10-D 1 baf0600c_10d-200606.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: May 23, 2006 to June 20, 2006 Commission File Number of issuing entity: 333-121559-20 Banc of America Funding 2006-C Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-121559 Banc of America Funding Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196493 54-2196494 54-2196495 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 4-A-3 _____ _____ __X___ ____________ 4-A-4 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ 1-A-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 June 20, 2006 a distribution was made to holders of Banc of America Funding 2006-C Trust. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Funding 2006-C Trust, relating to the June 20, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Banc of America Funding Corporation (Depositor) /s/ Adam Glassner Adam Glassner, President and CEO Date: June 27, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2006-C Trust, relating to the June 20, 2006 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 6/20/2006 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2006-C Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A-R 058930AC2 5.~~83764~~82778% ~~100~~0.00 0.4900 1-A-1 058930AA6 5.~~83764~~84042% 3231,~~670~~696,~~000~~227.0096 ~~158~~154,~~929~~266.6611 1-A-2 058930AB4 5.~~83764~~84042% 1,~~518~~472,~~000~~754.0003 7,~~384~~167.6192 2-A-1 058930AD0 5.~~65038~~65026% ~~159~~157,~~073~~523,~~000~~248.0023 ~~749~~741,~~018~~705.7269 2-A-2 058930AE8 5.~~65038~~65026% 7,~~388~~316,~~000~~023.0020 34,~~787~~447.4984 3-A-1 058930AF5 5.~~85289~~83187% 2524,~~179~~615,~~000~~582.0019 ~~122~~119,~~808~~629.3707 3-A-2 058930AG3 5.~~85289~~83187% 1,~~170~~143,~~000~~819.0050 5,~~706~~558.5784 4-A-1 058930AH1 5.~~83452~~83491% 105,~~948~~273,~~000~~958.0092 ~~515~~511,~~129~~886.4093 4-A-2 058930AJ7 5.~~83452~~83491% 15,875,000.00 77,~~185~~191.7803 4-A-3 058930AK4 5.~~83452~~83491% 44,381,000.00 215,~~784~~799.7137 4-A-4 058930AL2 5.~~83452~~83491% 7,~~720~~688,~~000~~691.0050 37,~~535~~385.3970 B-1 058930AM0 5.~~75954~~75853% 10,~~259~~254,~~000~~272.0045 49,~~239~~207.2498 B-2 058930AN8 5.~~75954~~75853% 2,~~722~~720,~~000~~745.0065 13,~~064~~056.5526 B-3 058930AP3 5.~~75954~~75853% 1,~~884~~883,~~000~~131.0082 9,~~042~~036.4773 B-4 058930AQ1 5.~~75954~~75853% 1,~~047~~046,~~000~~517.0052 5,~~025~~022.2001 B-5 058930AR9 5.~~75954~~75853% ~~837~~836,~~000~~614.0029 4,~~017~~014.2873 B-6 058930AS7 5.~~75954~~75853% 1,047,~~708~~225.0028 5,~~028~~025.5940 Totals ~~418~~414,~~718~~774,~~808~~812.0054 21,~~009~~990,~~688~~401.5261

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.4900 0.00 1-A-1 72,~~035~~096,594.9414 0.00 3229,~~662~~599,~~964~~633.0682 ~~165~~2,~~965~~250,860.6025 0.00 1-A-2 ~~326~~97,417.9251 0.00 1,~~517~~375,~~673~~336.0852 7104,~~711~~585.5343 0.00 2-A-1 ~~821~~1,~~529~~881,216.6582 0.00 ~~158~~155,~~251~~642,~~470~~031.3541 12,~~570~~622,~~548~~922.3751 0.00 2-A-2 3887,~~155~~371.1939 0.00 7,~~349~~228,~~844~~651.8180 72121,~~942~~819.6823 0.00 3-A-1 1712,~~174~~306.4552 0.00 2524,~~161~~603,~~825~~275.5567 ~~139~~131,~~982~~935.8259 0.00 3-A-2 ~~798~~571.0585 0.00 1,~~169~~143,~~201~~247.9565 6,~~504~~130.6269 0.00 4-A-1 ~~426~~791,~~113~~105.2034 0.00 ~~105~~104,~~521~~482,~~886~~853.8058 ~~941~~1,~~242~~302,992.6027 0.00 4-A-2 0.00 0.00 15,875,000.00 77,~~185~~191.7803 0.00 4-A-3 0.00 0.00 44,381,000.00 215,~~784~~799.7137 0.00 4-A-4 1936,~~792~~746.5101 0.00 7,~~700~~651,~~207~~945.4950 5774,~~327~~131.9071 0.00 B-1 2,~~344~~405.5605 0.00 10,~~256~~251,~~655~~867.4440 51,~~583~~613.8003 0.00 B-2 ~~622~~638.0813 0.00 2,~~721~~720,~~377~~107.9252 13,~~686~~694.6339 0.00 B-3 ~~430~~441.5667 0.00 1,~~883~~882,~~569~~690.4414 9,~~473~~478.0340 0.00 B-4 ~~239~~245.2845 0.00 1,046,~~760~~272.7207 5,~~264~~267.4846 0.00 B-5 ~~191~~196.2922 0.00 836,~~808~~418.7107 4,~~208~~210.5795 0.00 B-6 ~~239~~245.3662 0.00 1,~~047~~046,~~468~~979.6466 5,~~267~~271.9502 0.00 Totals 15,~~335~~007,~~093~~501.0472 0.00 ~~417~~409,~~383~~767,~~714~~310.9681 36,~~344~~997,~~781~~903.5633 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-A-R 100.00 ~~100~~0.00 860.5600 130.4400 0.00 0.00 1-A-1 32,670,000.00 3231,~~670~~696,~~000~~227.0096 6,~~090~~230.1416 ~~945~~2,090,363.8098 0.00 0.00 1-A-2 1,518,000.00 1,~~518~~472,~~000~~754.0003 ~~282~~289.9848 4397,128.9502 0.00 0.00 2-A-1 159,073,000.00 ~~159~~157,~~073~~523,~~000~~248.0023 6263,~~535~~333.2892 ~~758~~1,~~994~~817,882.3690 0.00 0.00 2-A-2 7,388,000.00 7,~~388~~316,~~000~~023.0020 2,~~904~~941.3949 3584,~~250~~429.8091 0.00 0.00 3-A-1 25,179,000.00 2524,~~179~~615,~~000~~582.0019 11,~~620~~315.1321 ~~5,554~~991.3332 0.00 0.00 3-A-2 1,170,000.00 1,~~170~~143,~~000~~819.0050 ~~539~~525.9679 ~~258~~46.0906 0.00 0.00 4-A-1 105,948,000.00 105,~~948~~273,~~000~~958.0092 7,~~226~~893.8060 ~~418~~783,~~886~~211.4074 0.00 0.00 4-A-2 15,875,000.00 15,875,000.00 0.00 0.00 0.00 0.00 4-A-3 44,381,000.00 44,381,000.00 0.00 0.00 0.00 0.00 4-A-4 7,720,000.00 7,~~720~~688,~~000~~691.0050 ~~335~~366.6865 1936,~~456~~379.8336 0.00 0.00 B-1 10,259,000.00 10,~~259~~254,~~000~~272.0045 2,~~344~~405.5605 0.00 0.00 0.00 B-2 2,722,000.00 2,~~722~~720,~~000~~745.0065 ~~622~~638.0813 0.00 0.00 0.00 B-3 1,884,000.00 1,~~884~~883,~~000~~131.0082 ~~430~~441.5667 0.00 0.00 0.00 B-4 1,047,000.00 1,~~047~~046,~~000~~517.0052 ~~239~~245.2845 0.00 0.00 0.00 B-5 837,000.00 ~~837~~836,~~000~~614.0029 ~~191~~196.2922 0.00 0.00 0.00 B-6 1,047,708.00 1,047,~~708~~225.0028 ~~239~~245.3662 0.00 0.00 0.00 Totals 418,718,808.00 ~~418~~414,~~718~~774,~~808~~812.0054 9597,~~689~~068.0544 14,~~239~~910,~~404~~433.0029 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 1-A-1 72,~~035~~096,594.9414 3229,~~662~~599,~~964~~633.0682 0.~~99978464~~90601879 72,~~035~~096,594.9414 1-A-2 ~~326~~97,417.9251 1,~~517~~375,~~673~~336.0852 0.~~99978464~~90601879 ~~326~~97,417.9251 2-A-1 ~~821~~1,~~529~~881,216.6582 ~~158~~155,~~251~~642,~~470~~031.3541 0.~~99483552~~97843148 ~~821~~1,~~529~~881,216.6582 2-A-2 3887,~~155~~371.1939 7,~~349~~228,~~844~~651.8180 0.~~99483552~~97843148 3887,~~155~~371.1939 3-A-1 1712,~~174~~306.4552 2524,~~161~~603,~~825~~275.5567 0.~~99931791~~97713474 1712,~~174~~306.4552 3-A-2 ~~798~~571.0585 1,~~169~~143,~~201~~247.9565 0.~~99931791~~97713474 ~~798~~571.0585 4-A-1 ~~426~~791,~~113~~105.2034 ~~105~~104,~~521~~482,~~886~~853.8058 0.~~99597809~~98617108 ~~426~~791,~~113~~105.2034 4-A-2 0.00 15,875,000.00 1.00000000 0.00 4-A-3 0.00 44,381,000.00 1.00000000 0.00 4-A-4 1936,~~792~~746.5101 7,~~700~~651,~~207~~945.4950 0.~~99743620~~99118465 1936,~~792~~746.5101 B-1 2,~~344~~405.5605 10,~~256~~251,~~655~~867.4440 0.~~99977146~~99930475 2,~~344~~405.5605 B-2 ~~622~~638.0813 2,~~721~~720,~~377~~107.9252 0.~~99977146~~99930475 ~~622~~638.0813 B-3 ~~430~~441.5667 1,~~883~~882,~~569~~690.4414 0.~~99977146~~99930475 ~~430~~441.5667 B-4 ~~239~~245.2845 1,046,~~760~~272.7207 0.~~99977146~~99930475 ~~239~~245.2845 B-5 ~~191~~196.2922 836,~~808~~418.7107 0.~~99977146~~99930474 ~~191~~196.2922 B-6 ~~239~~245.3662 1,~~047~~046,~~468~~979.6466 0.~~99977154~~99930483 ~~239~~245.3662 Totals 15,~~335~~007,~~093~~501.0472 ~~417~~409,~~383~~767,~~714~~310.9681 0.~~99681148~~97862170 15,~~335~~007,~~093~~501.0472

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-R 100.00 ~~1000~~0.00000000 ~~865~~0.~~60000000~~00000000 ~~134~~0.~~40000000~~00000000 0.00000000 1-A-1 32,670,000.00 ~~1000~~970.~~00000000~~19369330 0.~~18641384~~19069972 063.~~02895011~~98420508 0.00000000 1-A-2 1,518,000.00 ~~1000~~970.~~00000000~~19369565 0.~~18641634~~19069829 063.~~02895257~~98420290 0.00000000 2-A-1 159,073,000.00 ~~1000~~990.~~00000000~~25760644 0.~~39312316~~39814375 411.~~77135881~~42797898 0.00000000 2-A-2 7,388,000.00 ~~1000~~990.~~00000000~~25760693 0.~~39312263~~39814429 411.~~77135896~~42797916 0.00000000 3-A-1 25,179,000.00 ~~1000~~977.~~00000000~~62350332 0.~~46150085~~44939076 0.~~22059375~~03937090 0.00000000 3-A-2 1,170,000.00 ~~1000~~977.~~00000000~~62350427 0.~~46150427~~44939316 0.~~22058974~~03936752 0.00000000 4-A-1 105,948,000.00 ~~1000~~993.~~00000000~~63800091 0.~~06821082~~07450447 37.~~95369804~~39241647 0.00000000 4-A-2 15,875,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-3 44,381,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-4 7,720,000.00 ~~1000~~995.~~00000000~~94449482 0.~~04348187~~04749352 24.~~52031477~~71235233 0.00000000 B-1 10,259,000.00 ~~1000~~999.~~00000000~~53918023 0.~~22853689~~23443318 0.00000000 0.00000000 B-2 2,722,000.00 ~~1000~~999.~~00000000~~53918075 0.~~22853784~~23443424 0.00000000 0.00000000 B-3 1,884,000.00 ~~1000~~999.~~00000000~~53918259 0.~~22853503~~23443206 0.00000000 0.00000000 B-4 1,047,000.00 ~~1000~~999.~~00000000~~53917861 0.~~22853868~~23443171 0.00000000 0.00000000 B-5 837,000.00 ~~1000~~999.~~00000000~~53917563 0.~~22854241~~23443250 0.00000000 0.00000000 B-6 1,047,708.00 ~~1000~~999.~~00000000~~53926094 0.~~22846060~~23443555 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 1-A-1 0.00000000 064.~~21536394~~17490481 ~~999~~906.~~78463606~~01878849 0.~~99978464~~90601879 064.~~21536394~~17490481 1-A-2 0.00000000 064.~~21536232~~17490777 ~~999~~906.~~78463768~~01878788 0.~~99978464~~90601879 064.~~21536232~~17490777 2-A-1 0.00000000 511.~~16448203~~82612272 ~~994~~978.~~83551797~~43148372 0.~~99483552~~97843148 511.~~16448203~~82612272 2-A-2 0.00000000 511.~~16448159~~82612209 ~~994~~978.~~83551841~~43148349 0.~~99483552~~97843148 511.~~16448159~~82612209 3-A-1 0.00000000 0.~~68209421~~48876127 ~~999~~977.~~31790579~~13474205 0.~~99931791~~97713474 0.~~68209421~~48876127 3-A-2 0.00000000 0.~~68209402~~48876068 ~~999~~977.~~31790598~~13474359 0.~~99931791~~97713474 0.~~68209402~~48876068 4-A-1 0.00000000 47.~~02190886~~46692094 ~~995~~986.~~97809114~~17107996 0.~~99597809~~98617108 47.~~02190886~~46692094 4-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-4 0.00000000 24.~~56379663~~75984585 ~~997~~991.~~43620337~~18465026 0.~~99743620~~99118465 24.~~56379663~~75984585 B-1 0.00000000 0.~~22853689~~23443318 999.~~77146311~~30474705 0.~~99977146~~99930475 0.~~22853689~~23443318 B-2 0.00000000 0.~~22853784~~23443424 999.~~77146216~~30474651 0.~~99977146~~99930475 0.~~22853784~~23443424 B-3 0.00000000 0.~~22853503~~23443206 999.~~77146497~~30474522 0.~~99977146~~99930475 0.~~22853503~~23443206 B-4 0.00000000 0.~~22853868~~23443171 999.~~77146132~~30474690 0.~~99977146~~99930475 0.~~22853868~~23443171 B-5 0.00000000 0.~~22854241~~23443250 999.~~77145759~~30474313 0.~~99977146~~99930474 0.~~22854241~~23443250 B-6 0.00000000 0.~~22846060~~23443555 999.~~77153940~~30482539 0.~~99977154~~99930483 0.~~22846060~~23443555 NOTE: All Classes are per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-R 03N/~~01/06~~A ~~- 03~~N/~~30/06~~A 30 5.~~83764~~82778% ~~100~~0.00 0.4900 0.00 1-A-1 0305/01/06 - 0305/30/06 30 5.~~83764~~84042% 3231,~~670~~696,~~000~~227.0096 ~~158~~154,~~929~~266.6611 0.00 1-A-2 0305/01/06 - 0305/30/06 30 5.~~83764~~84042% 1,~~518~~472,~~000~~754.0003 7,~~384~~167.6192 0.00 2-A-1 0305/01/06 - 0305/30/06 30 5.~~65038~~65026% ~~159~~157,~~073~~523,~~000~~248.0023 ~~749~~741,~~018~~705.7269 0.00 2-A-2 0305/01/06 - 0305/30/06 30 5.~~65038~~65026% 7,~~388~~316,~~000~~023.0020 34,~~787~~447.4984 0.00 3-A-1 0305/01/06 - 0305/30/06 30 5.~~85289~~83187% 2524,~~179~~615,~~000~~582.0019 ~~122~~119,~~808~~629.3707 0.00 3-A-2 0305/01/06 - 0305/30/06 30 5.~~85289~~83187% 1,~~170~~143,~~000~~819.0050 5,~~706~~558.5784 0.00 4-A-1 0305/01/06 - 0305/30/06 30 5.~~83452~~83491% 105,~~948~~273,~~000~~958.0092 ~~515~~511,~~129~~886.4093 0.00 4-A-2 0305/01/06 - 0305/30/06 30 5.~~83452~~83491% 15,875,000.00 77,~~185~~191.7803 0.00 4-A-3 0305/01/06 - 0305/30/06 30 5.~~83452~~83491% 44,381,000.00 215,~~784~~799.7137 0.00 4-A-4 0305/01/06 - 0305/30/06 30 5.~~83452~~83491% 7,~~720~~688,~~000~~691.0050 37,~~535~~385.3970 0.00 B-1 0305/01/06 - 0305/30/06 30 5.~~75954~~75853% 10,~~259~~254,~~000~~272.0045 49,~~239~~207.2498 0.00 B-2 0305/01/06 - 0305/30/06 30 5.~~75954~~75853% 2,~~722~~720,~~000~~745.0065 13,~~064~~056.5526 0.00 B-3 0305/01/06 - 0305/30/06 30 5.~~75954~~75853% 1,~~884~~883,~~000~~131.0082 9,~~042~~036.4773 0.00 B-4 0305/01/06 - 0305/30/06 30 5.~~75954~~75853% 1,~~047~~046,~~000~~517.0052 5,~~025~~022.2001 0.00 B-5 0305/01/06 - 0305/30/06 30 5.~~75954~~75853% ~~837~~836,~~000~~614.0029 4,~~017~~014.2873 0.00 B-6 0305/01/06 - 0305/30/06 30 5.~~75954~~75853% 1,047,~~708~~225.0028 5,~~028~~025.5940 0.00 Totals 21,~~009~~990,~~688~~401.5261 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-R 0.00 0.00 0.4900 0.00 0.00 1-A-1 0.00 0.00 ~~158~~154,~~929~~266.6611 0.00 3229,~~662~~599,~~964~~633.0682 1-A-2 0.00 0.00 7,~~384~~167.6192 0.00 1,~~517~~375,~~673~~336.0852 2-A-1 0.00 0.00 ~~749~~741,~~018~~705.7269 0.00 ~~158~~155,~~251~~642,~~470~~031.3541 2-A-2 0.00 0.00 34,~~787~~447.4984 0.00 7,~~349~~228,~~844~~651.8180 3-A-1 0.00 0.00 ~~122~~119,~~808~~629.3707 0.00 2524,~~161~~603,~~825~~275.5567 3-A-2 0.00 0.00 5,~~706~~558.5784 0.00 1,~~169~~143,~~201~~247.9565 4-A-1 0.00 0.00 ~~515~~511,~~129~~886.4093 0.00 ~~105~~104,~~521~~482,~~886~~853.8058 4-A-2 0.00 0.00 77,~~185~~191.7803 0.00 15,875,000.00 4-A-3 0.00 0.00 215,~~784~~799.7137 0.00 44,381,000.00 4-A-4 0.00 0.00 37,~~535~~385.3970 0.00 7,~~700~~651,~~207~~945.4950 B-1 0.00 0.00 49,~~239~~207.2498 0.00 10,~~256~~251,~~655~~867.4440 B-2 0.00 0.00 13,~~064~~056.5526 0.00 2,~~721~~720,~~377~~107.9252 B-3 0.00 0.00 9,~~042~~036.4773 0.00 1,~~883~~882,~~569~~690.4414 B-4 0.00 0.00 5,~~025~~022.2001 0.00 1,046,~~760~~272.7207 B-5 0.00 0.00 4,~~017~~014.2873 0.00 836,~~808~~418.7107 B-6 0.00 0.00 5,~~028~~025.5940 0.00 1,~~047~~046,~~468~~979.6466 Totals 0.00 0.00 21,~~009~~990,~~688~~401.5261 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-R 100.00 5.~~83764~~82778% ~~1000~~0.00000000 40.~~90000000~~00000000 0.00000000 1-A-1 32,670,000.00 5.~~83764~~84042% ~~1000~~970.~~00000000~~19369330 4.~~86469728~~72195011 0.00000000 1-A-2 1,518,000.00 5.~~83764~~84042% ~~1000~~970.~~00000000~~19369565 4.~~86469697~~72194993 0.00000000 2-A-1 159,073,000.00 5.~~65038~~65026% ~~1000~~990.~~00000000~~25760644 4.~~70864773~~66267494 0.00000000 2-A-2 7,388,000.00 5.~~65038~~65026% ~~1000~~990.~~00000000~~25760693 4.~~70864781~~66267461 0.00000000 3-A-1 25,179,000.00 5.~~85289~~83187% ~~1000~~977.~~00000000~~62350332 4.~~87741253~~75114460 0.00000000 3-A-2 1,170,000.00 5.~~85289~~83187% ~~1000~~977.~~00000000~~62350427 4.~~87741026~~75114530 0.00000000 4-A-1 105,948,000.00 5.~~83452~~83491% ~~1000~~993.~~00000000~~63800091 4.~~86209650~~83149215 0.00000000 4-A-2 15,875,000.00 5.~~83452~~83491% 1000.00000000 4.~~86209638~~86242709 0.00000000 4-A-3 44,381,000.00 5.~~83452~~83491% 1000.00000000 4.~~86209662~~86242694 0.00000000 4-A-4 7,720,000.00 5.~~83452~~83491% ~~1000~~995.~~00000000~~94449482 4.~~86209715~~84270725 0.00000000 B-1 10,259,000.00 5.~~75954~~75853% ~~1000~~999.~~00000000~~53918023 4.~~79961400~~79656692 0.00000000 B-2 2,722,000.00 5.~~75954~~75853% ~~1000~~999.~~00000000~~53918075 4.~~79961425~~79656870 0.00000000 B-3 1,884,000.00 5.~~75954~~75853% ~~1000~~999.~~00000000~~53918259 4.~~79961253~~79656582 0.00000000 B-4 1,047,000.00 5.~~75954~~75853% ~~1000~~999.~~00000000~~53917861 4.~~79961796~~79657116 0.00000000 B-5 837,000.00 5.~~75954~~75853% ~~1000~~999.~~00000000~~53917563 4.~~79961768~~79657109 0.00000000 B-6 1,047,708.00 5.~~75954~~75853% ~~1000~~999.~~00000000~~53926094 4.~~79961020~~79656546 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-R 0.00000000 0.00000000 40.~~90000000~~00000000 0.00000000 0.00000000 1-A-1 0.00000000 0.00000000 4.~~86469728~~72195011 0.00000000 ~~999~~906.~~78463606~~01878849 1-A-2 0.00000000 0.00000000 4.~~86469697~~72194993 0.00000000 ~~999~~906.~~78463768~~01878788 2-A-1 0.00000000 0.00000000 4.~~70864773~~66267494 0.00000000 ~~994~~978.~~83551797~~43148372 2-A-2 0.00000000 0.00000000 4.~~70864781~~66267461 0.00000000 ~~994~~978.~~83551841~~43148349 3-A-1 0.00000000 0.00000000 4.~~87741253~~75114460 0.00000000 ~~999~~977.~~31790579~~13474205 3-A-2 0.00000000 0.00000000 4.~~87741026~~75114530 0.00000000 ~~999~~977.~~31790598~~13474359 4-A-1 0.00000000 0.00000000 4.~~86209650~~83149215 0.00000000 ~~995~~986.~~97809114~~17107996 4-A-2 0.00000000 0.00000000 4.~~86209638~~86242709 0.00000000 1000.00000000 4-A-3 0.00000000 0.00000000 4.~~86209662~~86242694 0.00000000 1000.00000000 4-A-4 0.00000000 0.00000000 4.~~86209715~~84270725 0.00000000 ~~997~~991.~~43620337~~18465026 B-1 0.00000000 0.00000000 4.~~79961400~~79656692 0.00000000 999.~~77146311~~30474705 B-2 0.00000000 0.00000000 4.~~79961425~~79656870 0.00000000 999.~~77146216~~30474651 B-3 0.00000000 0.00000000 4.~~79961253~~79656582 0.00000000 999.~~77146497~~30474522 B-4 0.00000000 0.00000000 4.~~79961796~~79657116 0.00000000 999.~~77146132~~30474690 B-5 0.00000000 0.00000000 4.~~79961768~~79657109 0.00000000 999.~~77145759~~30474313 B-6 0.00000000 0.00000000 4.~~79961020~~79656546 0.00000000 999.~~77153940~~30482539 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All Classes are per $1,000 denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 37,~~417~~060,~~624~~501.0114 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 1929,~~854~~154.6497 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 37,~~437~~089,~~478~~656.6511 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 9291,~~697~~752.0978 Payment of Interest and Principal 36,~~344~~997,~~781~~903.5633 Total Withdrawals (Pool Distribution Amount) 37,~~437~~089,~~478~~656.6511 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 90,~~952~~024.4354 Trustee Fee - Wells Fargo Bank, N.A. 1,~~744~~728.6624 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 9291,~~697~~752.0978 *Servicer Payees include: BANK OF AMERICA (NY)

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~025195~~023955% Weighted Average Net Coupon 5.~~764535~~763502% Weighted Average Pass-Through Rate 5.~~759535~~758502% Weighted Average Remaining Term ~~359~~357 Beginning Scheduled Collateral Loan Count ~~645~~642 Number Of Loans Paid In Full 16 Ending Scheduled Collateral Loan Count ~~644~~636 Beginning Scheduled Collateral Balance ~~418~~414,~~718~~774,~~803~~812.5797 Ending Scheduled Collateral Balance ~~417~~409,~~383~~767,~~715~~311.3825 Ending Actual Collateral Balance at 31-~~Mar~~May-2006 ~~417~~409,~~451~~844,~~092~~014.2482 Monthly P&I Constant 2,~~198~~179,~~074~~222.3460 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 9597,~~689~~068.1243 Unscheduled Principal 14,~~239~~910,~~404~~433.0029

Group Level Collateral Statement Group Group One Group Two Collateral Description Mixed ARM 5 Year LIBOR Arm Weighted Average Coupon Rate 6.~~217636~~220420 5.~~905377~~905257 Weighted Average Net Rate 5.~~842636~~845420 5.~~655377~~655257 Pass-Through Rate 5.~~837636~~840420 5.~~650377~~650257 Weighted Average Remaining Term ~~359~~357 ~~359~~357 Record Date 0305/31/2006 0305/31/2006 Principal And Interest Constant ~~191~~186,~~750~~619.6615 ~~923~~916,~~889~~762.3403 Beginning Loan Count 5049 ~~283~~282 Loans Paid in Full 03 12 Ending Loan Count 5046 ~~282~~280 Beginning Scheduled Balance 3534,~~705~~686,~~709~~016.0607 ~~173~~172,~~850~~223,~~648~~077.6556 Ending Scheduled Balance 3532,~~697~~491,~~959~~706.4524 ~~172~~170,~~988~~251,~~058~~520.7761 Scheduled Principal 6,~~746~~817.4283 6869,~~344~~244.7214 Unscheduled Principal 12,~~003~~187,492.1900 ~~794~~1,~~245~~902,312.1681 Scheduled Interest ~~185~~179,~~004~~801.2432 ~~855~~847,~~544~~517.6289 Servicing Fees 1110,~~158~~839.0338 3635,~~218~~879.8981 Master Servicing Fees 0.00 0.00 Trustee Fee ~~148~~144.7753 ~~724~~717.3860 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 ~~173~~168,~~697~~817.4441 ~~818~~810,~~601~~920.3548 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Group Three Group Four Collateral Description 7 Year LIBOR Arm Mixed ARM Weighted Average Coupon Rate 6.~~107894~~086871 6.~~089515~~089911 Weighted Average Net Rate 5.~~857894~~836871 5.~~839515~~839912 Pass-Through Rate 5.~~852894~~831871 5.~~834515~~834911 Weighted Average Remaining Term ~~359~~357 ~~359~~357 Record Date 0305/31/2006 0305/31/2006 Principal And Interest Constant ~~152~~148,~~766~~966.8384 ~~929~~926,~~667~~874.5158 Beginning Loan Count 4342 269 Loans Paid in Full 0 01 Ending Loan Count 4342 ~~269~~268 Beginning Scheduled Balance 2726,~~518~~927,~~552~~871.0839 ~~181~~180,~~643~~937,~~898~~847.7195 Ending Scheduled Balance 2726,~~500~~914,~~039~~455.8390 ~~181~~180,~~197~~109,~~657~~628.3350 Scheduled Principal 12,~~699~~378.8311 78,~~898~~628.1535 Unscheduled Principal 51,~~812~~037.4238 ~~438~~819,~~343~~591.2310 Scheduled Interest ~~140~~136,~~067~~588.0073 ~~921~~918,~~769~~246.3623 Servicing Fees 5,~~733~~609.0397 37,~~842~~695.4838 Master Servicing Fees 0.00 0.00 Trustee Fee ~~114~~112.6620 ~~756~~753.8591 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 ~~134~~130,~~219~~866.3156 ~~883~~879,~~170~~796.0394 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~025194~~023955 Weighted Average Net Rate 5.~~764535~~763502 Pass-Through Rate 5.~~759535~~758502 Weighted Average Remaining Term ~~359~~357 Record Date 0305/31/2006 Principal And Interest Constant 2,~~198~~179,~~074~~222.3460 Beginning Loan Count ~~645~~642 Loans Paid in Full 16 Ending Loan Count ~~644~~636 Beginning Scheduled Balance ~~418~~414,~~718~~774,~~808~~812.5097 Ending Scheduled Balance ~~417~~409,~~383~~767,~~715~~311.3825 Scheduled Principal 9597,~~689~~068.1243 Unscheduled Principal 14,~~239~~910,~~404~~433.0029 Scheduled Interest 2,~~102~~082,~~385~~154.2217 Servicing Fees 90,~~952~~024.4354 Master Servicing Fees 0.00 Trustee Fee 1,~~744~~728.6624 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 21,~~009~~990,~~688~~401.1339 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00

Additional Reporting - Deal Level Trigger Event Reporting Two Times Test Trigger Result Pass Shifting Interest Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~000000~~941739% Shifting Interest Cumulative Loss Test Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Senior Step Down Test Trigger Result Pass 60 Day Delinquency Senior Step Down Condition Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~000000~~941739% Cumulative Losses Senior Step Down Condition Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000%

Additional Reporting - Group Level Miscellaneous Reporting Group One CPR% 054.~~033716~~244676% Senior Percentage 95.~~749674~~626382% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~250326~~373618% Subordinate Prepayment Percentage 0.000000% Group Two CPR% 512.~~348632~~483161% Senior Percentage 95.~~749428~~712650% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~250572~~287350% Subordinate Prepayment Percentage 0.000000% Group Three CPR% 0.~~253284~~046241% Senior Percentage 95.~~749951~~660743% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~250049~~339257% Subordinate Prepayment Percentage 0.000000% Group Four CPR% 25.~~857836~~302471% Senior Percentage 95.~~749982~~733786% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~250018~~266214% Subordinate Prepayment Percentage 0.000000%

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 76 0 0 0 76 45,~~038~~162,~~336~~212.4831 0.00 0.00 0.00 45,~~038~~162,~~336~~212.4831 60 Days 01 0 0 0 01 0502,564.00 0.00 0.00 0.00 0502,564.00 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 7 0 0 0 7 45,~~038~~664,~~336~~776.4831 0.00 0.00 0.00 45,~~038~~664,~~336~~776.4831 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 10.~~086957~~943396% 0.000000% 0.000000% 0.000000% 10.~~086957~~943396% 01.~~967380~~259555% 0.000000% 0.000000% 0.000000% 01.~~967380~~259555% 60 Days 0.~~000000~~157233% 0.000000% 0.000000% 0.000000% 0.~~000000~~157233% 0.~~000000~~122623% 0.000000% 0.000000% 0.000000% 0.~~000000~~122623% 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 1.~~086957~~100629% 0.000000% 0.000000% 0.000000% 1.~~086957~~100629% 01.~~967380~~382179% 0.000000% 0.000000% 0.000000% 01.~~967380~~382179%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1929,~~854~~154.6497

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group One No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Two 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 53 0 0 0 53 21,~~922~~067,~~086~~212.4831 0.00 0.00 0.00 21,~~922~~067,~~086~~212.4831 60 Days 01 0 0 0 01 0502,564.00 0.00 0.00 0.00 0502,564.00 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 54 0 0 0 54 21,~~922~~569,~~086~~776.4831 0.00 0.00 0.00 21,~~922~~569,~~086~~776.4831 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~773050~~071429% 0.000000% 0.000000% 0.000000% 1.~~773050~~071429% 10.~~688726~~626648% 0.000000% 0.000000% 0.000000% 10.~~688726~~626648% 60 Days 0.~~000000~~357143% 0.000000% 0.000000% 0.000000% 0.~~000000~~357143% 0.~~000000~~295097% 0.000000% 0.000000% 0.000000% 0.~~000000~~295097% 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 1.~~773050~~428571% 0.000000% 0.000000% 0.000000% 1.~~773050~~428571% 10.~~688726~~921745% 0.000000% 0.000000% 0.000000% 10.~~688726~~921745% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Three No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~524,250~~0.00 0.00 0.00 0.00 ~~524,250~~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 10 0 0 0 10 ~~524,250~~0.00 0.00 0.00 0.00 ~~524,250~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~325581~~000000% 0.000000% 0.000000% 0.000000% 20.~~325581~~000000% 10.~~905648~~000000% 0.000000% 0.000000% 0.000000% 10.~~905648~~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 20.~~325581~~000000% 0.000000% 0.000000% 0.000000% 20.~~325581~~000000% 10.~~905648~~000000% 0.000000% 0.000000% 0.000000% 10.~~905648~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Four No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 ~~592~~4,095,000.00 0.00 0.00 0.00 ~~592~~4,095,000.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 13 0 0 0 13 ~~592~~4,095,000.00 0.00 0.00 0.00 ~~592~~4,095,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~371747~~119403% 0.000000% 0.000000% 0.000000% 01.~~371747~~119403% 02.~~326706~~273528% 0.000000% 0.000000% 0.000000% 02.~~326706~~273528% 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 01.~~371747~~119403% 0.000000% 0.000000% 0.000000% 01.~~371747~~119403% 02.~~326706~~273528% 0.000000% 0.000000% 0.000000% 02.~~326706~~273528%

REO Detail - All Mortgage Loans in REO during Current Period

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

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

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

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

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

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

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group One 03 02,180,727.00 02,180,727.00 0 0.00 0.00 Group Two 12 ~~600~~1,464,000.00 ~~599~~1,~~954~~446,076.0784 0 0.00 0.00 Group Three 0 0.00 0.00 0 0.00 0.00 Group Four 01 0650,000.00 0650,000.00 0 0.00 0.00 Total 16 ~~600~~4,~~000~~294,727.00 ~~599~~4,~~954~~276,803.0784 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group One 0 0.00 0.00 0 0.00 0.00 16,~~003~~765.1900 Group Two 0 0.00 0.00 0 0.00 0.00 ~~194~~456,~~291~~235.0997 Group Three 0 0.00 0.00 0 0.00 0.00 51,~~812~~037.4238 Group Four 0 0.00 0.00 0 0.00 0.00 ~~438~~169,~~343~~591.2310 Total 0 0.00 0.00 0 0.00 0.00 ~~639~~633,~~449~~629.9345

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group ~~Two~~One ~~6619741546~~6199485084 TXIL 76.52 01-Mar-2006 596,348.00 596,348.00 Group One 6319798077 NC 80.00 01-Apr-2006 760,000.00 760,000.00 Group One 6442011463 OK 67.30 01-Mar-2006 ~~600~~824,379.00 824,379.00 Group Two 6533609126 CA 54.74 01-Mar-2006 999,000.00 ~~599~~981,~~954~~076.0784 Group Two 6771949176 CA 75.61 01-Mar-2006 465,000.00 465,000.00 Group Four 6760928199 FL 65.66 01-Mar-2006 650,000.00 650,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group ~~Two~~One ~~6619741546~~6199485084 Loan Paid in Full (1) 6.~~125~~875% 360 13 Group One 6319798077 Loan Paid in Full 0 6.625% 360 3 Group One 6442011463 Loan Paid in Full 0 5.875% 360 3 Group Two 6533609126 Loan Paid in Full 0 5.875% 360 3 Group Two 6771949176 Loan Paid in Full 0 6.625% 360 3 Group Four 6760928199 Loan Paid in Full 0 5.750% 360 3

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 01.~~296~~184% Current Month 313.~~496~~320% Current Month 12,~~660~~181.~~926~~341% 3 Month Average 0.~~000~~694% 3 Month Average 07.~~000~~935% 3 Month Average 01,848.~~000~~284% 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~~Jul-2005 N/A N/A ~~May~~Jul-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 ~~N/A~~3.496% N/A ~~Feb~~Apr-2006 ~~N/A~~1,660.926% N/A ~~Mar~~May-2006 ~~N/A~~6.989% N/A ~~Mar~~May-2006 ~~N/A~~1,702.584% N/A ~~Apr~~Jun-2006 313.~~496~~320% N/A ~~Apr~~Jun-2006 12,~~660~~181.~~926~~341% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group One SMM CPR PSA Current Month 06.~~003~~308% Current Month 054.~~034~~245% Current Month 169,040.~~858~~779% 3 Month Average 03.~~000~~042% 3 Month Average 027.~~000~~767% 3 Month Average 05,437.~~000~~730% 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~~Jul-2005 N/A N/A ~~May~~Jul-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 ~~N/A~~0.034% N/A ~~Feb~~Apr-2006 ~~N/A~~16.858% N/A ~~Mar~~May-2006 ~~N/A~~29.022% N/A ~~Mar~~May-2006 ~~N/A~~7,255.554% N/A ~~Apr~~Jun-2006 054.~~034~~245% N/A ~~Apr~~Jun-2006 169,040.~~858~~779% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group Two SMM CPR PSA Current Month 01.~~457~~105% Current Month 512.~~349~~483% Current Month 2,~~439~~014.~~225~~875% 3 Month Average 0.~~000~~655% 3 Month Average 07.~~000~~519% 3 Month Average 01,860.~~000~~347% 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~~Jul-2005 N/A N/A ~~May~~Jul-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 ~~N/A~~5.349% N/A ~~Feb~~Apr-2006 ~~N/A~~2,439.225% N/A ~~Mar~~May-2006 ~~N/A~~4.726% N/A ~~Mar~~May-2006 ~~N/A~~1,126.940% N/A ~~Apr~~Jun-2006 512.~~349~~483% N/A ~~Apr~~Jun-2006 2,~~439~~014.~~225~~875% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group Three SMM CPR PSA Current Month 0.~~021~~004% Current Month 0.~~253~~046% Current Month ~~114~~7.~~960~~449% 3 Month Average 0.~~000~~687% 3 Month Average 07.~~000~~388% 3 Month Average 01,773.~~000~~085% 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~~Jul-2005 N/A N/A ~~May~~Jul-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 ~~N/A~~0.253% N/A ~~Feb~~Apr-2006 ~~N/A~~114.960% N/A ~~Mar~~May-2006 ~~N/A~~21.865% N/A ~~Mar~~May-2006 ~~N/A~~5,196.846% N/A ~~Apr~~Jun-2006 0.~~253~~046% N/A ~~Apr~~Jun-2006 ~~114~~7.~~960~~449% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group Four SMM CPR PSA Current Month 0.~~241~~453% Current Month 25.~~858~~302% Current Month ~~1,410~~879.~~598~~915% 3 Month Average 0.~~000~~278% 3 Month Average 03.~~000~~271% 3 Month Average 0900.~~000~~219% 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~~Jul-2005 N/A N/A ~~May~~Jul-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jun~~Aug-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Jul~~Sep-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Aug~~Oct-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Sep~~Nov-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 ~~N/A~~2.858% N/A ~~Feb~~Apr-2006 ~~N/A~~1,410.598% N/A ~~Mar~~May-2006 ~~N/A~~1.651% N/A ~~Mar~~May-2006 ~~N/A~~410.144% N/A ~~Apr~~Jun-2006 25.~~858~~302% N/A ~~Apr~~Jun-2006 ~~1,410~~879.~~598~~915% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group One 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 ~~449~~448,~~016~~715.0089 0.~~108~~110 0 0.00 0.000 4.750 4.999 8 5,~~134~~127,~~927~~673.19 1.~~230~~251 0 0.00 0.000 5.000 5.249 15 8,~~943~~927,~~175~~295.1022 2.~~143~~179 1 654,500.00 12.~~833~~014 5.250 5.499 37 20,~~270~~246,~~036~~831.8158 4.~~856~~941 0 0.00 0.000 5.500 5.749 62 3736,~~194~~766,~~159~~918.8236 8.~~911~~973 1 612,000.00 1.~~714~~884 5.750 5.999 ~~165~~162 9996,~~407~~357,~~077~~986.1489 23.~~817~~515 1615 98,~~179~~335,~~391~~271.7492 25.~~714~~654 6.000 6.249 ~~149~~148 ~~102~~101,~~231~~026,~~970~~698.5474 24.~~494~~655 87 43,~~855~~857,~~107~~109.0109 1311.~~601~~871 6.250 6.499 129 87,~~589~~139,~~175~~763.1816 2021.~~985~~266 11 10,~~992~~986,~~437~~541.3316 3033.~~793~~813 6.500 6.749 5149 3534,~~650~~382,~~685~~682.5503 8.~~541~~391 87 5,~~999~~238,~~534~~413.1523 16.~~806~~122 6.750 6.999 1514 10,~~748~~144,~~218~~846.1560 2.~~575~~476 43 2,~~928~~331,~~739~~620.2284 87.~~204~~176 7.000 7.249 65 3,~~951~~387,~~060~~971.3532 0.~~947~~827 0 0.00 0.000 7.250 7.499 6 5,~~814~~809,~~213~~928.5527 1.~~393~~418 1 476,250.00 1.~~334~~466 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total ~~644~~636 ~~417~~409,~~383~~767,~~715~~311.3825 100.000 5046 3532,~~697~~491,~~959~~706.4524 100.000

Interest Rate Stratification (continued) Group Two Group Three 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 ~~449~~448,~~016~~715.0089 0.~~260~~264 0 0.00 0.000 4.750 4.999 8 5,~~134~~127,~~927~~673.19 23.~~968~~012 0 0.00 0.000 5.000 5.249 14 8,~~288~~272,~~675~~795.1022 4.~~791~~859 0 0.00 0.000 5.250 5.499 31 16,~~504~~487,~~556~~560.1819 9.~~541~~684 1 ~~722~~720,~~230~~589.1366 2.~~626~~677 5.500 5.749 48 28,~~960~~538,~~364~~758.5593 16.~~741~~763 3 2,011,~~814~~582.5357 7.~~316~~474 5.750 5.999 6968 3938,~~687~~172,~~422~~695.9758 22.~~942~~421 8 4,~~150~~146,~~023~~486.4306 15.~~091~~406 6.000 6.249 40 26,~~155~~142,~~568~~695.2815 15.~~120~~355 14 10,~~024~~013,~~176~~865.6178 3637.~~451~~206 6.250 6.499 35 20,~~487~~257,~~820~~452.4697 11.~~843~~899 10 6,~~623~~615,~~859~~685.9879 24.~~087~~580 6.500 6.749 1918 1312,~~495~~991,~~009~~299.1251 7.~~801~~631 5 2,~~540~~538,~~131~~544.2493 9.~~237~~432 6.750 6.999 8 5,~~744~~740,~~227~~024.9965 3.~~321~~371 1 ~~869~~867,~~250~~701.9411 3.~~161~~224 7.000 7.249 5 3,~~392~~387,~~507~~971.3832 1.~~961~~990 10 ~~558,552~~0.9700 20.~~031~~000 7.250 7.499 4 4,~~687~~683,~~963~~878.5501 2.~~710~~751 0 0.00 0.000 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total ~~282~~280 ~~172~~170,~~988~~251,~~058~~520.7761 100.000 4342 2726,~~500~~914,~~039~~455.8390 100.000

Interest Rate Stratification (continued) Group Four Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.500 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 5 3,~~043~~038,~~250~~681.5073 1.~~680~~687 5.500 5.749 10 5,~~609~~604,~~980~~576.7486 3.~~096~~112 5.750 5.999 7271 4645,~~390~~703,~~239~~533.0033 25.~~602~~375 6.000 6.249 87 61,~~197~~013,~~118~~028.6472 33.~~774~~875 6.250 6.499 73 49,~~485~~280,~~057~~083.4124 27.~~310~~361 6.500 6.749 19 13,~~616~~614,~~011~~424.0436 7.~~514~~559 6.750 6.999 2 1,~~206~~205,~~000~~500.00 0.~~666~~669 7.000 7.249 0 0.00 0.000 7.250 7.499 1 ~~650~~649,~~000~~800.0026 0.~~359~~361 >= 7.500 0 0.00 0.000 Total ~~269~~268 ~~181~~180,~~197~~109,~~657~~628.3350 100.000

Filing Compare · Banc of America Funding 2006-C Trust