0.000% Original Principal Balance 0.00 ~~Nov-05~~ 0.~~000%~~193 ~~Current~~1 ~~Actual Balance 0~~478,400.00 ~~Dec-05~~ 0.~~000%~~213 ~~Jan-06 0.000% Current REO~~ Total ~~Feb-06~~1 0478,400.~~000% Loans in REO 0 Mar-06 0.000% Original Principal Balance 0.~~00 ~~Apr-06~~ 0.~~000%~~193 ~~Current~~1 ~~Actual Balance 0~~478,400.00 ~~May-06~~ 0.000% Jun-06 0.000% Jul-06 0.000% Aug-06 0.000% Sep-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.213

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 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 01 ~~Mar~~May-06 0.000% Original Principal Balance 0478,400.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0478,400.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.~~000~~189% ~~Sep~~Nov-06 0.~~000~~193% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 01 ~~Mar~~May-06 0.000% Original Principal Balance 0478,400.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0478,400.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.~~000~~209% ~~Sep~~Nov-06 0.~~000~~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. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~Nov-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 No1 ~~Foreclosure~~0001201124 ~~Loans~~Oct-2006 ~~this~~01-May-2006 ~~Period~~FL 80.00 478,400.00

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 No1 ~~Foreclosure~~0001201124 ~~Loans~~478,400.00 ~~this~~01-Apr-2006 ~~Period~~6 7.500% 14,451.65

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 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 1 ~~Mar~~May-06 0.000% Original Principal Balance 59,500.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 54,~~504~~355.11 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.~~000~~021% ~~Jul~~Sep-06 0.~~000~~021% ~~Aug~~Oct-06 0.021% ~~Sep~~Nov-06 0.~~021~~022% *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. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 1 ~~Mar~~May-06 0.000% Original Principal Balance 59,500.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 54,~~504~~355.11 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.~~000~~023% ~~Jul~~Sep-06 0.~~000~~023% ~~Aug~~Oct-06 0.~~023~~024% ~~Sep~~Nov-06 0.~~023~~024% *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. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~Nov-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest 1 0004999510 54,~~504~~355.11 01-~~Aug~~Oct-2006 0 7.750% ~~681~~679.7691

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. ~~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 N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~Nov-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. ~~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 N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~Nov-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. 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. ~~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 N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~Nov-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. ~~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 N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~Nov-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. 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. ~~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 N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~Nov-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. ~~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 N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~Nov-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). Includes losses on loans liquidating in the current period only.

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 1 1011 43,~~826~~875,~~619~~850.00 43,~~797~~859,~~718~~669.0479 0 0.00 0.00 2 21 ~~948~~800,000.00 ~~926~~786,~~039~~395.1945 0 0.00 0.00 Total 12 54,~~774~~675,~~619~~850.00 54,~~723~~646,~~757~~065.2324 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 1 0 0.00 0.00 0 0.00 0.00 65239,~~621~~352.8545 2 0 0.00 0.00 0 0.00 0.00 56,~~414~~207.2043 Total 0 0.00 0.00 0 0.00 0.00 71245,~~036~~559.0588

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0000087346~~0000009999 FL 7975.9900 01-~~Mar~~Apr-2006 ~~292~~393,~~900~~750.00 ~~291~~391,~~387~~162.4442 1 ~~0001080424~~0001209094 PACA 7574.0061 01-~~Feb~~Jun-2006 1285,~~124,925~~000.00 1284,~~115,061~~928.6957 1 ~~0001196113~~0001217050 CA 7459.4816 01-~~May~~Jun-2006 ~~715~~510,000.00 ~~712~~507,~~313~~693.4827 1 ~~0001211527~~0001260592 MICA 6870.2100 01-~~May~~Jun-2006 64358,~~800~~400.00 64358,~~800~~400.00 1 ~~0001237941~~0003954699 CAFL 4079.0041 01-Jun-2006 ~~800~~270,000.00 ~~797~~268,~~602~~808.7773 1 ~~0129327904~~0034511360 CAFL 3970.5100 01-~~Apr~~Jan-2006 ~~800~~735,000.00 ~~789~~729,~~741~~924.1195 1 ~~0509070468~~0142997865 ILAZ 80.00 01-~~Feb~~Dec-~~2006~~2005 ~~167~~182,~~494~~000.00 ~~166~~182,~~550~~000.4600 1 ~~1103457952~~1103448099 NYCA 7970.9800 01-~~Sep~~Oct-2005 ~~390~~259,~~000~~700.00 ~~385~~259,~~133~~700.7900 1 ~~1103488883~~1103469526 VACT 6824.8655 01-~~Oct~~Nov-2005 ~~272~~108,000.00 ~~272~~106,~~000~~598.0040 1 ~~1103491658~~1103484854 NJVA 9580.00 01-Oct-2005 ~~199~~320,~~500~~000.00 ~~199~~320,~~500~~000.00 21 ~~0001093394~~4503038372 CAMD 3878.2414 01-~~Mar~~Nov-~~2006~~2005 ~~325~~454,000.00 ~~317~~448,~~302~~533.4450 2 ~~9032849879~~1000028306 CA 6750.1331 01-~~Feb~~Jun-2006 ~~623~~800,000.00 ~~605~~783,~~379~~631.0988

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0000087346~~0000009999 Loan Paid in Full 10 7.~~625~~375% 360 67 1 ~~0001080424~~0001209094 Loan Paid in Full ~~(1)~~0 6.~~750~~625% 360 75 1 ~~0001196113~~0001217050 Loan Paid in Full ~~(1)~~0 7.500% 360 45 1 ~~0001211527~~0001260592 Loan Paid in Full ~~(1)~~0 76.~~375~~750% 360 45 1 ~~0001237941~~0003954699 Loan Paid in Full 0 7.~~500~~625% 360 35 1 ~~0129327904~~0034511360 Loan Paid in Full 0 68.~~750~~500% 360 510 1 ~~0509070468~~0142997865 Loan Paid in Full 0 7.875% 360 711 1 ~~1103457952~~1103448099 Loan Paid in Full 0 6.500% 360 1213 1 ~~1103488883~~1103469526 Loan Paid in Full 01 6.625% 360 1112 1 ~~1103491658~~1103484854 Loan Paid in Full 0 6.~~875~~500% 360 1113 21 ~~0001093394~~4503038372 Loan Paid in Full 10 6.~~375~~550% ~~180~~360 612 2 ~~9032849879~~1000028306 Loan Paid in Full 0 56.~~875~~250% 180 75

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 21.~~180~~931% Current Month 2320.~~245~~859% Current Month 1,~~493~~063.~~089~~848% 3 Month Average 12.~~564~~148% 3 Month Average 1722.~~066~~928% 3 Month Average 1,~~265~~321.~~427~~076% 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. ~~Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A~~ Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 18.021% N/A Jul-2006 1,568.533% N/A Aug-2006 9.934% N/A Aug-2006 734.659% N/A Sep-2006 23.245% N/A Sep-2006 1,493.089% N/A Oct-2006 24.682% N/A Oct-2006 1,406.290% N/A Nov-2006 20.859% N/A Nov-2006 1,063.848% 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. 1 SMM CPR PSA Current Month 21.~~042~~795% Current Month 2119.~~931~~531% Current Month 1,~~475~~033.~~760~~579% 3 Month Average 1.~~483~~931% 3 Month Average 1620.~~275~~861% 3 Month Average 1,~~275~~253.~~601~~881% 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. ~~Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A~~ Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 17.091% N/A Jul-2006 1,586.179% N/A Aug-2006 9.802% N/A Aug-2006 764.865% N/A Sep-2006 21.931% N/A Sep-2006 1,475.760% N/A Oct-2006 21.120% N/A Oct-2006 1,252.304% N/A Nov-2006 19.531% N/A Nov-2006 1,033.579% 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. 2 SMM CPR PSA Current Month 3.~~380~~182% Current Month 3332.~~805~~163% Current Month 1,~~552~~225.~~121~~965% 3 Month Average 24.~~261~~073% 3 Month Average 2338.~~477~~750% 3 Month Average 1,~~188~~629.~~761~~129% 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. ~~Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A~~ Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 25.562% N/A Jul-2006 1,450.287% N/A Aug-2006 11.064% N/A Aug-2006 563.876% N/A Sep-2006 33.805% N/A Sep-2006 1,552.121% N/A Oct-2006 50.282% N/A Oct-2006 2,109.300% N/A Nov-2006 32.163% N/A Nov-2006 1,225.965% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 1 ~~746~~740,~~670~~797.4215 0.~~288~~298 0 0.00 0.000 5.250 5.499 2 ~~718~~712,~~452~~006.4055 0.~~277~~287 1 ~~275~~274,~~000~~245.2936 0.~~118~~122 5.500 5.749 18 1,~~944~~917,~~218~~836.9502 0.~~749~~773 1 8988,~~149~~864.5730 0.~~038~~040 5.750 5.999 29 9,~~089~~053,~~474~~590.8906 3.~~501~~647 19 6,~~379~~368,~~945~~433.1641 2.~~737~~840 6.000 6.249 29 9,~~377~~352,~~160~~848.7328 3.~~611~~768 17 6,~~843~~838,~~531~~150.1353 23.~~936~~050 6.250 6.499 7570 2926,~~261~~906,~~585~~620.8491 1110.~~269~~839 47 21,~~631~~607,~~267~~907.8074 9.~~279~~637 6.500 6.749 ~~287~~277 9592,~~507~~151,~~609~~120.0998 3637.~~782~~121 ~~253~~244 9087,~~726~~418,~~142~~244.9612 38.~~918~~989 6.750 6.999 ~~164~~162 5251,~~447~~736,~~385~~794.1726 20.~~199~~841 ~~147~~145 4948,~~421~~733,~~997~~892.8913 21.~~200~~736 7.000 7.249 5047 1412,~~300~~542,~~823~~802.0651 5.~~508~~053 4340 1311,~~043~~293,~~345~~817.7860 5.~~595~~037 7.250 7.499 5958 18,~~605~~185,~~947~~763.6506 7.~~166~~326 4948 17,~~647~~233,~~346~~482.5949 7.~~570~~686 7.500 7.749 6359 1210,~~208~~607,~~615~~114.5098 4.~~702~~273 5753 1110,~~616~~019,~~738~~291.3302 4.~~983~~469 7.750 7.999 1816 4,~~923~~627,~~694~~033.8692 1.~~896~~864 1816 4,~~923~~627,~~694~~033.8692 2.~~112~~064 8.000 8.249 10 5,~~175~~168,~~888~~621.9976 12.~~993~~082 10 5,~~175~~168,~~888~~621.9976 2.~~220~~305 8.250 8.499 16 2,~~241~~239,~~062~~000.7365 0.~~863~~902 16 2,~~241~~239,~~062~~000.7365 0.~~961~~999 8.500 8.749 65 1878,~~610,609~~919.0395 0.~~620~~354 65 1878,~~610,609~~919.0395 0.~~691~~392 8.750 8.999 10 ~~756~~751,~~448~~831.0295 0.~~291~~303 10 ~~756~~751,~~448~~831.0295 0.~~324~~335 9.000 9.249 32 ~~174~~106,~~933~~408.7340 0.~~067~~043 32 ~~174~~106,~~933~~408.7340 0.~~075~~047 9.250 9.499 2 131,~~642~~367.0888 0.~~051~~053 2 131,~~642~~367.0888 0.~~056~~059 9.500 9.749 2 124,~~972~~638.2686 0.~~048~~050 2 124,~~972~~638.2686 0.~~054~~056 9.750 9.999 1 32,~~932~~866.5100 0.013 1 32,~~932~~866.5100 0.~~014~~015 10.000 10.249 1 44,~~926~~845.7993 0.~~017~~018 1 44,~~926~~845.7993 0.~~019~~020 10.250 10.499 1 87,~~208~~084.3464 0.~~034~~035 1 87,~~208~~084.3464 0.~~037~~039 10.500 10.749 1 39,~~151~~067.3159 0.~~015~~016 1 39,~~151~~067.3159 0.017 10.750 10.999 1 38,~~748~~686.2858 0.~~015~~016 1 38,~~748~~686.2858 0.017 11.000 11.249 2 65,~~712~~477.6170 0.~~025~~026 2 65,~~712~~477.6170 0.~~028~~029 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.500 0 0.00 0.000 0 0.00 0.000 Total ~~851~~822 ~~259~~248,~~655~~243,~~875~~146.2457 100.000 ~~708~~685 ~~233~~224,~~122~~212,~~397~~180.0451 100.000

Interest Rate Stratification (continued) 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.249 1 ~~746~~740,~~670~~797.4215 23.~~814~~083 5.250 5.499 1 ~~443~~437,~~452~~761.1119 1.~~671~~822 5.500 5.749 17 1,~~855~~828,~~069~~971.3872 67.~~991~~611 5.750 5.999 10 2,~~709~~685,~~529~~156.7365 1011.~~212~~174 6.000 6.249 12 2,~~533~~514,~~629~~697.6075 910.~~549~~464 6.250 6.499 2823 75,~~630~~298,~~318~~713.0417 2822.~~757~~050 6.500 6.749 3433 4,~~781~~732,~~466~~876.1386 1819.~~021~~695 6.750 6.999 17 3,~~025~~002,~~387~~902.2813 1112.~~402~~496 7.000 7.249 7 1,~~257~~248,~~477~~984.2891 45.~~739~~197 7.250 7.499 10 ~~958~~952,~~601~~280.0657 3.~~613~~963 7.500 7.749 6 ~~591~~587,~~877~~823.1796 2.~~231~~446 7.750 7.999 0 0.00 0.000 8.000 8.249 0 0.00 0.000 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 9.500 9.749 0 0.00 0.000 9.750 9.999 0 0.00 0.000 10.000 10.249 0 0.00 0.000 10.250 10.499 0 0.00 0.000 10.500 10.749 0 0.00 0.000 10.750 10.999 0 0.00 0.000 11.000 11.249 0 0.00 0.000 11.250 11.499 0 0.00 0.000 >= 11.500 0 0.00 0.000 Total ~~143~~137 2624,~~533~~030,~~478~~966.2006 100.000

Filing Compare · MASTR Alternative Loan Trust 2006-3