10-D 1 ace06sl2_10d-200605.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: April 26, 2006 to May 25, 2006 Commission File Number of issuing entity: 333-123741-20 ACE Securities Corp. Home Equity Loan Trust, Series 2006-SL2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-123741 Ace Securities Corporation (Exact name of depositor as specified in its charter) DB Structured Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2195558 54-2195559 54-2195560 (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 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ CE-1 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2A _____ _____ __X___ ____________ M-2B _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6A _____ _____ __X___ ____________ M-6B _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9A _____ _____ __X___ ____________ M-9B _____ _____ __X___ ____________ P _____ _____ __X___ ____________ CE-2 _____ _____ __X___ ____________ R _____ _____ __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 May 25, 2006 a distribution was made to holders of ACE Securities Corp. Home Equity Loan Trust, Series 2006-SL2. 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 ACE Securities Corp. Home Equity Loan Trust, Series 2006-SL2, relating to the May 25, 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. ACE Securities Corp. Home Equity Loan Trust, Series 2006-SL2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Beth Belfield Beth Belfield, Officer Date: June 1, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of ACE Securities Corp. Home Equity Loan Trust, Series 2006-SL2, relating to the May 25, 2006 distribution. EX-99.1 ACE Securities Corporation Asset Backed Pass-Through Certificates Distribution Date: 5/25/2006 ACE Securities Corporation Asset Backed Pass-Through Certificates Series 2006-SL2 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 A 004421YB3 45.~~99063~~12938% ~~361~~350,~~969~~860,~~000~~297.0078 1,~~405~~499,~~019~~746.2750 M-1 004421YC1 5.97000% 30,926,000.00 153,856.85 M-2A 004421YD9 6.01000% 10,000,000.00 50,083.33 M-2B 004421YE7 5.~~21063~~34938% 17,161,000.00 6976,~~548~~500.59 M-3 004421YF4 5.~~23063~~36938% 13,177,000.00 5358,~~607~~960.5627 M-4 004421YG2 5.~~35063~~48938% 11,833,000.00 4954,~~244~~129.2386 M-5 004421YH0 5.~~36063~~49938% 12,639,000.00 5257,~~696~~922.7822 M-6A 004421YJ6 6.53000% 5,000,000.00 27,208.33 M-6B 004421YK3 5.~~44063~~57938% 7,102,000.00 3033,~~052~~020.8363 M-7 004421YL1 6.~~12063~~25938% 11,833,000.00 5661,~~330~~722.8870 M-8 004421YM9 6.~~32063~~45938% 11,026,000.00 5459,~~204~~350.3294 M-9A 004421YN7 7.25000% 4,000,000.00 24,166.67 M-9B 004421YP2 7.~~37063~~50938% 4,874,000.00 2730,~~941~~500.2460 B-1 004421YQ0 7.~~82063~~95938% 9,412,000.00 5762,~~250~~428.4907 CE-1 ACESEC06SLC1 0.00000% 2729,~~439~~642,~~808~~259.8264 0.00 CE-2 ACESEC06SLC2 0.00000% 0.00 ~~143~~141,~~571~~196.18 P ACESEC06SL2P 0.00000% 100.00 66137,~~068~~673.2092 R ACESEC06SL2R 0.00000% 0.00 0.00 Totals ~~538~~529,~~391~~485,~~908~~657.8242 2,~~320~~528,~~850~~467.7566

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A 1113,~~108~~147,~~702~~039.2243 0.00 ~~350~~337,~~860~~713,~~297~~258.7835 1214,~~513~~646,~~721~~785.4993 0.00 M-1 0.00 0.00 30,926,000.00 153,856.85 0.00 M-2A 0.00 0.00 10,000,000.00 50,083.33 0.00 M-2B 0.00 0.00 17,161,000.00 6976,~~548~~500.59 0.00 M-3 0.00 0.00 13,177,000.00 5358,~~607~~960.5627 0.00 M-4 0.00 0.00 11,833,000.00 4954,~~244~~129.2386 0.00 M-5 0.00 0.00 12,639,000.00 5257,~~696~~922.7822 0.00 M-6A 0.00 0.00 5,000,000.00 27,208.33 0.00 M-6B 0.00 0.00 7,102,000.00 3033,~~052~~020.8363 0.00 M-7 0.00 0.00 11,833,000.00 5661,~~330~~722.8870 0.00 M-8 0.00 0.00 11,026,000.00 5459,~~204~~350.3294 0.00 M-9A 0.00 0.00 4,000,000.00 24,166.67 0.00 M-9B 0.00 0.00 4,874,000.00 2730,~~941~~500.2460 0.00 B-1 0.00 0.00 9,412,000.00 5762,~~250~~428.4907 0.00 CE-1 0.00 0.00 2931,~~642~~888,~~259~~359.6424 0.00 0.00 CE-2 0.00 0.00 0.00 ~~143~~141,~~571~~196.18 0.00 P 0.00 0.00 100.00 66137,~~068~~673.2092 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 1113,~~108~~147,~~702~~039.2243 0.00 ~~529~~518,~~485~~584,~~657~~717.4259 1315,~~429~~675,~~552~~507.9709 0.00 ~~This~~As ~~report~~Master ~~has~~Servicer, ~~been compiled from information provided to~~ Wells Fargo Bank, N.A., byhas ~~various~~independently ~~third~~calculated ~~parties,~~collateral ~~which~~information ~~may~~based ~~include~~on ~~the~~loan ~~Servicer,~~level ~~Master~~data ~~Servicer,~~received ~~Special~~from ~~Servicer~~external ~~and others. Wells Fargo Bank~~parties, ~~N.A.,~~which ~~has~~may ~~not~~include ~~independently confirmed~~ the ~~accuracy~~Servicers, ofIssuer ~~information~~and ~~received~~other ~~from these third~~ parties ~~and assumes no duty~~ to dothe sotransaction. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A 361,969,000.00 ~~361~~350,~~969~~860,~~000~~297.0078 0.00 1113,~~108~~147,~~702~~039.2243 0.00 0.00 M-1 30,926,000.00 30,926,000.00 0.00 0.00 0.00 0.00 M-2A 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 M-2B 17,161,000.00 17,161,000.00 0.00 0.00 0.00 0.00 M-3 13,177,000.00 13,177,000.00 0.00 0.00 0.00 0.00 M-4 11,833,000.00 11,833,000.00 0.00 0.00 0.00 0.00 M-5 12,639,000.00 12,639,000.00 0.00 0.00 0.00 0.00 M-6A 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 M-6B 7,102,000.00 7,102,000.00 0.00 0.00 0.00 0.00 M-7 11,833,000.00 11,833,000.00 0.00 0.00 0.00 0.00 M-8 11,026,000.00 11,026,000.00 0.00 0.00 0.00 0.00 M-9A 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 M-9B 4,874,000.00 4,874,000.00 0.00 0.00 0.00 0.00 B-1 9,412,000.00 9,412,000.00 0.00 0.00 0.00 0.00 CE-1 27,439,808.82 2729,~~439~~642,~~808~~259.8264 0.00 0.00 0.00 0.00 CE-2 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 538,391,908.82 ~~538~~529,~~391~~485,~~908~~657.8242 0.00 1113,~~108~~147,~~702~~039.2243 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 1113,~~108~~147,~~702~~039.2243 ~~350~~337,~~860~~713,~~297~~258.7835 0.~~96931035~~93298945 1113,~~108~~147,~~702~~039.2243 M-1 0.00 30,926,000.00 1.00000000 0.00 M-2A 0.00 10,000,000.00 1.00000000 0.00 M-2B 0.00 17,161,000.00 1.00000000 0.00 M-3 0.00 13,177,000.00 1.00000000 0.00 M-4 0.00 11,833,000.00 1.00000000 0.00 M-5 0.00 12,639,000.00 1.00000000 0.00 M-6A 0.00 5,000,000.00 1.00000000 0.00 M-6B 0.00 7,102,000.00 1.00000000 0.00 M-7 0.00 11,833,000.00 1.00000000 0.00 M-8 0.00 11,026,000.00 1.00000000 0.00 M-9A 0.00 4,000,000.00 1.00000000 0.00 M-9B 0.00 4,874,000.00 1.00000000 0.00 B-1 0.00 9,412,000.00 1.00000000 0.00 CE-1 0.00 2931,~~642~~888,~~259~~359.6424 1.~~08026480~~16212031 0.00 CE-2 0.00 0.00 0.00000000 0.00 P 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 1113,~~108~~147,~~702~~039.2243 ~~529~~518,~~485~~584,~~657~~717.4259 0.~~98345768~~96321046 1113,~~108~~147,~~702~~039.2243

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A 361,969,000.00 ~~1000~~969.~~00000000~~31034917 0.00000000 3036.~~68965083~~32089883 0.00000000 M-1 30,926,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2A 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2B 17,161,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 13,177,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 11,833,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 12,639,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6A 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6B 7,102,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 11,833,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 11,026,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9A 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9B 4,874,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 9,412,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE-1 27,439,808.82 ~~1000~~1080.~~00000000~~26480193 0.00000000 0.00000000 0.00000000 CE-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 0.00000000 3036.~~68965083~~32089883 ~~969~~932.~~31034917~~98945034 0.~~96931035~~93298945 3036.~~68965083~~32089883 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2A 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6A 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9A 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE-1 0.00000000 0.00000000 ~~1080~~1162.~~26480193~~12031393 1.~~08026480~~16212031 0.00000000 CE-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 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 A 0304/2825/06 - 0405/24/06 2830 45.~~99063~~12938% ~~361~~350,~~969~~860,~~000~~297.0078 1,~~405~~499,~~019~~746.2750 0.00 M-1 0304/01/06 - 0304/30/06 30 5.97000% 30,926,000.00 153,856.85 0.00 M-2A 0304/01/06 - 0304/30/06 30 6.01000% 10,000,000.00 50,083.33 0.00 M-2B 0304/2825/06 - 0405/24/06 2830 5.~~21063~~34938% 17,161,000.00 6976,~~548~~500.59 0.00 M-3 0304/2825/06 - 0405/24/06 2830 5.~~23063~~36938% 13,177,000.00 5358,~~607~~960.5627 0.00 M-4 0304/2825/06 - 0405/24/06 2830 5.~~35063~~48938% 11,833,000.00 4954,~~244~~129.2386 0.00 M-5 0304/2825/06 - 0405/24/06 2830 5.~~36063~~49938% 12,639,000.00 5257,~~696~~922.7822 0.00 M-6A 0304/01/06 - 0304/30/06 30 6.53000% 5,000,000.00 27,208.33 0.00 M-6B 0304/2825/06 - 0405/24/06 2830 5.~~44063~~57938% 7,102,000.00 3033,~~052~~020.8363 0.00 M-7 0304/2825/06 - 0405/24/06 2830 6.~~12063~~25938% 11,833,000.00 5661,~~330~~722.8870 0.00 M-8 0304/2825/06 - 0405/24/06 2830 6.~~32063~~45938% 11,026,000.00 5459,~~204~~350.3294 0.00 M-9A 0304/01/06 - 0304/30/06 30 7.25000% 4,000,000.00 24,166.67 0.00 M-9B 0304/2825/06 - 0405/24/06 2830 7.~~37063~~50938% 4,874,000.00 2730,~~941~~500.2460 0.00 B-1 0304/2825/06 - 0405/24/06 2830 7.~~82063~~95938% 9,412,000.00 5762,~~250~~428.4907 0.00 CE-1 N/A N/A 0.00000% ~~538~~529,~~391~~485,~~808~~557.8242 0.00 0.00 CE-2 N/A N/A 0.00000% 0.00 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~111~~249,~~211~~597.3756 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 A 0.00 0.00 1,~~405~~499,~~019~~746.2750 0.00 ~~350~~337,~~860~~713,~~297~~258.7835 M-1 0.00 0.00 153,856.85 0.00 30,926,000.00 M-2A 0.00 0.00 50,083.33 0.00 10,000,000.00 M-2B 0.00 0.00 6976,~~548~~500.59 0.00 17,161,000.00 M-3 0.00 0.00 5358,~~607~~960.5627 0.00 13,177,000.00 M-4 0.00 0.00 4954,~~244~~129.2386 0.00 11,833,000.00 M-5 0.00 0.00 5257,~~696~~922.7822 0.00 12,639,000.00 M-6A 0.00 0.00 27,208.33 0.00 5,000,000.00 M-6B 0.00 0.00 3033,~~052~~020.8363 0.00 7,102,000.00 M-7 0.00 0.00 5661,~~330~~722.8870 0.00 11,833,000.00 M-8 0.00 0.00 5459,~~204~~350.3294 0.00 11,026,000.00 M-9A 0.00 0.00 24,166.67 0.00 4,000,000.00 M-9B 0.00 0.00 2730,~~941~~500.2460 0.00 4,874,000.00 B-1 0.00 0.00 5762,~~250~~428.4907 0.00 9,412,000.00 CE-1 0.00 0.00 0.00 0.00 ~~529~~518,~~485~~584,~~557~~617.4259 CE-2 0.00 0.00 ~~143~~141,~~571~~196.18 0.00 0.00 P 0.00 0.00 66137,~~068~~673.2092 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~320~~528,~~850~~467.7566 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 A 361,969,000.00 45.~~99063~~12938% ~~1000~~969.~~00000000~~31034917 34.~~88160110~~14330095 0.00000000 M-1 30,926,000.00 5.97000% 1000.00000000 4.97500000 0.00000000 M-2A 10,000,000.00 6.01000% 1000.00000000 5.00833300 0.00000000 M-2B 17,161,000.00 5.~~21063~~34938% 1000.00000000 4.~~05271196~~45781656 0.00000000 M-3 13,177,000.00 5.~~23063~~36938% 1000.00000000 4.~~06826744~~47448357 0.00000000 M-4 11,833,000.00 5.~~35063~~48938% 1000.00000000 4.~~16160145~~57448322 0.00000000 M-5 12,639,000.00 5.~~36063~~49938% 1000.00000000 4.~~16937891~~58281668 0.00000000 M-6A 5,000,000.00 6.53000% 1000.00000000 5.44166600 0.00000000 M-6B 7,102,000.00 5.~~44063~~57938% 1000.00000000 4.~~23160096~~64948324 0.00000000 M-7 11,833,000.00 6.~~12063~~25938% 1000.00000000 45.~~76049015~~21614975 0.00000000 M-8 11,026,000.00 6.~~32063~~45938% 1000.00000000 45.~~91604571~~38281698 0.00000000 M-9A 4,000,000.00 7.25000% 1000.00000000 6.04166750 0.00000000 M-9B 4,874,000.00 7.~~37063~~50938% 1000.00000000 56.~~73271235~~25781699 0.00000000 B-1 9,412,000.00 7.~~82063~~95938% 1000.00000000 6.~~08271249~~63281662 0.00000000 CE-1 27,439,808.82 0.00000% ~~19620~~19296.~~82944352~~25533812 0.00000000 0.00000000 CE-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A 0.00000000 0.00000000 34.~~88160110~~14330095 0.00000000 ~~969~~932.~~31034917~~98945034 M-1 0.00000000 0.00000000 4.97500000 0.00000000 1000.00000000 M-2A 0.00000000 0.00000000 5.00833300 0.00000000 1000.00000000 M-2B 0.00000000 0.00000000 4.~~05271196~~45781656 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~06826744~~47448357 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~16160145~~57448322 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~16937891~~58281668 0.00000000 1000.00000000 M-6A 0.00000000 0.00000000 5.44166600 0.00000000 1000.00000000 M-6B 0.00000000 0.00000000 4.~~23160096~~64948324 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 45.~~76049015~~21614975 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 45.~~91604571~~38281698 0.00000000 1000.00000000 M-9A 0.00000000 0.00000000 6.04166750 0.00000000 1000.00000000 M-9B 0.00000000 0.00000000 56.~~73271235~~25781699 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 6.~~08271249~~63281662 0.00000000 1000.00000000 CE-1 0.00000000 0.00000000 0.00000000 0.00000000 ~~19296~~18898.~~25533812~~98799922 CE-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~660682~~1376739.~~00000000~~20000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1315,~~167~~741,~~657~~387.2093 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~462~~395,~~351~~441.2942 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 66137,~~068~~673.2092 Swap/Cap Payments 0.00 Total Deposits 1316,~~696~~274,~~076~~503.6927 Withdrawals Swap Payments 2742,~~387~~661.9819 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0462,351.0029 Total Administration Fees ~~239~~93,~~135~~983.7470 Payment of Interest and Principal 1315,~~429~~675,~~552~~507.9709 Total Withdrawals (Pool Distribution Amount) 1316,~~696~~274,~~076~~503.6927 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~224~~79,~~329~~422.9685 Credit Risk Manager Fee-Clayton Fixed Income Services 6,~~729~~618.9057 Master Servicing Fee-Wells Fargo Bank, N.A. 87,~~075~~942.8828 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~239~~93,~~135~~983.7470 *Servicer Payees include: OCWEN FEDERAL BANK FSB

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 0.00 0.00 1,000.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) ~~SWAP~~Supplemental ~~Agreement~~Interest -Trust ~~Deutsche~~Fund 1,~~693~~754,~~930~~046.1038 1,~~721~~796,~~318~~707.0857 (2742,~~387~~661.9819) ~~Bank~~

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 10.~~528591~~818510% Weighted Average Net Coupon 10.~~028591~~638511% Weighted Average Pass-Through Rate 910.~~995591~~605513% Weighted Average Remaining Term ~~336~~335 Beginning Scheduled Collateral Loan Count 8,~~815~~690 Number Of Loans Paid In Full ~~125~~155 Ending Scheduled Collateral Loan Count 8,~~690~~535 Beginning Scheduled Collateral Balance ~~538~~529,~~391~~485,~~908~~657.8242 Ending Scheduled Collateral Balance ~~529~~518,~~485~~584,~~657~~717.4259 Ending Actual Collateral Balance at 3130-~~Mar~~Apr-2006 ~~529~~518,~~599~~690,~~557~~485.5451 Monthly P&I Constant 4,~~983~~903,~~997~~726.3867 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid By Borrower Amount 0.00 Prepayment Penalty Paid By Borrower Count 0 Prepayment Penalty Paid By Servicer Amount 66137,~~068~~673.2092 Prepayment Penalty Paid By Servicer Count 2750 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~260~~258,~~240~~264.5833 Unscheduled Principal 810,~~646~~642,~~010~~675.8250 Required ~~Overcollateralization~~Overcollateralized Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized ~~reduction~~Reduction Amount 0.00 Specified O/C Amount 47,378,487.98 Overcollateralized Amount 2931,~~642~~888,~~259~~359.6424 Overcollateralized Deficiency Amount 1917,~~938~~736,~~679~~228.1633 Base ~~Overcollateralized~~Overcollateralization Amount 0.00 Extra principal distribution Amount 2,~~202~~246,~~450~~099.8260 Excess Cash Amount 0.00

~~LOAN~~Additional ~~STATUS~~Reporting 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~~Deal 0Level 0Miscellaneous 0Reporting 0Ocwen ~~0.00~~Service ~~0.00~~Fee ~~0.00~~Strip ~~0.00 30 Days 67 0 0 0 67 4~~141,~~039,698~~196.6718 ~~0.00~~Trigger ~~0.00~~Event ~~0.00~~Reporting ~~4,039,698.67~~Step 60Up ~~Days~~Enhancement 33Delinquency 0Trigger 0Trigger 0Result 33Pass ~~2,413,615.02~~Threshold ~~0.00~~Value 03.00 0.00 2,413,615.02 90 Days 1 0 0 0 1 119,953.33 0.00 0.00 0.00 119,953.33 120 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 101 0 0 0 101 6,573,267.02 0.00 0.00 0.00 6,573,267.02 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 0.000000100030% ~~0.000000%~~Calculated ~~0.000000%~~Value 0.~~000000~~968310% ~~0.000000%~~Step ~~0.000000%~~Up ~~0.000000%~~Cumulative ~~0.000000%~~Loss 30Trigger ~~Days~~Trigger ~~0.771001%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 03.~~771001~~050000% ~~0.762784%~~Calculated ~~0.000000%~~Value 0.000000% ~~0.000000%~~Step ~~0.762784%~~Up 60Trigger ~~Days~~Trigger ~~0.379747%~~Result ~~0.000000%~~N/A ~~0.000000%~~Threshold ~~0.000000%~~Value 0.~~379747% 0.455743% 0.~~000000% ~~0.000000%~~Calculated ~~0.000000%~~Value 0.~~455743% 90 Days 0.011507% 0.~~000000% 0.000000% 0.000000% 0.011507% 0.022650% 0.000000% 0.000000% 0.000000% 0.022650% 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 1.162255% 0.000000% 0.000000% 0.000000% 1.162255% 1.241177% 0.000000% 0.000000% 0.000000% 1.241177%

~~Current~~LOAN ~~Period~~STATUS ~~Class~~STRATIFICATION/CREDIT AENHANCEMENT ~~Insufficient~~STATEMENT ~~Funds~~DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 ~~Principal~~0.00 ~~Balance~~0.00 of0.00 ~~Contaminated~~30 ~~Properties~~Days 256 0 0 0 256 14,895,548.43 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 ~~462~~14,~~351~~895,548.43 60 Days 46 0 0 0 46 3,028,598.66 0.00 0.00 0.00 3,028,598.66 90 Days 27 0 0 0 27 1,883,685.11 0.00 0.00 0.00 1,883,685.11 120 Days 1 0 0 0 1 119,953.33 0.00 0.00 0.00 119,953.33 150 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 330 0 0 0 330 19,927,785.53 0.00 0.00 0.00 19,927,785.53 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.999414% 0.000000% 0.000000% 0.000000% 2.999414% 2.871760% 0.000000% 0.000000% 0.000000% 2.871760% 60 Days 0.538957% 0.000000% 0.000000% 0.000000% 0.538957% 0.583893% 0.000000% 0.000000% 0.000000% 0.583893% 90 Days 0.316344% 0.000000% 0.000000% 0.000000% 0.316344% 0.363162% 0.000000% 0.000000% 0.000000% 0.363162% 120 Days 0.011716% 0.000000% 0.000000% 0.000000% 0.011716% 0.023126% 0.000000% 0.000000% 0.000000% 0.023126% 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 3.866432% 0.000000% 0.000000% 0.000000% 3.866432% 3.841942% 0.000000% 0.000000% 0.000000% 3.841942%

~~Summary~~Current 12Period ~~Month~~Class ~~REO~~A History*Insufficient ~~New~~Funds ~~REO Loans Month REO Percentage Loans in REO~~ 0 ~~May-05 0~~.~~000% Original Principal Balance 0.~~00 ~~Jun-05 0.000% Current Actual Balance 0.00 Jul-05 0.000% Aug-05 0.000% Current REO Total Sep-05 0.000% Loans in REO 0 Oct-05 0.000% Original~~ Principal Balance ~~0.00~~of ~~Nov-05~~Contaminated ~~0.000%~~Properties ~~Current Actual Balance~~ 0.00 ~~Dec-05~~Periodic ~~0.000%~~Advance ~~Jan-06 0~~395,441.000% Feb-06 0.000% Mar-06 0.000% Apr-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.42

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 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Foreclosure Total ~~Sep~~Oct-05 0.000% Loans in Foreclosure 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~May~~Jun-05 0.000% Original Principal Balance 0.00 ~~Jun~~Jul-05 0.000% Current Actual Balance 0.00 ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% Current Bankruptcy Total ~~Sep~~Oct-05 0.000% Loans in Bankruptcy 0 ~~Oct~~Nov-05 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-05 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0506 0.000% ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-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. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR /(WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Total ~~125~~155 810,~~458~~683,~~328~~906.00 810,~~319~~538,~~446~~752.6146 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 Total 0 0.00 0.00 0 0.00 0.00 ~~331~~109,~~847~~796.0751

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~0110769909~~0110965588 AZNV ~~100~~99.0095 01-~~Jul~~Nov-2005 2425,~~200~~050.00 2425,~~088~~012.5495 Summary ~~0110965565~~0110965594 NV 90100.00 01-Nov-2005 5054,000.00 4953,~~768~~776.1858 Summary ~~0110965573~~0110965656 NVCA 99100.9800 01-Nov-2005 4644,~~800~~950.00 4644,~~688~~852.9401 Summary ~~0110965631~~0110965669 CANV 9984.9886 01-Nov-2005 6226,~~100~~000.00 6125,~~960~~890.3917 Summary ~~0110965665~~0110987653 NVFL 77100.6600 01-~~Nov~~Oct-2005 8064,000.00 7963,~~746~~665.3157 Summary ~~0110965690~~0111070434 NVCA 7795.7300 01-~~Sep~~Nov-2005 42342,~~500~~550.00 42341,~~349~~277.1582 Summary ~~0110965691~~0111114210 CA 100.00 01-Oct-2005 92128,~~600~~000.00 92127,~~145~~661.8859 Summary ~~0110987601~~0111114241 FLWA 95100.00 01-~~Oct~~Dec-2005 30,~~000~~700.00 2930,~~943~~607.9659 Summary ~~0110987616~~0111124826 WACA 100.00 01-Nov-2005 3790,~~500~~000.00 3789,~~330~~742.4494 Summary ~~0111070431~~0111124842 CA 83100.00 01-~~Nov~~Oct-2005 ~~245~~50,~~700~~000.00 ~~244~~49,~~799~~840.1639 Summary ~~0111070432~~0111124935 FLCA 95100.00 01-~~Oct~~Nov-~~2004~~2005 20110,~~575~~000.00 20109,~~495~~734.7829 Summary ~~0111070462~~0111124965 UTFL 90100.00 01-Nov-2005 9539,000.00 9438,~~762~~872.2084 Summary ~~0111070468~~0111124982 COFL 93100.0900 01-Nov-2005 ~~152~~40,~~500~~000.00 ~~152~~39,~~064~~869.3374 Summary ~~0111114215~~0111125198 WACA 95100.00 01-Nov-2005 3750,500.00 3750,~~413~~336.3402 Summary ~~0111114222~~0111125255 CA 90100.00 01-Dec-2005 4887,~~500~~890.00 4887,~~362~~675.0176 Summary ~~0111124871~~0111125267 MECA 100.00 01-Nov-2005 29100,~~200~~000.00 2999,~~110~~764.7369 Summary ~~0111124877~~0111125319 AZCA 95100.00 01-~~Oct~~Nov-2005 1893,~~900~~000.00 1892,~~633~~760.2885 Summary ~~0111124941~~0111125377 CAUT 94100.3600 01-Nov-2005 ~~122~~37,~~750~~500.00 ~~122~~37,~~416~~392.5689 Summary ~~0111125022~~0111125420 MAAZ 100.00 01-Nov-2005 8356,000.00 8255,~~817~~827.8771 Summary ~~0111125075~~0111125455 CA 98100.7200 01-Nov-2005 44116,000.00 43115,~~852~~575.7479 Summary ~~0111125098~~0111125500 WAAZ 100.00 01-Nov-2005 ~~106~~75,~~600~~892.00 ~~106~~75,~~408~~674.1577 Summary ~~0111125101~~0111125663 NVFL 100.00 01-Nov-2005 ~~149~~53,~~998~~600.00 ~~149~~53,~~711~~363.3301 Summary ~~0111125196~~0111125686 CAMD 95100.00 01-~~Nov~~Oct-2005 3386,~~750~~000.00 3385,~~705~~718.0104 Summary ~~0111125227~~0111125723 CAIL 100.00 01-Nov-2005 ~~129~~29,000.00 ~~128~~28,~~566~~916.3299 Summary ~~0111125421~~0111125738 NVFL ~~100~~95.00 01-~~Dec~~Oct-2005 3911,~~000~~625.00 3811,~~916~~201.3493 Summary ~~0111125554~~0111125774 CO 94.77 01-Nov-2005 48,340.00 48,209.10 Summary 0111125900 IL 100.00 01-~~Sep~~Nov-2005 4037,~~000~~600.00 3937,~~845~~474.5712 Summary ~~0111125594~~0111126071 MNIL 100.00 01-~~Oct~~Dec-2005 3150,~~800~~000.00 3148,~~716~~614.1983 Summary ~~0111125751~~0111126085 IL ~~100~~95.00 01-Dec-2005 8236,000.00 8135,~~795~~901.2286 Summary ~~0111125762~~0111126230 ILNY ~~100~~90.00 01-Nov-2005 7641,~~600~~500.00 7641,~~386~~364.8268 Summary ~~0111125928~~0111126348 MOMD 100.00 01-Nov-2005 5991,~~980~~353.00 5991,~~872~~004.0682 Summary ~~0111125956~~0111126409 VAGA 95.00 01-Nov-2005 10,~~550~~100.00 109,~~259~~786.7639 Summary ~~0111125966~~0111126421 FLMD 95100.00 01-Nov-2005 15,000.00 14,~~604~~763.5013 Summary ~~0111125987~~0111126448 NCMD 100.00 01-Nov-2005 5134,~~580~~230.00 5134,~~419~~149.4243 Summary ~~0111126280~~0111126536 FLMD 100.00 01-Nov-2005 3456,000.00 3355,~~012~~798.2638 Summary ~~0111126394~~0111126570 MDTN 100.00 01-Nov-2005 2623,~~800~~000.00 2622,~~746~~566.1807 Summary ~~0111126423~~0111126656 MDFL ~~100~~95.00 01-Nov-2005 4511,~~000~~300.00 4410,~~881~~955.1647 Summary ~~0111126510~~0111126660 FLMD 100.00 01-~~Dec~~Nov-2005 4147,000.00 4046,~~743~~820.4186 Summary ~~0111126659~~0111126688 MD 100.00 01-Nov-2005 8733,~~200~~990.00 8633,~~931~~893.9240 Summary ~~0111126900~~0111126717 CAFL 100.00 01-~~Nov~~Dec-2005 5328,~~000~~400.00 5228,~~848~~326.5496 Summary ~~0111126949~~0111126917 CAMA 100.00 01-Oct-2005 ~~114~~56,~~000~~180.00 ~~113~~56,~~674~~014.3709 Summary ~~0111126974~~0111126965 MAMN 100.00 01-Nov-2005 5030,200.00 5030,~~064~~132.6569 Summary ~~0111127032~~0111127025 FLMD 100.00 01-Nov-2005 ~~175~~45,~~000~~400.00 ~~174~~45,~~445~~290.0120 Summary ~~0111127064~~0111127026 WAHI 100.00 01-Nov-2005 7981,~~800~~400.00 7981,~~624~~203.8713 Summary ~~0111127261~~0111127109 NJWA 100.00 01-Nov-2005 2331,~~180~~425.00 2231,~~809~~348.5661 Summary ~~0111127271~~0111127134 VAMD 100.00 01-Nov-2005 9067,~~985~~980.00 9067,~~797~~755.3413 Summary ~~0111127273~~0111127198 HICA ~~100~~95.00 01-Nov-2005 ~~119~~15,~~800~~500.00 ~~119~~15,~~420~~280.0880 Summary ~~0111127355~~0111127411 CA 100.00 01-~~Nov~~Dec-2005 6780,~~400~~000.00 6779,~~252~~824.4345 Summary ~~0111127498~~0111127482 MEWA 100.00 01-~~Aug~~Dec-2005 2576,~~000~~951.00 2476,~~698~~747.2687 Summary ~~0111127545~~0111127616 NJNY 95100.00 01-Nov-2005 2477,~~750~~000.00 2476,~~452~~748.1999 Summary ~~0111127558~~0111127754 NYMA ~~100~~99.0085 01-Nov-2005 8451,~~800~~600.00 8451,~~556~~453.4635 Summary ~~0111127562~~0111127789 NJ 100.00 01-Nov-2005 ~~175~~89,000.00 ~~174~~88,~~522~~789.5838 Summary ~~0111127627~~0111127797 RIFL ~~100~~95.00 01-Nov-2005 4814,~~000~~338.00 4713,900.9984 Summary ~~0111127639~~0111127809 NYSC 100.00 01-Nov-2005 ~~110~~51,~~600~~200.00 ~~110~~51,~~284~~015.0265 Summary ~~0111127669~~0111189433 NJCA ~~100~~90.00 01-~~Nov~~Aug-2005 74199,~~200~~500.00 73198,~~700~~676.5399 Summary ~~0111127672~~0111256538 NY ~~100~~90.00 01-~~Nov~~Dec-2005 36,000.00 35,923.30 Summary 0111349701 CA 96.30 01-Jan-2006 150,000.00 95149,~~806~~734.2290 Summary ~~0111127678~~0111349712 FLCA 100.00 01-~~Nov~~Jan-~~2005~~2006 31119,000.00 30118,~~937~~702.4165 Summary ~~0111127750~~0111349726 NJFL 100.00 01-Nov-2005 5622,~~800~~100.00 5622,~~620~~013.8159 Summary ~~0111127813~~0111349728 MDCA 95100.00 01-~~Nov~~Jan-~~2005~~2006 15117,~~550~~250.00 151,~~362~~479.8985 Summary ~~0111189443~~0111349814 FLCA 95100.00 01-~~Oct~~Dec-2005 70137,~~481~~000.00 70136,~~342~~387.5689 Summary ~~0111349796~~0111349842 MECA 90100.00 01-~~Jan~~Nov-~~2006~~2005 25105,000.00 24102,~~941~~619.8124 Summary ~~0111349845~~0111349850 CA 100.00 01-Dec-2005 ~~121~~119,~~000~~400.00 ~~120~~118,~~646~~840.0128 Summary ~~0111390653~~0111349858 NJCA 100.00 01-~~Aug~~Dec-2005 140,000.00 139,532.49 Summary 0111349875 CO 89.63 01-Dec-2005 40,000.00 39,~~863~~836.9423 Summary ~~0111390661~~0111390699 ILCA 100.00 01-~~Aug~~Sep-2005 7865,~~600~~000.00 7864,~~248~~726.2469 Summary ~~0111390725~~0111390806 NVWA 100.00 01-Oct-2005 9849,000.00 9748,~~771~~773.8930 Summary ~~0111390727~~0111390859 NJCA 90100.00 01-~~Sep~~Oct-2005 3889,900.00 3889,~~736~~684.3752 Summary ~~0111390921~~0111390890 NJTX 100.00 01-~~Aug~~Nov-2005 5117,~~200~~900.00 5017,~~993~~842.6499 Summary ~~0111390954~~0111390936 NJCA 100.00 01-~~Aug~~Nov-2005 7741,000.00 7640,~~736~~887.9690 Summary ~~0111390966~~0111390939 GACA 100.00 01-Nov-2005 2155,000.00 2054,~~961~~885.7416 Summary ~~0111391046~~0111391008 MDAZ 100.00 01-~~Oct~~Nov-2005 3844,~~000~~792.00 3744,~~907~~693.26 Summary 0111391027 CA 100.00 01-Nov-2005 63,400.00 63,267.33 Summary ~~0111391303~~0111391029 WACO 100.00 01-~~Dec~~Nov-2005 37,000.00 36,426.03 Summary 0111391062 FL 100.00 01-Nov-2005 35,~~200~~734.00 35,~~125~~655.1518 Summary ~~0111391649~~0111391097 GAIL 100.00 01-Dec-2005 2230,000.00 29,943.90 Summary 0111391194 MI 100.00 01-Nov-2005 24,800.00 2224,~~737~~742.8960 Summary ~~0111391899~~0111391237 ILCA 100.00 01-Dec-2005 6463,~~300~~800.00 6463,~~201~~674.9045 Summary ~~0111392008~~0111391286 CA 100.00 01-Dec-2005 5094,~~000~~400.00 4994,~~907~~244.2244 Summary ~~0111392024~~0111391333 ILCA 100.00 01-Dec-2005 2947,~~980~~208.00 2947,~~917~~119.3738 Summary ~~0111392200~~0111391394 CA 100.00 01-Dec-2005 99149,000.00 98148,~~833~~640.3569 Summary ~~0111392244~~0111391502 CAIL 100.00 01-Dec-2005 6884,~~218~~275.00 6883,~~067~~275.7994 Summary ~~0111392440~~0111391514 FLCA 100.00 01-~~Nov~~Dec-2005 3490,000.00 3389,~~914~~839.4782 Summary ~~0111392520~~0111391516 CA 100.00 01-Dec-2005 6567,000.00 6466,~~900~~820.8612 Summary ~~0111392627~~0111391565 CA 100.00 01-Oct-2005 41,600.00 41,474.78 Summary 0111391597 CA 100.00 01-Dec-2005 69139,~~999~~990.00 69139,~~881~~705.1692 Summary ~~0111392649~~0111391680 MACA 100.00 01-Dec-2005 71131,800.00 71131,~~650~~468.0629 Summary ~~0111392675~~0111391918 AZCA 99100.9900 01-Dec-2005 ~~132~~78,~~100~~500.00 ~~131~~78,~~938~~312.5870 Summary ~~0111392788~~0111392003 MAFL 100.00 01-Dec-2005 3585,000.00 3484,~~946~~827.5946 Summary ~~0111393005~~0111392045 ILTX 100.00 01-Dec-2005 5211,~~000~~080.00 5111,~~843~~049.6487 Summary ~~0111393055~~0111392166 CTCA 95100.00 01-Dec-2005 67105,~~350~~800.00 67105,~~255~~585.9429 Summary ~~0111393098~~0111392180 FLIL 100.00 01-Dec-2005 3677,000.00 3576,~~937~~840.3928 Summary ~~0111393115~~0111392292 CA 100.00 01-Dec-2005 ~~138~~39,000.00 ~~137~~38,~~741~~894.1726 Summary ~~0111393146~~0111392379 IL 100.00 01-Dec-2005 2923,000.00 2822,~~957~~952.1624 Summary ~~0111393591~~0111392387 CA 100.00 01-Dec-2005 56,800.00 56,657.04 Summary 0111392393 AZ 100.00 01-Dec-2005 34126,000.00 33125,~~931~~715.9511 Summary ~~0111393678~~0111392399 AZVA 100.00 01-Dec-2005 29120,000.00 28119,~~921~~713.2072 Summary ~~0111393737~~0111392405 NCMD 100.00 01-Dec-2005 2469,~~600~~000.00 2468,~~545~~835.1135 Summary ~~0111393794~~0111392433 CANJ 100.00 01-Dec-2005 8174,~~059~~500.00 8074,~~918~~345.0450 Summary ~~0111393897~~0111392457 NCWA 100.00 01-Dec-2005 29110,000.00 28109,~~934~~737.7556 Summary ~~0111394181~~0111392458 NJMD 98100.3000 01-~~Oct~~Dec-2005 ~~105~~98,~~248~~000.00 ~~104~~97,~~903~~794.0454 Summary ~~0111394410~~0111392473 MDFL 90100.3000 01-Dec-2005 3480,000.00 3379,~~912~~852.82 Summary 0111392651 NJ 100.00 01-Oct-2005 91,000.00 90,661.33 Summary ~~0111394412~~0111392786 CAIL 100.00 01-Dec-2005 ~~129~~97,400.00 97,167.61 Summary 0111392833 TX 100.00 01-Dec-2005 10,000.00 9,~~605~~972.6780 Summary ~~0111394463~~0111392885 MA 100.00 01-Dec-2005 43,400.00 43,290.78 Summary 0111392903 CA 100.00 01-Dec-2005 49153,000.00 48152,~~897~~702.75 Summary 0111393085 CA 100.00 01-Dec-2005 49,400.00 49,312.05 Summary 0111393138 CA 100.00 01-Dec-2005 54,800.00 54,686.31 Summary 0111393348 IL 100.00 01-Dec-2005 69,000.00 68,802.39 Summary ~~0111394628~~0111393375 ORCA 100.00 01-Dec-2005 4692,000.00 4591,~~925~~768.8943 Summary ~~0111394791~~0111393481 WIMA 100.00 01-Dec-2005 2723,~~050~~300.00 2623,~~993~~251.5264 Summary ~~0111394810~~0111393535 GACA 100.00 01-Dec-2005 46105,000.00 45104,~~903~~713.9134 Summary ~~0111394875~~0111393539 CA 100.00 01-Dec-2005 ~~168~~54,~~131~~000.00 ~~167~~53,~~779~~871.9413 Summary ~~0111394919~~0111393688 NJCA 100.00 01-Dec-2005 ~~115~~132,000.00 ~~114~~131,~~824~~785.6074 Summary ~~0111394998~~0111393779 DC 100.00 01-Dec-2005 92,000.00 91,789.70 Summary 0111393907 CA 100.00 01-Dec-2005 ~~140~~142,000.00 ~~139~~141,~~806~~642.63 Summary ~~0111395100~~0111393911 ILMD 100.00 01-Dec-2005 ~~140~~20,076.00 20,028.09 Summary 0111393942 CA 100.00 01-Dec-2005 91,000.00 ~~139~~90,~~707~~823.6421 Summary ~~0111395117~~0111393975 NJMA 95100.00 01-Dec-2005 5272,~~500~~000.00 5271,~~408~~818.7078 Summary ~~0111395192~~0111393982 WACA 100.00 01-Dec-2005 3888,000.00 3787,~~923~~853.9440 Summary ~~0111395223~~0111394017 ORHI 100.00 01-Dec-2005 50,600.00 50,315.66 Summary 0111394163 CA 95.00 01-Oct-2005 109,350.00 109,085.01 Summary 0111394170 CA 100.00 01-Oct-2005 110,000.00 109,586.32 Summary 0111394273 WA 100.00 01-Dec-2005 40,800.00 40,662.96 Summary 0111394642 SC 100.00 01-Dec-2005 24,000.00 3123,~~946~~925.1343 Summary ~~0111395290~~0111394679 NJ 100.00 01-Dec-2005 99,600.00 99,349.37 Summary 0111394846 VA 100.00 01-Dec-2005 64,000.00 63,867.27 Summary 0111394848 WI 95.00 01-Dec-2005 26,385.00 26,330.27 Summary 0111394864 IL 100.00 01-~~Jan~~Dec-~~2006~~2005 35,433.00 35,343.79 Summary 0111394868 NV 100.00 01-Dec-2005 46,~~980~~000.00 45,918.08 Summary 0111394883 CA 100.00 01-Dec-2005 57,000.00 56,881.79 Summary 0111394944 DC 100.00 01-Dec-2005 68,~~870~~000.4400 67,825.86 Summary ~~0111395446~~0111395000 IL 100.00 01-Dec-2005 104,000.00 103,703.05 Summary 0111395105 MD 100.00 01-Jan-2006 6384,000.00 6283,~~895~~855.2051 Summary ~~0111395455~~0111395207 FLOR 100.00 01-Dec-2005 ~~126~~55,~~000~~680.00 ~~125~~55,~~657~~539.7984 Summary ~~0111395505~~0111395221 WAIL 100.00 01-Jan-2006 9237,800.00 37,725.14 Summary 0111395236 GA 100.00 01-Jan-2006 107,000.00 91106,~~853~~776.3756 Summary ~~0111395709~~0111395382 FLME 100.00 01-Jan-2006 4821,~~306~~200.00 4821,~~201~~155.4269 Summary ~~0111395956~~0111395458 IL 100.00 01-Jan-2006 5385,~~000~~200.00 5285,~~926~~053.6243 Summary ~~0111396053~~0111395652 GANJ 100.00 01-Jan-2006 5446,~~200~~100.00 5446,~~124~~013.9451 Summary ~~0111396200~~0111395653 FL 100.00 01-Dec-2005 74,780.00 74,591.77 Summary 0111395678 NJ 95100.00 01-~~Sep~~Nov-2005 5496,~~000~~200.00 5395,~~837~~916.4635 Summary ~~0111396229~~0111395685 AZIL 100.00 01-Dec-2005 4650,000.00 4549,~~928~~907.8999 Summary ~~0111396271~~0111395716 MAFL 100.00 01-Jan-2006 8042,~~900~~000.00 8041,~~765~~911.4534 Summary ~~0111396384~~0111395762 ILCA 100.00 01-~~Jan~~Dec-~~2006~~2005 ~~140~~104,~~000~~949.00 ~~139~~104,~~767~~684.1285 Summary ~~0111396559~~0111395775 ILMA 100.00 01-Jan-2006 8243,~~000~~580.00 8043,~~571~~088.6527 Summary ~~0111396637~~0111395830 CA 100.00 01-Jan-2006 ~~152~~140,000.00 ~~151~~139,~~847~~745.1475 Summary ~~0111396718~~0111396012 IDOR 100.00 01-~~Dec~~Jan-~~2005~~2006 5376,~~380~~000.00 5375,~~263~~910.7218 Summary ~~0111396783~~0111396436 CA 88100.4200 01-Jan-2006 4064,000.00 3963,~~913~~897.3998 Summary ~~0111396919~~0111396464 NC 100.00 01-Jan-2006 25,300.00 25,256.00 Summary 0111396560 CA 100.00 01-Jan-2006 7781,~~000~~800.00 7681,~~902~~662.2933 Summary ~~0111397059~~0111397042 AZIL 100.00 01-Jan-2006 6025,000.00 5924,~~921~~955.3308 Summary ~~0111397084~~0111397109 CAFL 100.00 01-Jan-2006 6292,~~398~~000.00 6291,~~299~~774.6389 Summary ~~0111610670~~0111566529 CAWA 100.00 01-Feb-2006 7742,000.00 7641,~~866~~918.1311

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~0110769909~~0110965588 Loan Paid in Full 0 913.~~990~~500% ~~360~~180 96 Summary ~~0110965565~~0110965594 Loan Paid in Full 0 79.~~375~~250% ~~360~~180 56 Summary ~~0110965573~~0110965656 Loan Paid in Full 0(1) 1011.750% 180 6 Summary 0110965669 Loan Paid in Full (1) 8.625% 180 56 Summary ~~0110965631~~0110987653 Loan Paid in Full 0(1) 108.~~875~~250% 180 57 Summary ~~0110965665~~0111070434 Loan Paid in Full 0(1) 9.250% 180 56 Summary ~~0110965690~~0111114210 Loan Paid in Full 0(1) 1011.~~125~~500% 180 7 Summary ~~0110965691~~0111114241 Loan Paid in Full 0(1) 9.500% 180 65 Summary ~~0110987601~~0111124826 Loan Paid in Full 0 1210.~~450~~500% ~~180~~360 6 Summary ~~0110987616~~0111124842 Loan Paid in Full 0 1210.~~000~~625% ~~180~~360 57 Summary ~~0111070431~~0111124935 Loan Paid in Full 0(1) 811.~~625~~280% ~~180~~360 56 Summary ~~0111070432~~0111124965 Loan Paid in Full 0(1) 149.~~000~~875% ~~180~~360 186 Summary ~~0111070462~~0111124982 Loan Paid in Full 0(1) 109.~~375~~900% ~~180~~360 56 Summary ~~0111070468~~0111125198 Loan Paid in Full 0(1) 911.~~750~~650% ~~180~~360 56 Summary ~~0111114215~~0111125255 Loan Paid in Full 0 10.~~750~~500% ~~180~~360 5 Summary ~~0111114222~~0111125267 Loan Paid in Full 0(1) 811.~~875~~400% ~~180~~360 46 Summary ~~0111124871~~0111125319 Loan Paid in Full 0 10.990% 360 56 Summary ~~0111124877~~0111125377 Loan Paid in Full 0 1210.~~250~~500% ~~180~~360 6 Summary ~~0111124941~~0111125420 Loan Paid in Full 0 10.190% 360 6 Summary 0111125455 Loan Paid in Full (1) 9.~~990~~325% 360 56 Summary ~~0111125022~~0111125500 Loan Paid in Full 0(1) 10.~~990~~490% 360 56 Summary ~~0111125075~~0111125663 Loan Paid in Full 0 8.~~990~~400% 360 56 Summary ~~0111125098~~0111125686 Loan Paid in Full (1) 10.500% 360 7 Summary 0111125723 Loan Paid in Full 0 1110.~~900~~490% 360 56 Summary ~~0111125101~~0111125738 Loan Paid in Full 0 11.~~625~~990% 120 7 Summary 0111125774 Loan Paid in Full (1) 10.750% 360 56 Summary ~~0111125196~~0111125900 Loan Paid in Full 0 139.~~250~~750% 360 6 Summary 0111126071 Loan Paid in Full (1) 11.375% 120 5 Summary ~~0111125227~~0111126085 Loan Paid in Full 0 89.~~990~~975% 360 5 Summary ~~0111125421~~0111126230 Loan Paid in Full 0 109.~~225~~875% 360 46 Summary ~~0111125554~~0111126348 Loan Paid in Full 0(1) 9.~~725~~125% 360 76 Summary ~~0111125594~~0111126409 Loan Paid in Full 0 1012.~~875~~250% ~~360~~120 6 Summary ~~0111125751~~0111126421 Loan Paid in Full 0 11.~~275~~025% ~~360~~180 46 Summary ~~0111125762~~0111126448 Loan Paid in Full 0 911.~~875~~400% 360 56 Summary ~~0111125928~~0111126536 Loan Paid in Full 0 119.~~900~~400% 360 56 Summary ~~0111125956~~0111126570 Loan Paid in Full 0 119.~~500~~275% ~~120~~180 56 Summary ~~0111125966~~0111126656 Loan Paid in Full 0 12.~~250~~500% 120 56 Summary ~~0111125987~~0111126660 Loan Paid in Full 0(1) 9.~~500~~125% 360 56 Summary ~~0111126280~~0111126688 Loan Paid in Full 0 10.525% ~~120~~360 56 Summary ~~0111126394~~0111126717 Loan Paid in Full 0 1110.~~400~~250% 360 5 Summary ~~0111126423~~0111126917 Loan Paid in Full 0 10.~~125~~990% 360 57 Summary ~~0111126510~~0111126965 Loan Paid in Full 0 1011.~~525~~650% ~~240~~360 46 Summary ~~0111126659~~0111127025 Loan Paid in Full 0 911.~~400~~275% 360 56 Summary ~~0111126900~~0111127026 Loan Paid in Full 0 911.~~750~~275% 360 56 Summary ~~0111126949~~0111127109 Loan Paid in Full 0 1011.~~500~~250% 360 6 Summary ~~0111126974~~0111127134 Loan Paid in Full 0 10.~~025~~525% 360 56 Summary ~~0111127032~~0111127198 Loan Paid in Full 0(1) 912.250% ~~360~~180 56 Summary ~~0111127064~~0111127411 Loan Paid in Full 0(1) 10.990% 360 5 Summary ~~0111127261~~0111127482 Loan Paid in Full 0(1) 910.125% ~~180~~360 5 Summary ~~0111127271~~0111127616 Loan Paid in Full 0(1) 9.875% 360 6 Summary 0111127754 Loan Paid in Full (1) 10.525% 360 6 Summary 0111127789 Loan Paid in Full (1) 11.~~275~~375% 360 56 Summary ~~0111127273~~0111127797 Loan Paid in Full 1 12.500% 120 6 Summary 0111127809 Loan Paid in Full 0 9.~~250~~400% 360 56 Summary ~~0111127355~~0111189433 Loan Paid in Full 0(1) 9.990% 180 9 Summary 0111256538 Loan Paid in Full (1) 11.~~000~~125% ~~360~~180 5 Summary ~~0111127498~~0111349701 Loan Paid in Full 0 11.~~250~~125% ~~240~~180 4 Summary 0111349712 Loan Paid in Full 2 9.500% 180 4 Summary 0111349726 Loan Paid in Full (1) 9.000% 180 6 Summary 0111349728 Loan Paid in Full (1) 9.375% 180 4 Summary 0111349814 Loan Paid in Full (2) 8.000% 180 5 Summary ~~0111127545~~0111349842 Loan Paid in Full 0(1) 129.~~250~~000% 180 6 Summary 0111349850 Loan Paid in Full (1) 9.000% 180 5 Summary ~~0111127558~~0111349858 Loan Paid in Full 02 9.~~725~~000% ~~360~~180 5 Summary ~~0111127562~~0111349875 Loan Paid in Full 0 108.~~525~~000% ~~360~~180 5 Summary ~~0111127627~~0111390699 Loan Paid in Full (1) 9.900% 360 8 Summary 0111390806 Loan Paid in Full (1) 8.850% 360 7 Summary 0111390859 Loan Paid in Full 0 11.~~275~~950% 360 57 Summary ~~0111127639~~0111390890 Loan Paid in Full 0 9.~~750~~990% 360 56 Summary ~~0111127669~~0111390936 Loan Paid in Full 0 11.~~400~~950% ~~240~~360 56 Summary ~~0111127672~~0111390939 Loan Paid in Full 0 11.~~375~~950% 360 56 Summary ~~0111127678~~0111391008 Loan Paid in Full 0 11.~~375~~700% 360 56 Summary ~~0111127750~~0111391027 Loan Paid in Full 0 911.~~275~~950% 360 56 Summary ~~0111127813~~0111391029 Loan Paid in Full 0(1) 1211.~~250~~950% ~~180~~360 56 Summary ~~0111189443~~0111391062 Loan Paid in Full 0 11.~~500~~700% ~~180~~360 6 Summary ~~0111349796~~0111391097 Loan Paid in Full 0 811.~~750~~950% ~~180~~360 35 Summary ~~0111349845~~0111391194 Loan Paid in Full 0 911.~~500~~950% ~~180~~360 46 Summary ~~0111390653~~0111391237 Loan Paid in Full 0 1011.~~900~~550% 360 85 Summary ~~0111390661~~0111391286 Loan Paid in Full 0 912.~~600~~300% 360 85 Summary ~~0111390725~~0111391333 Loan Paid in Full 0 11.~~450~~800% 360 65 Summary ~~0111390727~~0111391394 Loan Paid in Full 0 910.~~850~~550% 360 75 Summary ~~0111390921~~0111391502 Loan Paid in Full 0 10.~~100~~600% 360 85 Summary ~~0111390954~~0111391514 Loan Paid in Full 1 11.950% 360 5 Summary 0111391516 Loan Paid in Full 0 11.250% 360 5 Summary 0111391565 Loan Paid in Full (1) 10.900% 360 87 Summary ~~0111390966~~0111391597 Loan Paid in Full 0 11.~~950~~350% 360 5 Summary ~~0111391046~~0111391680 Loan Paid in Full 0 1110.~~250~~350% 360 65 Summary ~~0111391303~~0111391918 Loan Paid in Full 0 1110.~~950~~600% 360 45 Summary ~~0111391649~~0111392003 Loan Paid in Full 0 11.~~250~~350% 360 45 Summary ~~0111391899~~0111392045 Loan Paid in Full 0 9.990% 360 5 Summary 0111392166 Loan Paid in Full 0 11.~~800~~350% 360 45 Summary ~~0111392008~~0111392180 Loan Paid in Full 0 1011.~~900~~250% 360 45 Summary ~~0111392024~~0111392292 Loan Paid in Full 0 10.~~350~~000% 360 45 Summary ~~0111392200~~0111392379 Loan Paid in Full 0 11.250% 360 5 Summary 0111392387 Loan Paid in Full (1) 10.350% 360 45 Summary ~~0111392244~~0111392393 Loan Paid in Full 0 10.~~100~~850% 360 45 Summary ~~0111392440~~0111392399 Loan Paid in Full 0 10.~~350~~600% 360 5 Summary ~~0111392520~~0111392405 Loan Paid in Full 0 1110.~~800~~600% 360 45 Summary ~~0111392627~~0111392433 Loan Paid in Full 0(1) 11.~~350~~250% 360 45 Summary ~~0111392649~~0111392457 Loan Paid in Full 0 10.~~350~~600% 360 45 Summary ~~0111392675~~0111392458 Loan Paid in Full 0 1211.~~800~~200% 360 45 Summary ~~0111392788~~0111392473 Loan Paid in Full 0 11.800% 360 45 Summary ~~0111393005~~0111392651 Loan Paid in Full 0 9.~~350~~900% 360 47 Summary ~~0111393055~~0111392786 Loan Paid in Full 0(1) 1210.~~200~~600% 360 45 Summary ~~0111393098~~0111392833 Loan Paid in Full 0 119.~~200~~990% 360 45 Summary ~~0111393115~~0111392885 Loan Paid in Full 0(1) 10.~~850~~350% 360 45 Summary ~~0111393146~~0111392903 Loan Paid in Full 0 11.550% 360 5 Summary 0111393085 Loan Paid in Full 0 11.950% 360 45 Summary ~~0111393591~~0111393138 Loan Paid in Full 0 11.250% 360 5 Summary 0111393348 Loan Paid in Full (1) 10.~~550~~600% 360 45 Summary ~~0111393678~~0111393375 Loan Paid in Full 0(1) 910.~~100~~350% 360 45 Summary ~~0111393737~~0111393481 Loan Paid in Full 0(1) 11.250% 360 45 Summary ~~0111393794~~0111393535 Loan Paid in Full 0 11.~~200~~350% 360 45 Summary ~~0111393897~~0111393539 Loan Paid in Full 0 10.~~000~~600% 360 45 Summary ~~0111394181~~0111393688 Loan Paid in Full 0 912.~~850~~400% 360 65 Summary ~~0111394410~~0111393779 Loan Paid in Full 0 910.~~350~~800% 360 45 Summary ~~0111394412~~0111393907 Loan Paid in Full 0 1210.~~300~~350% 360 45 Summary ~~0111394463~~0111393911 Loan Paid in Full 0 10.~~350~~600% 360 45 Summary ~~0111394628~~0111393942 Loan Paid in Full 0(1) 11.550% 360 45 Summary ~~0111394791~~0111393975 Loan Paid in Full 0(1) 10.350% 360 45 Summary ~~0111394810~~0111393982 Loan Paid in Full 0 1012.~~350~~250% 360 45 Summary ~~0111394875~~0111394017 Loan Paid in Full 0(1) 1011.~~350~~200% 360 45 Summary ~~0111394919~~0111394163 Loan Paid in Full 0 11.~~800~~900% 360 47 Summary ~~0111394998~~0111394170 Loan Paid in Full 0 129.~~250~~850% 360 47 Summary ~~0111395100~~0111394273 Loan Paid in Full 0 1011.~~350~~950% 360 45 Summary ~~0111395117~~0111394642 Loan Paid in Full 0 119.~~200~~350% 360 45 Summary ~~0111395192~~0111394679 Loan Paid in Full 0 10.~~550~~350% 360 45 Summary ~~0111395223~~0111394846 Loan Paid in Full 0(1) 11.~~350~~250% 360 45 Summary ~~0111395290~~0111394848 Loan Paid in Full 0 11.250% 360 35 Summary ~~0111395446~~0111394864 Loan Paid in Full 0 10.350% 360 35 Summary ~~0111395455~~0111394868 Loan Paid in Full 0(1) 911.~~100~~950% 360 45 Summary ~~0111395505~~0111394883 Loan Paid in Full 01 11.250% 360 5 Summary 0111394944 Loan Paid in Full (1) 10.~~550~~350% 360 35 Summary ~~0111395709~~0111395000 Loan Paid in Full 0 910.~~100~~600% 360 35 Summary ~~0111395956~~0111395105 Loan Paid in Full 0 11.~~200~~250% 360 34 Summary ~~0111396053~~0111395207 Loan Paid in Full 0 1110.~~200~~350% 360 35 Summary ~~0111396200~~0111395221 Loan Paid in Full (1) 10.600% 360 4 Summary 0111395236 Loan Paid in Full 0 10.~~900~~350% 360 74 Summary ~~0111396229~~0111395382 Loan Paid in Full (1) 10.350% 360 4 Summary 0111395458 Loan Paid in Full 0 11.~~800~~250% 360 4 Summary ~~0111396271~~0111395652 Loan Paid in Full 0 10.~~350~~850% 360 34 Summary ~~0111396384~~0111395653 Loan Paid in Full 0(1) 10.350% 360 35 Summary ~~0111396559~~0111395678 Loan Paid in Full 0(1) 10.350% 360 36 Summary ~~0111396637~~0111395685 Loan Paid in Full 2 11.800% 360 5 Summary 0111395716 Loan Paid in Full 0 1210.~~650~~300% 360 34 Summary ~~0111396718~~0111395762 Loan Paid in Full 0 10.350% 360 5 Summary 0111395775 Loan Paid in Full (1) 10.600% 360 4 Summary ~~0111396783~~0111395830 Loan Paid in Full 0 911.~~100~~000% 360 34 Summary ~~0111396919~~0111396012 Loan Paid in Full 0 12.950% 360 4 Summary 0111396436 Loan Paid in Full (1) 11.600% 360 34 Summary ~~0111397059~~0111396464 Loan Paid in Full 0(1) 11.~~450~~200% 360 34 Summary ~~0111397084~~0111396560 Loan Paid in Full 0(1) 1011.350% 360 4 Summary 0111397042 Loan Paid in Full (1) 11.050% 360 4 Summary 0111397109 Loan Paid in Full (1) 9.600% 360 34 Summary ~~0111610670~~0111566529 Loan Paid in Full 0(1) 89.~~750~~600% 180 23

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 12.~~607~~011% Current Month 1721.~~664~~634% Current Month 2,~~036~~027.~~541~~488% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 17.664% N/A Apr-2006 2,036.541% N/A May-2006 21.634% N/A May-2006 2,027.488% 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 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 5.500 5.999 0 0.00 0.000 6.000 6.499 0 0.00 0.000 6.500 6.999 4 240,~~763~~526.3796 0.~~045~~046 7.000 7.499 8 1,~~055~~054,~~811~~704.5182 0.~~199~~203 7.500 7.999 11 1,~~561~~559,~~426~~848.3329 0.~~295~~301 8.000 8.499 5652 4,~~379~~082,~~444~~707.5220 0.~~827~~787 8.500 8.999 ~~298~~296 21,~~673~~583,~~772~~221.0210 4.~~093~~162 9.000 9.499 ~~936~~922 6261,~~987~~675,~~566~~016.2663 11.~~896~~893 9.500 9.999 1,~~216~~199 6564,~~167~~069,~~422~~157.1662 12.~~308~~355 10.000 10.499 1,~~429~~407 9998,~~867~~275,~~494~~017.3408 18.~~861~~951 10.500 10.999 1,~~318~~289 8279,~~070~~917,~~867~~851.9764 15.~~500~~411 11.000 11.499 1,~~679~~647 9997,~~463~~183,~~249~~977.5262 18.~~785~~740 11.500 11.999 1,~~427~~401 7574,~~726~~126,~~644~~552.1535 14.~~302~~294 12.000 12.499 ~~186~~181 109,~~104~~759,~~173~~711.5553 1.~~908~~882 12.500 12.999 8481 3,~~642~~537,~~003~~128.4847 0.~~688~~682 13.000 13.499 17 766,~~545~~098.4324 0.~~145~~148 >= 13.500 2120 ~~778~~753,~~472~~198.8104 0.~~147~~145 Total 8,~~690~~535 ~~529~~518,~~485~~584,~~657~~717.4259 100.000

Supplemental Reporting Distribution Date The 25th day of any month, or if such 25th day is not a Business Day, the Business Day immediately following such 25th day, commencing in April 2006. Closing Date March 28, 2006. Interest Determination Date With respect to the Floating Rate Certificates and REMIC II Regular Interest A, REMIC II Regular Interest M-2B, REMIC II Regular Interest M-3, REMIC II Regular Interest M-4, REMIC II Regular Interest M-5, REMIC II Regular Interest M-6B, REMIC II Regular Interest M-7, REMIC II Regular Interest M-8, REMIC II Regular Interest M-9B and REMIC II Regular Interest B-1 and any Interest Accrual Period therefor, the second London Business Day preceding the commencement of such Interest Accrual Period. Record Date With respect to each Distribution Date and the Floating Rate Certificates, the Business Day immediately preceding such Distribution Date for so long as such Certificates are Book-Entry Certificates. With respect to each Distribution Date and the Fixed Rate Certificates, including any Floating Rate Certificates held in Definitive Certificates, the last Business Day of the calendar month immediately preceding the month in which such Distribution Date occurs. ~~Determination~~Servicer Remittance Date ~~The~~With ~~25th~~respect to any Distribution Date, by 12:00 p.m. New York time on the 22nd day of ~~any~~the month, orin which such Distribution Date occurs; provided that if such ~~25th~~22nd day of a given month is not a Business Day, the ~~Business~~Servicer ~~Day~~Remittance ~~immediately~~Date ~~following~~for such ~~25th~~month ~~day,~~shall ~~commencing~~be inthe ~~April~~Business ~~2006.~~Day ~~Servicer~~immediately ~~Remittance~~preceding such 22nd day. Determination Date With respect to ~~any~~each Distribution Date, ~~by 12:00 p.m. New York time on~~ the ~~22nd~~15th day of the calendar month in which such Distribution Date occurs;, ~~provided~~or ~~that~~ if such ~~22nd~~15th day ~~of a given month~~ is not a Business Day, the ~~Servicer~~Business ~~Remittance~~Day immediately preceding such 15th day. The Determination Date for ~~such~~purposes ~~month~~of Article X hereof shall bemean the 15th day of the month or, if such 15th day is not a Business Day, ~~immediately~~the ~~preceding~~first Business Day following such ~~22nd~~15th day. London ~~Buiness~~Business Day Any day on which banks in the Cities of London and New York are open and conducting transactions in United States dollars.

Filing Compare · ACE Securities Corp. Home Equity Loan Trust, Series 2006-SL2 Asset Backed Pass-Through Certificates