10-D 1 bst06003_10d-200612.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: November 28, 2006 to December 26, 2006 Commission File Number of issuing entity: 333-132232-05 Bear Stearns ARM Trust 2006-3 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-132232 Structured Asset Mortgage Investments II Inc. (Exact name of depositor as specified in its charter) EMC Mortgage Corporation (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-6713945 (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)) ~~A-1 _____ _____ __X___ ____________ A-2 _____ _____ __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 December 26, 2006 a distribution was made to holders of Bear Stearns ARM 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 Bear Stearns ARM Trust 2006-3, relating to the December 26, 2006 distribution. (99.2) Monthly report distributed to holders of Wells Fargo Mortgage Backed Securities 2006-AR6 Trust, relating to the December 26, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Structured Asset Mortgage Investments II Inc. (Depositor) /s/ Michael B. Nierenberg Michael B. Nierenberg, Treasurer Date: January 3, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Bear Stearns ARM Trust 2006-3, relating to the December 26, 2006 distribution. EX-99.2 Monthly report distributed to holders of Wells Fargo Mortgage Backed Securities 2006-AR6 Trust, relating to the December 26, 2006 distribution. EX-99.1 Bear Stearns ARM Trust Mortgage Pass-Through Certificates Distribution Date: 12/26/2006 Bear Stearns ARM 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 Record Certificate Certificate Beginning Interest Date Class Pass-Through Certificate Distribution Description Rate Balance A-1 073885AA3 11/30/2006 SEN 5.~~10972~~11080% ~~292~~290,~~007~~966,~~455~~713.7223 1,~~243~~239,~~396~~227.7532 A-2 073885AB1 11/30/2006 SEN 5.~~10972~~11080% 8,~~780~~749,~~659~~364.6655 37,~~388~~263.9255 Totals ~~300~~299,~~788~~716,~~115~~077.3878 1,~~280~~276,~~785~~490.6787

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 1,~~040~~514,~~742~~520.4938 0.00 ~~290~~289,~~996~~452,~~713~~192.2385 2,~~284~~753,~~139~~747.2470 0.00 A-2 3145,~~295~~541.1160 0.00 8,~~749~~703,~~364~~822.5595 6882,~~684~~805.0315 3.77 Totals 1,~~072~~560,~~037~~061.6098 0.00 ~~299~~298,~~716~~156,~~077~~015.7880 2,~~352~~836,~~823~~552.2785 3.77 Please refer to the Prospectus Supplement or Private Placement Memorandum for payment calculations and priorities.

Principal Distributions Junior Certificates Class Original Beginning Accretion Realized Face Certificate Principal ~~Realized~~Loss(1) Amount Balance Due ~~Accretion Loss(1)~~ A-1 297,003,153.00 ~~292~~290,~~007~~966,~~455~~713.7223 1,~~040~~514,~~742~~520.4938 0.00 0.00 A-2 8,930,884.00 8,~~780~~749,~~659~~364.6655 3145,~~295~~541.1160 0.00 0.00 Totals 305,934,037.00 ~~300~~299,~~788~~716,~~115~~077.3878 1,~~072~~560,~~037~~061.6098 0.00 0.00

Principal Distributions Junior Certificates (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 1,~~040~~514,~~742~~520.4938 ~~290~~289,~~996~~452,~~713~~192.2385 0.~~97967550~~97457616 1,~~040~~514,~~742~~520.4938 A-2 3145,~~295~~541.1160 8,~~749~~703,~~364~~822.5595 0.~~97967509~~97457575 3145,~~295~~541.1160 Totals 1,~~072~~560,~~037~~061.6398 ~~299~~298,~~716~~156,~~077~~015.7880 0.~~97967549~~97457615 1,~~072~~560,~~037~~061.6098 (1) Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description.

Principal Distributions Junior Certificate Factors Class Original Beginning Accretion Face Certificate Principal ~~Accretion Realized~~ Amount Balance Due ~~Loss(1)~~ A-1 297,003,153.00 ~~983~~979.~~17964901~~67550274 35.~~50414627~~09934108 0.00000000 ~~0.00000000~~ A-2 8,930,884.00 ~~983~~979.~~17923063~~67508592 35.~~50414472~~09933843 0.00000000 ~~0.00000000~~

Principal Distributions Junior Certificate Factors (continued) Class Realized Total Ending Ending Total Loss (1) Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 30.~~50414627~~00000000 ~~979~~5.~~67550274~~09934108 974.57616165 0.~~97967550~~97457616 35.~~50414627~~09934108 A-2 30.~~50414472~~00000000 ~~979~~5.~~67508592~~09933843 974.57574748 0.~~97967509~~97457575 35.~~50414472~~09933843 (1) Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description. NOTE: All classes per $1,000 denomination.

Interest Distributions Junior Certificates Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 1011/01/06 - 1011/30/06 30 5.~~10972~~11080% ~~292~~290,~~007~~966,~~455~~713.7223 1,~~243~~239,~~396~~227.7532 0.00 A-2 1011/01/06 - 1011/30/06 30 5.~~10972~~11080% 8,~~780~~749,~~659~~364.6655 37,~~388~~263.9255 0.00 Totals 1,~~280~~276,~~785~~490.6787 0.00

Interest Distributions Junior Certificates (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 1,~~243~~239,~~396~~227.7532 34.19 ~~290~~289,~~966~~452,~~713~~192.2385 A-2 0.00 0.00 37,~~388~~263.9255 1.03 8,~~749~~703,~~364~~822.5595 Totals 0.00 0.00 1,~~280~~276,~~785~~490.6787 35.22 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description.

Interest Distributions Junior Certificates Factors Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 297,003,153.00 5.~~10972~~11080% ~~983~~979.~~17964901~~67550274 4.~~18647660~~17243826 0.00000000 A-2 8,930,884.00 5.~~10972~~11080% ~~983~~979.~~17923063~~67508592 4.~~18647471~~17243691 0.00000000

Interest Distributions Junior Certificates Factors (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 4.~~18647660~~17243826 34190.00000000 ~~979~~974.~~67550274~~57616165 A-2 0.00000000 0.00000000 4.~~18647471~~17243691 1030.00000000 ~~979~~974.~~67508592~~57574748 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description. NOTE: All classes per $1,000 denomination.

~~LOAN~~Delinquency ~~STATUS~~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 12 0 0 12 ~~707~~978,~~199~~296.8410 0.00 0.00 ~~707~~978,~~199~~296.8410 30 Days 36 0 0 0 36 12,~~178~~450,~~635~~258.7486 0.00 0.00 0.00 12,~~178~~450,~~635~~258.7486 60 Days 01 0 0 0 01 0476,000.00 0.00 0.00 0.00 0476,000.00 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 37 12 0 0 49 12,~~178~~926,~~635~~258.7486 ~~707~~978,~~199~~296.8410 0.00 0.00 13,~~885~~904,~~835~~554.5896 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.~~030497~~061312% 0.000000% 0.000000% 0.~~030497~~061312% 0.~~041424~~057614% 0.000000% 0.000000% 0.~~041424~~057614% 30 Days 0.~~091491~~183936% 0.000000% 0.000000% 0.000000% 0.~~091491~~183936% 0.~~069038~~144301% 0.000000% 0.000000% 0.000000% 0.~~069038~~144301% 60 Days 0.~~000000~~030656% 0.000000% 0.000000% 0.000000% 0.~~000000~~030656% 0.~~000000~~028033% 0.000000% 0.000000% 0.000000% 0.~~000000~~028033% 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.~~091491~~214592% 0.~~030497~~061312% 0.000000% 0.000000% 0.~~121988~~275904% 0.~~069038~~172333% 0.~~041424~~057614% 0.000000% 0.000000% 0.~~110462~~229947%

ADMINISTRATION FEES Certificate Administration Fee 0.00

Underlying Collateral ~~Inputs~~Information Class Portion of Class Class Non-Supported Classes Issuer Deal Class Principal Paid Interest Paid Interest Shortfall Losses WFMBS 2006-AR6 VII-A-1 1,~~072~~560,~~037~~061.6098 1,~~280~~276,~~785~~490.6787 ~~238~~2.0879 0.00 Totals 1,~~072~~560,~~037~~061.6098 1,~~280~~276,~~785~~490.6787 ~~238~~2.0879 0.00

Underlying Collateral ~~Inputs~~Information (continued) Ending ~~Pool~~Class Ending ~~Class~~Pool Number of Principal Scheduled Principal ~~Principal~~Current Cumulative Loans Issuer Deal Class Balance Balance Losses Losses Outstanding WFMBS 2006-AR6 VII-A-1 1298,~~703~~156,~~547,374~~015.2580 ~~299~~1,~~716~~693,~~077~~456,993.7835 0.00 484.96 3,279 Totals 1298,~~703~~156,~~547,374~~015.2580 ~~299~~1,~~716~~693,~~077~~456,993.7835 0.00 484.96 3,279

Underlying Delinquency ~~Inputs~~Information 30 to 60 Days 60 to 90 Days 90 Plus Days ~~Foreclosure REO~~ Issuer Deal Count Amount Count Amount Count Amount ~~Count Amount Count Amount~~ WFMBS 2006-AR6 36 12,~~178~~450,~~635~~258.7486 01 0476,000.00 0 0.00 0Totals 06 2,450,258.86 1 476,000.00 0 0.00 ~~Grand~~Underlying ~~Total~~Delinquency 3Information 1(continued) Bankruptcy Foreclosure REO Issuer Deal Count Amount Count Amount Count Amount WFMBS 2006-AR6 2 978,~~178,635~~296.7410 0 0.00 0 0.00 Totals 2 978,296.10 0 0.00 0 0.00

EX-99.2 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Distribution Date: 1112/2726/2006 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2006-AR6 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 Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-A-1 94983TAA8 11/30/2006 5.~~09104~~14156% 16,~~140~~136,~~425~~626.7564 6968,~~156~~967.1719 I-A-R 94983TAB6 11/30/2006 5.~~14156~~14179% 0.00 0.00 II-A-1 94983TAC4 11/30/2006 5.~~08437~~08439% ~~133~~131,~~265~~300,~~645~~595.5483 ~~564~~556,~~637~~315.7576 II-A-2 94983TAD2 11/30/2006 5.~~08437~~08439% 15,~~388~~161,~~213~~308.7098 6564,~~198~~237.8590 III-A-1 94983TAE0 11/30/2006 5.~~09497~~09502% ~~303~~301,~~373~~776,~~463~~428.7449 1,~~288~~281,~~071~~272.4540 III-A-2 94983TAF7 11/30/2006 5.~~09497~~09502% 13,~~447~~376,~~157~~367.0477 5756,~~094~~792.3194 IV-A-1 94983TAG5 11/30/2006 5.~~10743~~10760% 7170,~~777~~814,~~898~~438.8814 ~~305~~300,~~496~~952.8872 IV-A-2 94983TAH3 11/30/2006 5.~~10743~~10760% 8,~~288~~177,~~540~~285.8438 3534,~~277~~752.2047 V-A-1 94983TAJ9 11/30/2006 5.~~10935~~10932% ~~190~~189,~~972~~720,~~708~~439.9438 ~~813~~806,~~369~~251.4029 V-A-2 94983TAK6 11/30/2006 5.~~10935~~10932% 8,~~464~~409,~~513~~009.6309 3635,~~051~~735.1060 VI-A-1 94983TAL4 11/30/2006 5.11323% 98,~~358~~126,~~611~~121.7076 ~~419~~418,~~089~~109.2282 VI-A-2 94983TAM2 11/30/2006 5.11323% 11,~~357~~330,~~423~~577.4292 48,~~392~~278.0495 VII-A-1 94983TAN0 11/30/2006 5.~~11067~~11081% ~~748~~745,~~299~~632,~~281~~271.8566 3,~~186~~175,~~332~~648.6709 VII-A-2 94983TAP5 11/30/2006 5.~~11067~~11081% 33,~~168~~049,~~153~~939.6518 ~~141~~140,~~233~~759.2970 B-1 94983TAQ3 11/30/2006 5.~~10485~~10545% 34,~~724~~716,~~918~~561.9286 147,~~728~~653.2720 B-2 94983TAR1 11/30/2006 5.~~10485~~10545% 9,~~793~~791,~~900~~543.7167 41,~~665~~644.6447 B-3 94983TAS9 11/30/2006 5.~~10485~~10545% 6,~~232~~231,~~754~~254.55 26,~~515~~502.6618 B-4 94983TAT7 11/30/2006 5.~~10485~~10545% 3,~~562~~561,~~144~~287.5224 15,~~154~~146.2353 B-5 94983TAU4 11/30/2006 5.~~10485~~10545% 2,~~670~~669,~~610~~967.0331 11,~~361~~355.4365 B-6 94983TAV2 11/30/2006 5.~~10485~~10545% 3,~~566~~565,~~692~~349.7442 15,~~173~~163.5881 Totals 1,~~712~~703,~~853~~547,~~060~~374.1527 7,~~286~~245,~~999~~540.1467

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 3166,~~799~~972.1176 0.00 1615,~~136~~969,~~626~~653.6488 72235,~~955~~939.2895 0.00 I-A-R 0.00 0.00 0.00 0.00 0.00 II-A-1 1920,~~965,049~~177.7090 0.00 ~~131~~130,~~300~~380,~~595~~417.8393 21,~~529~~476,~~687~~493.4566 0.00 II-A-2 ~~226~~106,~~904~~253.7315 0.00 15,~~161~~055,~~308~~055.9883 ~~292~~170,~~103~~491.5805 0.00 III-A-1 1,~~597~~333,~~035~~839.2634 0.00 ~~301~~300,~~776~~442,~~428~~589.4915 2,~~885~~615,~~106~~111.7174 0.00 III-A-2 7059,~~789~~122.2699 0.00 13,~~376~~317,~~367~~244.7778 ~~127~~115,~~883~~915.5793 0.00 IV-A-1 ~~963~~1,~~460~~158,531.7590 0.00 7069,~~814~~655,~~438~~906.1424 1,~~268~~459,~~957~~484.6362 0.00 IV-A-2 ~~111~~133,~~255~~781.4728 0.00 8,~~177~~043,~~285~~504.3810 ~~146~~168,~~532~~533.6775 0.00 V-A-1 1,~~252~~422,~~269~~323.5639 0.00 ~~189~~188,~~720~~298,~~439~~115.3899 2,~~065~~228,~~638~~574.9668 0.00 V-A-2 5563,~~504~~041.5487 0.00 8,~~409~~345,~~009~~967.0922 9198,~~555~~777.6447 0.00 VI-A-1 ~~232~~590,~~489~~395.9445 0.00 9897,~~126~~535,~~121~~726.7632 ~~651~~1,~~579~~008,505.1627 0.00 VI-A-2 2668,~~845~~172.5169 0.00 11,~~330~~262,~~577~~405.9223 75116,~~237~~451.5564 0.00 VII-A-1 23,~~667~~881,~~010~~114.1998 0.00 ~~745~~741,~~632~~751,~~271~~156.6668 57,~~853~~056,~~342~~763.8607 0.00 VII-A-2 ~~118~~172,~~214~~029.4732 0.00 3332,~~049~~877,~~939~~909.1885 ~~259~~312,~~447~~789.7602 0.00 B-1 8,~~357~~386.0761 0.00 34,~~716~~708,~~561~~175.8625 156,~~085~~039.3481 0.00 B-2 2,~~357~~365.0538 0.00 9,~~791~~789,~~543~~178.6729 44,~~022~~009.6985 0.00 B-3 1,~~500~~505.0031 0.00 6,~~231~~229,~~254~~749.5524 28,~~015~~007.6649 0.00 B-4 ~~857~~860.2831 0.00 3,~~561~~560,~~287~~426.2492 16,~~011~~006.5184 0.00 B-5 ~~642~~644.7299 0.00 2,669,~~967~~322.3132 12,~~004~~000.1564 0.00 B-6 ~~858~~861.3829 ~~484~~0.9500 3,~~565~~564,~~349~~488.4212 16,~~031~~025.9610 484.96 Totals 910,~~305~~090,~~200~~380.9991 ~~484~~0.9500 1,~~703~~693,~~547~~456,~~374~~993.2734 1617,~~592~~335,~~200~~921.1358 484.96

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution I-A-1 17,795,000.00 16,~~140~~136,~~425~~626.7564 3,~~006~~015.6481 ~~792~~163,956.4795 0.00 0.00 I-A-R 100.00 0.00 0.00 0.00 0.00 0.00 II-A-1 140,625,000.00 ~~133~~131,~~265~~300,~~645~~595.5483 10,~~271~~314.0453 1909,~~954,778~~863.6637 0.00 0.00 II-A-2 16,238,000.00 15,~~388~~161,~~213~~308.7098 1,~~186~~191.0002 ~~225~~105,~~718~~062.7313 0.00 0.00 III-A-1 322,817,000.00 ~~303~~301,~~373~~776,~~463~~428.7449 56,~~433~~647.6318 1,~~540~~277,~~601~~192.6316 0.00 0.00 III-A-2 14,309,000.00 13,~~447~~376,~~157~~367.0477 2,~~501~~510.4491 6856,~~287~~612.8208 0.00 0.00 IV-A-1 78,017,000.00 7170,~~777~~814,~~898~~438.8814 1615,~~816~~607.2602 ~~946~~1,~~644~~142,924.4988 0.00 0.00 IV-A-2 9,009,000.00 8,~~288~~177,~~540~~285.8438 1,~~941~~802.8522 ~~109~~131,~~313~~979.6106 0.00 0.00 V-A-1 198,429,000.00 ~~190~~189,~~972~~720,~~708~~439.9438 96,~~901~~451.1590 1,~~155~~325,~~368~~871.4150 0.00 0.00 V-A-2 8,795,000.00 8,~~464~~409,~~513~~009.6309 4,~~294~~275.9705 5158,~~209~~766.5881 0.00 0.00 VI-A-1 102,356,000.00 98,~~358~~126,~~611~~121.7076 16,~~490~~560.0380 ~~215~~573,~~999~~834.9165 0.00 0.00 VI-A-2 11,819,000.00 11,~~357~~330,~~423~~577.4292 1,~~904~~912.1027 2466,~~941~~260.4142 0.00 0.00 VII-A-1 768,781,000.00 ~~748~~745,~~299~~632,~~281~~271.8566 ~~178~~179,~~978~~872.0401 23,~~488~~701,~~032~~242.1596 0.00 0.00 VII-A-2 34,076,000.00 33,~~168~~049,~~153~~939.6518 7,~~933~~972.1578 ~~110~~164,~~281~~056.3255 0.00 0.00 B-1 34,782,000.00 34,~~724~~716,~~918~~561.9286 8,~~357~~386.0761 0.00 0.00 0.00 B-2 9,810,000.00 9,~~793~~791,~~900~~543.7167 2,~~357~~365.0538 0.00 0.00 0.00 B-3 6,243,000.00 6,~~232~~231,~~754~~254.55 1,~~500~~505.0031 0.00 0.00 0.00 B-4 3,568,000.00 3,~~562~~561,~~144~~287.5224 ~~857~~860.2831 0.00 0.00 0.00 B-5 2,675,000.00 2,~~670~~669,~~610~~967.0331 ~~642~~644.7299 0.00 0.00 0.00 B-6 3,572,555.71 3,~~566~~565,~~692~~349.7442 ~~858~~861.3829 0.00 0.00 ~~484~~0.9500 Totals 1,783,716,655.71 1,~~712~~703,~~853~~547,~~060~~374.1527 ~~413~~412,~~230~~757.8039 89,~~891~~677,~~970~~623.1952 0.00 ~~484~~0.9500

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 3166,~~799~~972.1176 1615,~~136~~969,~~626~~653.6488 0.~~90680678~~89742365 3166,~~799~~972.1176 I-A-R 0.00 0.00 0.00000000 0.00 II-A-1 1920,~~965,049~~177.7090 ~~131~~130,~~300~~380,~~595~~417.8393 0.~~93369313~~92714964 1920,~~965,049~~177.7090 II-A-2 ~~226~~106,~~904~~253.7315 15,~~161~~055,~~308~~055.9883 0.~~93369313~~92714964 ~~226~~106,~~904~~253.7315 III-A-1 1,~~597~~333,~~035~~839.2634 ~~301~~300,~~776~~442,~~428~~589.4915 0.~~93482198~~93069011 1,~~597~~333,~~035~~839.2634 III-A-2 7059,~~789~~122.2699 13,~~376~~317,~~367~~244.7778 0.~~93482198~~93069011 7059,~~789~~122.2699 IV-A-1 ~~963~~1,~~460~~158,531.7590 7069,~~814~~655,~~438~~906.1424 0.~~90767958~~89282985 ~~963~~1,~~460~~158,531.7590 IV-A-2 ~~111~~133,~~255~~781.4728 8,~~177~~043,~~285~~504.3810 0.~~90767958~~89282985 ~~111~~133,~~255~~781.4728 V-A-1 1,~~252~~422,~~269~~323.5639 ~~189~~188,~~720~~298,~~439~~115.3899 0.~~95611246~~94894454 1,~~252~~422,~~269~~323.5639 V-A-2 5563,~~504~~041.5487 8,~~409~~345,~~009~~967.0922 0.~~95611246~~94894454 5563,~~504~~041.5487 VI-A-1 ~~232~~590,~~489~~395.9445 9897,~~126~~535,~~121~~726.7632 0.~~95867484~~95290678 ~~232~~590,~~489~~395.9445 VI-A-2 2668,~~845~~172.5169 11,~~330~~262,~~577~~405.9223 0.~~95867484~~95290678 2668,~~845~~172.5169 VII-A-1 23,~~667~~881,~~010~~114.1998 ~~745~~741,~~632~~751,~~271~~156.6668 0.~~96988905~~96484065 23,~~667~~881,~~010~~114.1998 VII-A-2 ~~118~~172,~~214~~029.4732 3332,~~049~~877,~~939~~909.1885 0.~~96988905~~96484065 ~~118~~172,~~214~~029.4732 B-1 8,~~357~~386.0761 34,~~716~~708,~~561~~175.8625 0.~~99811862~~99787750 8,~~357~~386.0761 B-2 2,~~357~~365.0538 9,~~791~~789,~~543~~178.6729 0.~~99811862~~99787750 2,~~357~~365.0538 B-3 1,~~500~~505.0031 6,~~231~~229,~~254~~749.5524 0.~~99811862~~99787750 1,~~500~~505.0031 B-4 ~~857~~860.2831 3,~~561~~560,~~287~~426.2492 0.~~99811862~~99787750 ~~857~~860.2831 B-5 ~~642~~644.7299 2,669,~~967~~322.3132 0.~~99811862~~99787750 ~~642~~644.7299 B-6 ~~1,343~~861.3329 3,~~565~~564,~~349~~488.4212 0.~~99798288~~99774179 ~~858~~861.3829 Totals 910,~~305~~090,~~685~~380.9491 1,~~703~~693,~~547~~456,~~374~~993.2734 0.~~95505492~~94939798 910,~~305~~090,~~200~~380.9991

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 17,795,000.00 ~~907~~906.~~02027255~~80677943 0.~~16895982~~16947513 09.~~04453330~~21365271 0.00000000 I-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 140,625,000.00 ~~947~~933.~~66681273~~69312590 0.~~07303851~~07334777 136.~~90064825~~47013952 0.00000000 II-A-2 16,238,000.00 ~~947~~933.~~66681242~~69312600 0.~~07303855~~07334770 136.~~90064848~~47013980 0.00000000 III-A-1 322,817,000.00 ~~939~~934.~~76916872~~82198425 0.~~17481617~~17547769 43.~~77236834~~95639684 0.00000000 III-A-2 14,309,000.00 ~~939~~934.~~76916905~~82198407 0.~~17481585~~17547767 43.~~77236844~~95639667 0.00000000 IV-A-1 78,017,000.00 ~~920~~907.~~02895369~~67958445 0.~~21554610~~20004640 1214.~~13382327~~64969020 0.00000000 IV-A-2 9,009,000.00 ~~920~~907.~~02895327~~67958486 0.~~21554557~~20004662 1214.~~13382284~~64969031 0.00000000 V-A-1 198,429,000.00 ~~962~~956.~~42338035~~11246028 0.~~48834167~~48607764 56.~~82257840~~68184338 0.00000000 V-A-2 8,795,000.00 ~~962~~956.~~42338033~~11246049 0.~~48834224~~48607732 56.~~82257874~~68184309 0.00000000 VI-A-1 102,356,000.00 ~~960~~958.~~94622396~~67483841 0.~~16110467~~16179608 25.~~11028088~~60626295 0.00000000 VI-A-2 11,819,000.00 ~~960~~958.~~94622388~~67483882 0.~~16110500~~16179626 25.~~11028090~~60626280 0.00000000 VII-A-1 768,781,000.00 ~~973~~969.~~35818894~~88904728 0.~~23280757~~23397042 34.~~23633408~~81443085 0.00000000 VII-A-2 34,076,000.00 ~~973~~969.~~35818905~~88904742 0.~~23280755~~23397054 34.~~23633408~~81443098 0.00000000 B-1 34,782,000.00 998.~~35889023~~11862055 0.~~24026997~~24111926 0.00000000 0.00000000 B-2 9,810,000.00 998.~~35888991~~11862080 0.~~24027013~~24111927 0.00000000 0.00000000 B-3 6,243,000.00 998.~~35888996~~11862086 0.~~24026910~~24111965 0.00000000 0.00000000 B-4 3,568,000.00 998.~~35889013~~11862108 0.~~24026906~~24111827 0.00000000 0.00000000 B-5 2,675,000.00 998.~~35888972~~11862056 0.~~24026916~~24111776 0.00000000 0.00000000 B-6 3,572,555.71 ~~998~~997.~~35888633~~98287540 0.~~24027057~~24108511 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00000000 09.~~21349312~~38312784 ~~906~~897.~~80677943~~42365159 0.~~90680678~~89742365 09.~~21349312~~38312784 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 136.~~97368676~~54348729 ~~933~~927.~~69312590~~14963861 0.~~93369313~~92714964 136.~~97368676~~54348729 II-A-2 0.00000000 136.~~97368703~~54348750 ~~933~~927.~~69312600~~14963850 0.~~93369313~~92714964 136.~~97368703~~54348750 III-A-1 0.00000000 4.~~94718450~~13187453 ~~934~~930.~~82198425~~69010972 0.~~93482198~~93069011 4.~~94718450~~13187453 III-A-2 0.00000000 4.~~94718429~~13187434 ~~934~~930.~~82198407~~69010972 0.~~93482198~~93069011 4.~~94718429~~13187434 IV-A-1 0.00000000 1214.~~34936937~~84973660 ~~907~~892.~~67958445~~82984785 0.~~90767958~~89282985 1214.~~34936937~~84973660 IV-A-2 0.00000000 1214.~~34936952~~84973693 ~~907~~892.~~67958486~~82984793 0.~~90767958~~89282985 1214.~~34936952~~84973693 V-A-1 0.00000000 67.~~31092008~~16792097 ~~956~~948.~~11246028~~94453931 0.~~95611246~~94894454 67.~~31092008~~16792097 V-A-2 0.00000000 67.~~31091984~~16792155 ~~956~~948.~~11246049~~94453894 0.~~95611246~~94894454 67.~~31091984~~16792155 VI-A-1 0.00000000 25.~~27138556~~76805903 ~~958~~952.~~67483841~~90677948 0.~~95867484~~95290678 25.~~27138556~~76805903 VI-A-2 0.00000000 25.~~27138590~~76805906 ~~958~~952.~~67483882~~90677976 0.~~95867484~~95290678 25.~~27138590~~76805906 VII-A-1 0.00000000 35.~~46914165~~04840127 ~~969~~964.~~88904728~~84064601 0.~~96988905~~96484065 35.~~46914165~~04840127 VII-A-2 0.00000000 35.~~46914162~~04840122 ~~969~~964.~~88904742~~84064591 0.~~96988905~~96484065 35.~~46914162~~04840122 B-1 0.00000000 0.~~24026997~~24111926 ~~998~~997.~~11862055~~87750129 0.~~99811862~~99787750 0.~~24026997~~24111926 B-2 0.00000000 0.~~24027013~~24111927 ~~998~~997.~~11862080~~87750153 0.~~99811862~~99787750 0.~~24027013~~24111927 B-3 0.00000000 0.~~24026910~~24111965 ~~998~~997.~~11862086~~87750120 0.~~99811862~~99787750 0.~~24026910~~24111965 B-4 0.00000000 0.~~24026906~~24111827 ~~998~~997.~~11862108~~87750000 0.~~99811862~~99787750 0.~~24026906~~24111827 B-5 0.00000000 0.~~24026916~~24111776 ~~998~~997.~~11862056~~87750280 0.~~99811862~~99787750 0.~~24026916~~24111776 B-6 0.~~13574316~~00000000 0.~~37601373~~24108511 997.~~98287540~~74178749 0.~~99798288~~99774179 0.~~24027057~~24108511 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 I-A-1 1011/01/06 - 1011/30/06 30 5.~~09104~~14156% 16,~~140~~136,~~425~~626.7564 6869,~~476~~139.3051 0.00 I-A-R N/A N/A 5.~~14156~~14179% 0.00 0.00 0.00 II-A-1 1011/01/06 - 1011/30/06 30 5.~~08437~~08439% ~~133~~131,~~265~~300,~~645~~595.5483 ~~564~~556,~~642~~319.9299 0.00 II-A-2 1011/01/06 - 1011/30/06 30 5.~~08437~~08439% 15,~~388~~161,~~213~~308.7098 6564,~~199~~238.4439 0.00 III-A-1 1011/01/06 - 1011/30/06 30 5.~~09497~~09502% ~~303~~301,~~373~~776,~~463~~428.7449 1,~~288~~281,~~066~~296.5644 0.00 III-A-2 1011/01/06 - 1011/30/06 30 5.~~09497~~09502% 13,~~447~~376,~~157~~367.0477 5756,~~094~~794.0901 0.00 IV-A-1 1011/01/06 - 1011/30/06 30 5.~~10743~~10760% 7170,~~777~~814,~~898~~438.8814 ~~305~~301,~~500~~410.6914 0.00 IV-A-2 1011/01/06 - 1011/30/06 30 5.~~10743~~10760% 8,~~288~~177,~~540~~285.8438 3534,~~277~~805.6429 0.00 V-A-1 1011/01/06 - 1011/30/06 30 5.~~10935~~10932% ~~190~~189,~~972~~720,~~708~~439.9438 ~~813~~807,~~121~~785.4107 0.00 V-A-2 1011/01/06 - 1011/30/06 30 5.~~10935~~10932% 8,~~464~~409,~~513~~009.6309 3635,~~040~~803.1159 0.00 VI-A-1 1011/01/06 - 1011/30/06 30 5.11323% 98,~~358~~126,~~611~~121.7076 ~~419~~418,~~108~~118.7912 0.00 VI-A-2 1011/01/06 - 1011/30/06 30 5.11323% 11,~~357~~330,~~423~~577.4292 48,~~394~~279.3091 0.00 VII-A-1 1011/01/06 - 1011/30/06 30 5.~~11067~~11081% ~~748~~745,~~299~~632,~~281~~271.8566 3,~~186~~175,~~924~~655.9702 0.00 VII-A-2 1011/01/06 - 1011/30/06 30 5.~~11067~~11081% 33,~~168~~049,~~153~~939.6518 ~~141~~140,~~259~~760.5501 0.00 B-1 1011/01/06 - 1011/30/06 30 5.~~10485~~10545% 34,~~724~~716,~~918~~561.9286 147,~~721~~703.1003 0.00 B-2 1011/01/06 - 1011/30/06 30 5.~~10485~~10545% 9,~~793~~791,~~900~~543.7167 41,~~663~~658.6252 0.00 B-3 1011/01/06 - 1011/30/06 30 5.~~10485~~10545% 6,~~232~~231,~~754~~254.55 26,~~514~~511.3713 0.00 B-4 1011/01/06 - 1011/30/06 30 5.~~10485~~10545% 3,~~562~~561,~~144~~287.5224 15,~~153~~151.5064 0.00 B-5 1011/01/06 - 1011/30/06 30 5.~~10485~~10545% 2,~~670~~669,~~610~~967.0331 11,~~360~~359.8848 0.00 B-6 1011/01/06 - 1011/30/06 30 5.~~10485~~10545% 3,~~566~~565,~~692~~349.7442 15,~~172~~168.8492 0.00 Totals 7,~~286~~247,~~693~~958.0821 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 I-A-1 0.00 ~~(679~~172.~~87)~~32 6968,~~156~~967.1719 0.00 1615,~~136~~969,~~626~~653.6488 I-A-R 0.00 0.00 0.00 0.00 0.00 II-A-1 0.00 54.1723 ~~564~~556,~~637~~315.7576 0.00 ~~131~~130,~~300~~380,~~595~~417.8393 II-A-2 0.00 0.6049 6564,~~198~~237.8590 0.00 15,~~161~~055,~~308~~055.9883 III-A-1 0.00 (424.~~89)~~04 1,~~288~~281,~~071~~272.4540 0.00 ~~301~~300,~~776~~442,~~428~~589.4915 III-A-2 0.00 (01.~~22)~~07 5756,~~094~~792.3194 0.00 13,~~376~~317,~~367~~244.7778 IV-A-1 0.00 3457.8141 ~~305~~300,~~496~~952.8872 0.00 7069,~~814~~655,~~438~~906.1424 IV-A-2 0.00 052.4482 3534,~~277~~752.2047 0.00 8,~~177~~043,~~285~~504.3810 V-A-1 0.00 ~~(247~~1,533.~~99)~~78 ~~813~~806,~~369~~251.4029 0.00 ~~189~~188,~~720~~298,~~439~~115.3899 V-A-2 0.00 ~~(10~~67.~~99)~~98 3635,~~051~~735.1060 0.00 8,~~409~~345,~~009~~967.0922 VI-A-1 0.00 198.5630 ~~419~~418,~~089~~109.2282 0.00 9897,~~126~~535,~~121~~726.7632 VI-A-2 0.00 20.2696 48,~~392~~278.0495 0.00 11,~~330~~262,~~577~~405.9223 VII-A-1 0.00 ~~592~~6.3094 3,~~186~~175,~~332~~648.6709 0.00 ~~745~~741,~~632~~751,~~271~~156.6668 VII-A-2 0.00 260.2531 ~~141~~140,~~233~~759.2970 0.00 3332,~~049~~877,~~939~~909.1885 B-1 0.00 (749.~~16)~~83 147,~~728~~653.2720 0.00 34,~~716~~708,~~561~~175.8625 B-2 0.00 (214.~~02)~~05 41,~~665~~644.6447 0.00 9,~~791~~789,~~543~~178.6729 B-3 0.00 (18.~~29)~~94 26,~~515~~502.6618 0.00 6,~~231~~229,~~254~~749.5524 B-4 0.00 (05.~~73)~~11 15,~~154~~146.2353 0.00 3,~~561~~560,~~287~~426.2492 B-5 0.00 (03.~~55)~~83 11,~~361~~355.4365 0.00 2,669,~~967~~322.3132 B-6 0.00 (05.~~74)~~12 15,~~173~~163.5881 0.00 3,~~565~~564,~~349~~488.4212 Totals 0.00 ~~(306~~2,417.~~06)~~53 7,~~286~~245,~~999~~540.1467 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 I-A-1 17,795,000.00 5.~~09104~~14156% ~~907~~906.~~02027255~~80677943 3.~~84806406~~88533352 0.00000000 I-A-R 100.00 5.~~14156~~14179% 0.00000000 0.00000000 0.00000000 II-A-1 140,625,000.00 5.~~08437~~08439% ~~947~~933.~~66681273~~69312590 43.~~01523854~~95605326 0.00000000 II-A-2 16,238,000.00 5.~~08437~~08439% ~~947~~933.~~66681242~~69312600 43.~~01523833~~95605309 0.00000000 III-A-1 322,817,000.00 5.~~09497~~09502% ~~939~~934.~~76916872~~82198425 3.~~99008280~~96911080 0.00000000 III-A-2 14,309,000.00 5.~~09497~~09502% ~~939~~934.~~76916905~~82198407 3.~~99008247~~96911105 0.00000000 IV-A-1 78,017,000.00 5.~~10743~~10760% ~~920~~907.~~02895369~~67958445 3.~~91582206~~86339054 0.00000000 IV-A-2 9,009,000.00 5.~~10743~~10760% ~~920~~907.~~02895327~~67958486 3.~~91582196~~86339105 0.00000000 V-A-1 198,429,000.00 5.~~10935~~10932% ~~962~~956.~~42338035~~11246028 4.~~09779523~~07090229 0.00000000 V-A-2 8,795,000.00 5.~~10935~~10932% ~~962~~956.~~42338033~~11246049 4.~~09779534~~07090279 0.00000000 VI-A-1 102,356,000.00 5.11323% ~~960~~958.~~94622396~~67483841 4.~~09461868~~08494001 0.00000000 VI-A-2 11,819,000.00 5.11323% ~~960~~958.~~94622388~~67483882 4.~~09461883~~08494035 0.00000000 VII-A-1 768,781,000.00 5.~~11067~~11081% ~~973~~969.~~35818894~~88904728 4.~~14542629~~13076679 0.00000000 VII-A-2 34,076,000.00 5.~~11067~~11081% ~~973~~969.~~35818905~~88904742 4.~~14542640~~13076682 0.00000000 B-1 34,782,000.00 5.~~10485~~10545% 998.~~35889023~~11862055 4.~~24705595~~24653643 0.00000000 B-2 9,810,000.00 5.~~10485~~10545% 998.~~35888991~~11862080 4.~~24705607~~24653619 0.00000000 B-3 6,243,000.00 5.~~10485~~10545% 998.~~35888996~~11862086 4.~~24705590~~24653692 0.00000000 B-4 3,568,000.00 5.~~10485~~10545% 998.~~35889013~~11862108 4.~~24705717~~24653587 0.00000000 B-5 2,675,000.00 5.~~10485~~10545% 998.~~35888972~~11862056 4.~~24705794~~24653458 0.00000000 B-6 3,572,555.71 5.~~10485~~10545% ~~998~~997.~~35888633~~98287540 4.~~24705483~~24595758 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 I-A-1 0.00000000 (0.~~03820568)~~00968362 3.~~88626974~~87564990 0.00000000 ~~906~~897.~~80677943~~42365159 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 0.~~00003676~~00003008 43.~~01520178~~95602318 0.00000000 ~~933~~927.~~69312590~~14963861 II-A-2 0.00000000 0.~~00003695~~00003018 43.~~01520200~~95602291 0.00000000 ~~933~~927.~~69312600~~14963850 III-A-1 0.00000000 (0.~~00001515)~~00007447 3.~~99009795~~96903633 0.00000000 ~~934~~930.~~82198425~~69010972 III-A-2 0.00000000 (0.~~00001537)~~00007478 3.~~99009784~~96903627 0.00000000 ~~934~~930.~~82198407~~69010972 IV-A-1 0.00000000 0.~~00004884~~00586295 3.~~91577323~~85752746 0.00000000 ~~907~~892.~~67958445~~82984785 IV-A-2 0.00000000 0.~~00004884~~00586303 3.~~91577312~~85752803 0.00000000 ~~907~~892.~~67958486~~82984793 V-A-1 0.00000000 (0.~~00124977)~~00772962 4.~~09904500~~06317267 0.00000000 ~~956~~948.~~11246028~~94453931 V-A-2 0.00000000 (0.~~00124957)~~00772939 4.~~09904491~~06317226 0.00000000 ~~956~~948.~~11246049~~94453894 VI-A-1 0.00000000 0.~~00019110~~00008109 4.~~09442749~~08485892 0.00000000 ~~958~~952.~~67483841~~90677948 VI-A-2 0.00000000 0.~~00019122~~00008123 4.~~09442762~~08485913 0.00000000 ~~958~~952.~~67483882~~90677976 VII-A-1 0.00000000 0.~~00077044~~00000903 4.~~14465585~~13075777 0.00000000 ~~969~~964.~~88904728~~84064601 VII-A-2 0.00000000 0.~~00077034~~00000910 4.~~14465577~~13075772 0.00000000 ~~969~~964.~~88904742~~84064591 B-1 0.00000000 (0.~~00020585)~~00143264 4.~~24726209~~24510379 0.00000000 ~~998~~997.~~11862055~~87750129 B-2 0.00000000 (0.~~00020591)~~00143221 4.~~24726198~~24510398 0.00000000 ~~998~~997.~~11862080~~87750153 B-3 0.00000000 (0.~~00020663)~~00143200 4.~~24726253~~24510332 0.00000000 ~~998~~997.~~11862086~~87750120 B-4 0.00000000 (0.~~00020460)~~00143217 4.~~24726177~~24510370 0.00000000 ~~998~~997.~~11862108~~87750000 B-5 0.00000000 (0.~~00020561)~~00143178 4.~~24726355~~24510280 0.00000000 ~~998~~997.~~11862056~~87750280 B-6 0.00000000 (0.~~00020713)~~00143315 4.~~24726197~~24452723 0.00000000 997.~~98287540~~74178749 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All Classes are Per 1,000 Denomination

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Account ~~STATEMENT~~Statement CERTIFICATE ACCOUNT Beginning Balance 0149,473.0070 Deposits Payments of Interest and Principal 16,~~927~~939,~~771~~292.0665 Reserve Funds and Credit Enhancements ~~184,664~~0.5000 Proceeds from Repurchased Loans 0.00 Servicer Advances 0611,941.0080 Gains & Subsequent Recoveries (Realized Losses) ~~(484~~0.~~96)~~00 Total Deposits 17,~~111~~551,~~950~~234.6045 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~4,458~~0.9800 Total Administration Fees ~~365~~364,~~817~~786.8054 Payment of Interest and Principal 1617,~~592~~335,~~200~~921.1257 Total Withdrawals (Pool Distribution Amount) 1617,~~962~~700,~~476~~708.9011 Ending Balance ~~149,473~~0.7000 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 46,~~957~~607.9492 Servicing Fee Support 54,~~264~~190.0039 Non-Supported Prepayment/Curtailment Interest Shortfall ~~(306~~2,417.~~06)~~53

ADMINISTRATION FEES Gross Servicing Fee* ~~356~~354,~~809~~785.4351 Master Servicing Fee - Wells Fargo Bank N.A. 14,~~272~~191.3842 Supported Prepayment/Curtailment Interest Shortfall 54,~~264~~190.0039 Total Administration Fees ~~365~~364,~~817~~786.8054 *Servicer Payees include: Wells Fargo Bank, N.A.

~~COLLATERAL~~Collateral ~~STATEMENT~~Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average ~~Gross~~ Coupon Rate 5.~~365666%~~401625 5.344394 Weighted Average Net ~~Coupon~~Rate 5.~~105666%~~141625 5.084394 Weighted Average Pass-Through Rate ~~5.105666%~~* * Weighted Average Remaining Term 344 ~~Beginning~~346 ~~Scheduled~~Principal ~~Collateral~~And ~~Loan~~Interest ~~Count~~Constant 378,~~300~~397.42 ~~Number~~688,801.17 OfBeginning Loan Count 41 555 Loans Paid Inin Full 211 3 Ending ~~Scheduled Collateral~~ Loan Count ~~3,279~~40 552 Beginning Scheduled ~~Collateral~~ Balance 116,~~712~~762,~~853~~441.02 151,~~060~~979,945.2098 Ending Scheduled ~~Collateral~~ Balance 116,~~703~~595,~~547~~351.30 150,~~374~~953,081.2545 ~~Ending~~ Actual Ending Collateral Balance at16,595,351.30 ~~31-Oct-2006~~150,954,569.80 Scheduled Principal 3,132.77 11,939.03 Unscheduled Principal 163,956.95 1,~~707~~014,~~227~~925.50 Scheduled Interest 75,~~072~~264.9865 ~~Monthly~~676,862.14 ~~P&I~~Servicing ~~Constant~~Fees 83,~~073~~483.43 31,~~283~~662.5325 ~~Special~~Master Servicing Fees 139.34 1,266.49 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 71,641.89 643,933.40 Realized Loss Amount ~~484~~0.9600 0.00 Cumulative Realized Loss ~~484~~0.9600 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans 116,~~703~~595,~~547,374~~351.2530 ~~Scheduled Principal 413~~150,~~230.80 Unscheduled Principal 8~~953,~~892,455~~081.1545 ~~Unpaid Principal Balance Of~~ Outstanding Mortgage Loans ~~With~~with ~~Original~~Orig. LTV: Less ~~Than~~than Oror ~~Equal~~equal Toto 80% ~~1,687,164,104.79~~* * Greater ~~Than~~than 80%, less than or equal to 85% ~~2,447,104.67~~* * Greater than 85%, less than or equal to 95% ~~13,175,782.10~~* * Greater than 95% ~~750,324~~* * * This data is currently not provided for reporting.10 The Weighted Average Remaining Term is utilizing a step-down method.

~~Group Level~~ Collateral Statement Group 13 24 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~401588~~355016 5.~~344356~~367594 Weighted Average Net Rate 5.~~141588~~095016 5.~~084356~~107594 Weighted Average ~~Remaining~~Pass-Through ~~Term~~Rate ~~345~~* ~~347~~* ~~Record~~Weighted ~~Date~~Average ~~10/31/2006~~Remaining ~~10/31/2006~~Term 346 337 Principal And Interest Constant 781,~~594~~520,605.0371 ~~698~~386,~~506~~008.3274 Beginning Loan Count 41531 ~~564~~294 Loans Paid in Full 02 93 Ending Loan Count 41529 ~~555~~291 Beginning Scheduled Balance 16327,~~766~~001,~~356~~989.7324 ~~154~~82,~~172~~048,~~325~~696.7339 Ending Scheduled Balance 16325,~~762~~606,~~441~~802.0267 ~~151~~80,~~979~~755,~~945~~709.9848 Actual Ending Collateral Balance 325,607,635.97 80,756,585.20 Scheduled Principal 361,~~123~~382.2433 1118,~~882~~082.3697 Unscheduled Principal ~~792~~1,333,804.4724 21,~~180~~274,~~497~~903.3994 Scheduled Interest 751,~~470~~459,223.7938 ~~686~~366,~~621~~447.7623 Servicing Fees 368,~~492~~124.9914 3217,~~119~~067.0257 Master Servicing Fees ~~139~~2,724.7297 ~~1,284~~682.7670 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 711,~~838~~388,374.0827 ~~653~~348,~~217~~696.9895 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0484.0096 Percentage of Cumulative Losses 0.0000 0.~~0000~~0005 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans 325,606,802.67 80,755,709.48 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% * * Greater than 80%, less than or equal to 85% * * Greater than 85%, less than or equal to 95% * * Greater than 95% * * * This data is currently not provided for reporting. The Weighted Average Remaining Term is utilizing a step-down method.

~~Group Level~~ Collateral Statement Group 35 46 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~354948~~369551 5.~~367453~~373233 Weighted Average Net Rate 5.~~094948~~109551 5.~~107453~~113233 Weighted Average ~~Remaining~~Pass-Through ~~Term~~Rate ~~347~~* ~~338~~* ~~Record~~Weighted ~~Date~~Average ~~10/31/2006~~Remaining ~~10/31/2006~~Term 337 343 Principal And Interest Constant 1,~~528~~022,~~316~~929.2782 ~~391~~527,~~275~~228.7135 Beginning Loan Count ~~533~~351 ~~298~~371 Loans Paid in Full 2 42 Ending Loan Count ~~531~~349 ~~294~~369 Beginning Scheduled Balance ~~328~~205,~~672~~394,~~018~~884.3627 83113,~~124~~470,~~614~~875.0495 Ending Scheduled Balance ~~327~~203,~~001~~905,~~989~~825.2434 82112,~~048~~811,~~696~~630.34 Actual Ending Collateral Balance 203,908,797.39 112,811,977.73 Scheduled Principal 61104,~~139~~420.6762 19,~~474~~150.5954 Unscheduled Principal 1,~~608~~384,~~889~~638.4531 1640,~~056,443~~095.0607 Scheduled Interest 1917,~~466,697~~278.6739 ~~371~~508,~~800~~077.1381 Servicing Fees 6842,~~473~~707.9541 1723,~~317~~639.3430 Master Servicing Fees 21,~~738~~708.9630 ~~692~~945.6957 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 1872,~~395,484~~862.7669 ~~353~~483,~~790~~492.0994 Realized Loss Amount 0.00 ~~484~~0.9600 Cumulative Realized Loss 0.00 ~~484~~0.9600 Percentage of Cumulative Losses 0.0000 0.~~0005~~0000 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans 203,905,825.34 112,811,630.34 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% * * Greater than 80%, less than or equal to 85% * * Greater than 85%, less than or equal to 95% * * Greater than 95% * * * This data is currently not provided for reporting. The Weighted Average Remaining Term is utilizing a step-down method.

~~Group Level~~ Collateral Statement Group 57 6Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~370929~~370812 5.~~373224~~365578 Weighted Average Net Rate 5.~~110929~~110812 5.~~113224~~105578 Weighted Average ~~Remaining~~Pass-Through ~~Term~~Rate ~~338~~* ~~344~~5.105578 ~~Record~~Weighted ~~Date~~Average ~~10/31/2006~~Remaining ~~10/31/2006~~Term 344 343 Principal And Interest Constant 13,~~030~~806,~~831~~013.6415 ~~528~~8,~~295~~029,984.6635 Beginning Loan Count ~~353~~1,136 ~~372~~3,279 Loans Paid in Full 24 117 Ending Loan Count ~~351~~1,132 ~~371~~3,262 Beginning Scheduled Balance ~~206~~806,~~706~~888,~~346~~541.7940 ~~113~~1,~~730~~703,~~884~~547,374.4925 Ending Scheduled Balance ~~205~~802,~~394~~828,~~884~~592.2777 ~~113~~1,~~470~~693,~~875~~456,993.9535 Actual Ending Collateral Balance 802,840,096.41 1,698,024,935.00 Scheduled Principal ~~104~~194,~~884~~649.5312 19412,~~067~~757.2238 Unscheduled Principal 13,~~206~~865,~~577~~299.9951 ~~240~~9,~~941~~677,623.3252 Scheduled Interest ~~925~~3,~~166~~611,364.5003 ~~509~~7,~~228~~614,517.4462 Servicing Fees 43168,~~063~~101.6241 23354,~~692~~785.8751 Master Servicing Fees 16,~~722~~724.5506 ~~947~~14,191.7142 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 ~~880~~3,~~380~~436,538.3456 ~~484~~7,~~587~~245,540.8569 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0484.0096 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans 802,828,592.77 1,693,456,993.35 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% * 1,677,201,874.04 Greater than 80%, less than or equal to 85% * 2,361,924.36 Greater than 85%, less than or equal to 95% * 13,168,554.72 Greater than 95% * 742,660.68 * This data is currently not provided for reporting. The Weighted Average Remaining Term is utilizing a step-down method.

~~Group~~Delinquency ~~Level~~Status ~~Collateral~~DELINQUENT ~~Statement~~BANKRUPTCY ~~Group~~FORECLOSURE 7REO Total ~~Collateral~~No. ~~Description~~of ~~Mixed~~Loans ~~ARM~~No. ~~Mixed~~of ~~ARM~~Loans ~~Weighted~~No. ~~Average~~of ~~Coupon~~Loans ~~Rate 5~~No.~~370743~~ 5of Loans No.~~365666~~ ~~Weighted~~of ~~Average~~Loans ~~Net~~Actual ~~Rate~~Balance ~~5.110743~~Actual ~~5.105666~~Balance ~~Weighted~~Actual ~~Average~~Balance ~~Remaining~~Actual ~~Term~~Balance ~~345~~Actual ~~344~~Balance ~~Record~~0-29 ~~Date~~Days 2 0 0 2 978,296.10~~/31/2006~~ 0.00 0.00 978,296.10~~/31/2006~~ ~~Principal~~30 ~~And~~Days ~~Interest~~6 ~~Constant~~0 30 0 6 2,~~817~~450,~~463~~258.9086 80.00 0.00 0.00 2,~~073~~450,~~283~~258.5386 ~~Beginning~~60 ~~Loan~~Days ~~Count~~1 0 0 0 1 476,~~139~~000.00 30.00 0.00 0.00 476,~~300~~000.00 ~~Loans~~90 ~~Paid~~Days in0 ~~Full~~0 30 210 ~~Ending~~0 ~~Loan~~0.00 ~~Count~~0.00 ~~1,136~~0.00 ~~3,279~~0.00 ~~Beginning~~0.00 ~~Scheduled~~120 ~~Balance~~Days ~~809,680,514~~0 0 0 0 0 0.0600 ~~1,712,853,060~~0.2000 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~0.00 ~~806,888,541~~150 Days 0 0 0 0 0 0.4000 ~~1,703,547,374~~0.2500 ~~Scheduled~~0.00 ~~Principal~~0.00 ~~193,659~~0.1900 ~~413,230~~180+ Days 0 0 0 0 0 0.8000 ~~Unscheduled~~0.00 ~~Principal~~0.00 0.00 0.00 Totals 7 2 0 0 9 2,~~598~~926,~~313~~258.4786 8978,~~892,455~~296.1510 ~~Scheduled~~0.00 ~~Interest~~0.00 3,~~623~~904,~~095~~554.6796 ~~7,658,080~~No.96 ~~Servicing~~of ~~Fees~~Loans ~~168,649~~No.64 ~~356,809~~of Loans No.43 ~~Master~~of ~~Servicing~~Loans ~~Fees~~No. ~~6,745~~of Loans No.99 ~~14,272~~of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.38061312% ~~Trustee~~0.000000% ~~Fee~~0.000000% 0.00061312% 0.00057614% ~~FRY~~0.000000% ~~Amount~~0.000000% 0.00057614% 30 Days 0.00183936% ~~Special~~0.000000% ~~Hazard~~0.000000% ~~Fee~~0.000000% 0.00183936% 0.00144301% ~~Other~~0.000000% ~~Fee~~0.000000% 0.00000000% 0.00144301% ~~Pool~~60 ~~Insurance~~Days ~~Fee~~0.030656% 0.00000000% 0.00000000% ~~Spread~~0.000000% 10.030656% 0.00028033% 0.00000000% ~~Spread~~0.000000% 20.000000% 0.00028033% 90 Days 0.00000000% ~~Spread~~0.000000% 30.000000% 0.00000000% 0.00000000% ~~Net~~0.000000% ~~Interest~~0.000000% ~~3,447,700~~0.05000000% ~~7,286,999~~0.16000000% ~~Realized~~0.000000% ~~Loss~~120 ~~Amount~~Days 0.00000000% ~~484~~0.96000000% ~~Cumulative~~0.000000% ~~Realized~~0.000000% ~~Loss~~0.000000% 0.00000000% ~~484~~0.96000000% ~~Percentage~~0.000000% of0.000000% ~~Cumulative~~0.000000% ~~Losses~~150 Days 0.~~0000~~000000% 0.~~0000~~000000% ~~Special~~0.000000% ~~Servicing~~0.000000% ~~Fee~~0.000000% 0.00000000% 0.00000000% ~~The~~0.000000% ~~Weighted~~0.000000% ~~Average~~0.000000% ~~Remaining~~180+ ~~Term~~Days is0.000000% ~~utilizing~~0.000000% a0.000000% ~~step-down~~0.000000% ~~method~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.214592% 0.061312% 0.000000% 0.000000% 0.275904% 0.172333% 0.057614% 0.000000% 0.000000% 0.229947%

~~LOAN~~Current ~~STATUS~~Period ~~STRATIFICATION/CREDIT~~Class ~~ENHANCEMENT~~A ~~STATEMENT~~Insufficient ~~DELINQUENT~~Funds ~~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 1 707,199~~.~~84 0.~~00 ~~0.00~~Principal ~~707,199.84~~Balance 30of ~~Days~~Contaminated 3Properties 0 ~~0 0 3 1,178,635~~.~~74 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 1922,~~178,635~~720.74 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 3 1 0 0 4 1,178,635.74 707,199.84 0.00 0.00 1,885,835.58 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 0.030497% 0.000000% 0.000000% 0.030497% 0.041424% 0.000000% 0.000000% 0.041424% 30 Days 0.091491% 0.000000% 0.000000% 0.000000% 0.091491% 0.069038% 0.000000% 0.000000% 0.000000% 0.069038% 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 0.091491% 0.030497% 0.000000% 0.000000% 0.121988% 0.069038% 0.041424% 0.000000% 0.000000% 0.110462%44

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 247,821.74

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 1 0 0 0 1 274,338.28 0.00 0.00 0.00 274,338.28 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 1 0 0 0 1 274,338.28 0.00 0.00 0.00 274,338.28 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.180180% 0.000000% 0.000000% 0.000000% 0.180180% 0.180344% 0.000000% 0.000000% 0.000000% 0.180344% 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 0.180180% 0.000000% 0.000000% 0.000000% 0.180180% 0.180344% 0.000000% 0.000000% 0.000000% 0.180344% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 1 0 0 1 707,199.84 0.00 0.00 707,199.84 30 Days 2 0 0 0 2 904,297.46 0.00 0.00 0.00 904,297.46 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 2 1 0 0 3 904,297.46 707,199.84 0.00 0.00 1,611,497.30 0-29 Days 0.188324% 0.000000% 0.000000% 0.188324% 0.215826% 0.000000% 0.000000% 0.215826% 30 Days 0.376648% 0.000000% 0.000000% 0.000000% 0.376648% 0.275977% 0.000000% 0.000000% 0.000000% 0.275977% 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 0.376648% 0.188324% 0.000000% 0.000000% 0.564972% 0.275977% 0.215826% 0.000000% 0.000000% 0.491803% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 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%

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan First State LTV Original Number Payment at Principal Date Origination Balance 3 0148408594 01-Sep-2005 WA 74.60 720,000.00 6 0147220503 01-Nov-2005 SC 80.00 272,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid to Months Current Loan Approximate Number Actual Date Delinquent Rate Delinquent Balance Interest 3 0148408594 ~~707~~706,~~199~~317.8497 01-~~Nov~~Dec-2006 (1) 5.25% 0.00 6 0147220503 271,978.13 01-Dec-2006 (1) 5.38% 0.00

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($) Balance($) < 4.500 3 1,~~006~~005,~~381~~539.3688 0.059 0 0.00 0.000 4.500 4.749 2 856,400.00 0.~~050~~051 0 0.00 0.000 4.750 4.999 2625 8,~~541~~215,~~975~~700.5060 0.~~501~~485 0 0.00 0.000 5.000 5.249 36 21,~~439~~436,~~795~~756.6770 1.~~259~~266 0 0.00 0.000 5.250 5.499 3,~~211~~195 1,~~671~~661,~~279~~519,~~583~~865.2573 98.~~106~~114 4039 16,~~339~~172,~~202~~620.5586 97.~~475~~453 >= 5.500 1 ~~423~~422,~~238~~730.4744 0.025 1 ~~423~~422,~~238~~730.4744 2.~~525~~547 Total 3,~~279~~262 1,~~703~~693,~~547~~456,~~374~~993.2535 100.000 4140 16,~~762~~595,~~441~~351.0230 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 2 551,467.4745 0.~~363~~365 1 454,~~913~~072.8943 0.139 4.500 4.749 0 0.00 0.000 1 724,000.00 0.~~221~~222 4.750 4.999 2120 5,~~354~~028,~~401~~126.4858 3.~~523~~331 4 2,887,574.02 0.~~883~~887 5.000 5.249 10 2,636,080.14 1.~~734~~746 19 11,~~162~~159,~~348~~449.5416 3.~~414~~427 5.250 5.499 ~~522~~520 ~~143~~142,~~437~~737,~~996~~407.8928 94.~~380~~557 ~~506~~504 ~~311~~310,~~773~~381,~~152~~707.7906 95.~~343~~324 >= 5.500 0 0.00 0.000 0 0.00 0.000 Total ~~555~~552 ~~151~~150,~~979~~953,~~945~~081.9845 100.000 ~~531~~529 ~~327~~325,~~001~~606,~~989~~802.2467 100.000

Interest Rate Stratification (continued) 4 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 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 1 300,000.00 0.~~366~~371 0 0.00 0.000 5.000 5.249 1 288,430.23 0.~~352~~357 2 1,020,955.82 0.~~497~~501 5.250 5.499 ~~292~~289 8180,~~460~~167,~~266~~279.1625 99.~~283~~271 ~~349~~347 ~~204~~202,~~373~~884,~~928~~869.4552 99.~~503~~499 >= 5.500 0 0.00 0.000 0 0.00 0.000 Total ~~294~~291 8280,~~048~~755,~~696~~709.3948 100.000 ~~351~~349 ~~205~~203,~~394~~905,~~884~~825.2734 100.000

Interest Rate Stratification (continued) 6 7 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 1 132,400.00 0.117 0 0.00 0.000 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 4 6,331,~~980~~841.9435 0.~~785~~789 5.250 5.499 ~~370~~368 ~~113~~112,~~338~~679,~~475~~230.9534 99.883 1,~~132~~128 ~~800~~796,~~556~~496,~~560~~751.4642 99.~~215~~211 >= 5.500 0 0.00 0.000 0 0.00 0.000 Total ~~371~~369 ~~113~~112,~~470~~811,~~875~~630.9534 100.000 1,~~136~~132 ~~806~~802,~~888~~828,~~541~~592.4077 100.000

Filing Compare · Bear Stearns ARM Trust 2006-3