10-D 1 mas06001_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 26, 2006 to June 26, 2006 Commission File Number of issuing entity: 333-124678-23 MASTR Second Lien Trust 2006-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-124678 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) UBS Real Estate Securities Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2195495 54-2195496 54-2195497 (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___ ____________ CE _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ P _____ _____ __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 June 26, 2006 a distribution was made to holders of MASTR Second Lien Trust 2006-1. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of MASTR Second Lien Trust 2006-1, relating to the June 26, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. MASTR Second Lien Trust 2006-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ John Sadowski John Sadowski, Vice President Date: July 3, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of MASTR Second Lien Trust 2006-1, relating to the June 26, 2006 distribution. EX-99.1 MASTR Second Lien Trust Mortgage Pass-Through Certificates Distribution Date: 6/26/2006 MASTR Second Lien Trust Mortgage Pass-Through Certificates Series 2006-1 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 57644DAR4 5.~~11938~~24125% ~~207~~196,~~490~~434,~~580~~559.0004 ~~885~~915,~~185~~166.9478 M-1 57644DAS2 5.~~35938~~48125% 30,044,000.00 ~~134~~146,~~181~~381.0104 M-2 57644DAT0 5.~~57938~~70125% 21,968,000.00 ~~102~~111,~~139~~328.8594 M-3 57644DAU7 5.~~65938~~78125% 6,623,000.00 3134,~~235~~034.0686 M-4 57644DAV5 6.~~40938~~53125% 6,300,000.00 3336,~~649~~575.2400 M-5 57644DAW3 6.~~55938~~68125% 5,977,000.00 3235,~~671~~496.1874 M-6 57644DAX1 7.~~45938~~58125% 5,169,000.00 3234,~~131~~833.2832 M-7 57644DAY9 7.50000% 6,300,000.00 39,375.00 M-8 57644DAZ6 7.50000% 5,492,000.00 34,325.00 CE 57644DBA0 0.00000% 89,~~313~~534,~~108~~595.4017 0.00 P 57644DBB8 0.00000% 100.00 7160,~~540~~798.0397 R 57644DBC6 0.00000% 0.00 0.00 Totals ~~303~~293,~~676~~842,~~788~~254.4021 1,~~396~~448,~~433~~315.5965

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A 119,~~056~~829,~~020~~281.9664 0.00 ~~196~~186,~~434~~605,~~559~~277.0440 1110,~~941~~744,~~206~~448.9042 0.00 M-1 0.00 0.00 30,044,000.00 ~~134~~146,~~181~~381.0104 0.00 M-2 0.00 0.00 21,968,000.00 ~~102~~111,~~139~~328.8594 0.00 M-3 0.00 0.00 6,623,000.00 3134,~~235~~034.0686 0.00 M-4 0.00 0.00 6,300,000.00 3336,~~649~~575.2400 0.00 M-5 0.00 0.00 5,977,000.00 3235,~~671~~496.1874 0.00 M-6 0.00 0.00 5,169,000.00 3234,~~131~~833.2832 0.00 M-7 0.00 0.00 6,300,000.00 39,375.00 0.00 M-8 0.00 0.00 5,492,000.00 34,325.00 0.00 CE 0.00 0.00 910,~~534~~717,~~595~~483.1796 0.00 0.00 P 0.00 0.00 100.00 7160,~~540~~798.0397 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 119,~~056~~829,~~020~~281.9664 0.00 ~~293~~285,~~842~~195,~~254~~861.2136 1211,~~452~~277,~~454~~597.5529 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A 229,369,000.00 ~~207~~196,~~490~~434,~~580~~559.0004 0.00 119,~~056~~829,~~020~~281.9664 0.00 0.00 M-2 21,968,000.00 21,968,000.00 0.00 0.00 0.00 0.00 M-3 6,623,000.00 6,623,000.00 0.00 0.00 0.00 0.00 M-4 6,300,000.00 6,300,000.00 0.00 0.00 0.00 0.00 M-5 5,977,000.00 5,977,000.00 0.00 0.00 0.00 0.00 M-6 5,169,000.00 5,169,000.00 0.00 0.00 0.00 0.00 M-7 6,300,000.00 6,300,000.00 0.00 0.00 0.00 0.00 M-8 5,492,000.00 5,492,000.00 0.00 0.00 0.00 0.00 CE 5,812,377.00 89,~~313~~534,~~108~~595.4017 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 293,010,477.00 ~~273~~263,~~632~~798,~~788~~254.4021 0.00 119,~~056~~829,~~020~~281.9664 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 119,~~056~~829,~~020~~281.9664 ~~196~~186,~~434~~605,~~559~~277.0440 0.~~85641285~~81355928 119,~~056~~829,~~020~~281.9664 M-2 0.00 21,968,000.00 1.00000000 0.00 M-3 0.00 6,623,000.00 1.00000000 0.00 M-4 0.00 6,300,000.00 1.00000000 0.00 M-5 0.00 5,977,000.00 1.00000000 0.00 M-6 0.00 5,169,000.00 1.00000000 0.00 M-7 0.00 6,300,000.00 1.00000000 0.00 M-8 0.00 5,492,000.00 1.00000000 0.00 CE 0.00 910,~~534~~717,~~595~~483.1796 1.~~64039517~~84390723 0.00 P 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 119,~~056~~829,~~020~~281.9664 ~~263~~255,~~798~~151,~~254~~861.2136 0.~~90030315~~87079433 119,~~056~~829,~~020~~281.9664

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A 229,369,000.00 ~~904~~856.~~61474742~~41285021 0.00000000 4842.~~20189720~~85357498 0.00000000 M-1 30,044,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 21,968,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 6,623,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 6,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 5,977,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 5,169,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 6,300,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 5,492,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 5,812,377.00 ~~1430~~1640.~~24246363~~39517223 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 4842.~~20189720~~85357498 ~~856~~813.~~41285021~~55927523 0.~~85641285~~81355928 4842.~~20189720~~85357498 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 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-6 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 CE 0.00000000 0.00000000 ~~1640~~1843.~~39517223~~90722763 1.~~64039517~~84390723 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 0405/25/06 - 0506/2425/06 3032 5.~~11938~~24125% ~~207~~196,~~490~~434,~~580~~559.0004 ~~885~~915,~~185~~166.9478 0.00 M-1 0405/25/06 - 0506/2425/06 3032 5.~~35938~~48125% 30,044,000.00 ~~134~~146,~~181~~381.0104 0.00 M-2 0405/25/06 - 0506/2425/06 3032 5.~~57938~~70125% 21,968,000.00 ~~102~~111,~~139~~328.8594 0.00 M-3 0405/25/06 - 0506/2425/06 3032 5.~~65938~~78125% 6,623,000.00 3134,~~235~~034.0686 0.00 M-4 0405/25/06 - 0506/2425/06 3032 6.~~40938~~53125% 6,300,000.00 3336,~~649~~575.2500 0.00 M-5 0405/25/06 - 0506/2425/06 3032 6.~~55938~~68125% 5,977,000.00 3235,~~671~~496.1874 0.00 M-6 0405/25/06 - 0506/2425/06 3032 7.~~45938~~58125% 5,169,000.00 3234,~~131~~833.2832 0.00 M-7 0405/01/06 - 0405/30/06 30 7.50000% 6,300,000.00 39,375.00 0.00 M-8 0405/01/06 - 0405/30/06 30 7.50000% 5,492,000.00 34,325.00 0.00 CE N/A N/A 0.00000% ~~303~~293,~~676~~842,~~788~~254.4021 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 1,~~324~~387,~~893~~516.5768 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 ~~885~~915,~~185~~166.9478 0.00 ~~196~~186,~~434~~605,~~559~~277.0440 M-1 0.00 0.00 ~~134~~146,~~181~~381.0104 0.00 30,044,000.00 M-2 0.00 0.00 ~~102~~111,~~139~~328.8594 0.00 21,968,000.00 M-3 0.00 0.00 3134,~~235~~034.0686 0.00 6,623,000.00 M-4 0.00 0.00 3336,~~649~~575.2400 0.00 6,300,000.00 M-5 0.00 0.00 3235,~~671~~496.1874 0.00 5,977,000.00 M-6 0.00 0.00 3234,~~131~~833.2832 0.00 5,169,000.00 M-7 0.00 0.00 39,375.00 0.00 6,300,000.00 M-8 0.00 0.00 34,325.00 0.00 5,492,000.00 CE 0.00 0.00 0.00 0.00 ~~293~~285,~~842~~195,~~254~~861.2136 P 0.00 0.00 7160,~~540~~798.0397 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~396~~448,~~433~~315.5965 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 229,369,000.00 5.~~11938~~24125% ~~904~~856.~~61474742~~41285021 3.~~85922221~~98993229 0.00000000 M-1 30,044,000.00 5.~~35938~~48125% 1000.00000000 4.~~46614998~~87222207 0.00000000 M-2 21,968,000.00 5.~~57938~~70125% 1000.00000000 45.~~64948334~~06777768 0.00000000 M-3 6,623,000.00 5.~~65938~~78125% 1000.00000000 45.~~71614978~~13888872 0.00000000 M-4 6,300,000.00 6.~~40938~~53125% 1000.00000000 5.~~34115079~~80555556 0.00000000 M-5 5,977,000.00 6.~~55938~~68125% 1000.00000000 5.~~46615024~~93888907 0.00000000 M-6 5,169,000.00 7.~~45938~~58125% 1000.00000000 6.~~21615013~~73888953 0.00000000 M-7 6,300,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 M-8 5,492,000.00 7.50000% 1000.00000000 6.25000000 0.00000000 CE 5,812,377.00 0.00000% ~~52246~~50554.~~57457698~~57590070 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 3.~~85922221~~98993229 0.00000000 ~~856~~813.~~41285021~~55927523 M-1 0.00000000 0.00000000 4.~~46614998~~87222207 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 45.~~64948334~~06777768 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 45.~~71614978~~13888872 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 5.~~34114921~~80555556 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 5.~~46615024~~93888907 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 6.~~21615013~~73888953 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 6.25000000 0.00000000 1000.00000000 CE 0.00000000 0.00000000 0.00000000 0.00000000 ~~50554~~49066.~~57590070~~99296346 P 0.00000000 0.00000000 ~~715400~~607989.~~30000000~~70000000 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 1110,~~913~~868,~~204~~885.0284 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~588~~356,~~558~~597.2633 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 7160,~~540~~798.0397 Swap/Cap Payments 12119,~~011~~871.0636 Total Deposits 1211,~~585~~406,~~313~~153.3750 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~132~~128,~~858~~556.8221 Payment of Interest and Principal 1211,~~452~~277,~~454~~597.5529 Total Withdrawals (Pool Distribution Amount) 1211,~~585~~406,~~313~~153.3750 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~126~~122,~~532~~434.1433 Credit Risk Manager Fee - Clayton Fixed Income ~~Services~~Svcs Inc 3,~~163~~060.3494 Master Servicing Fee - Wells Fargo Bank, N.A. 3,~~163~~060.3494 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~132~~128,~~858~~556.8221 *Servicer Payees include: CENLAR FSB; IRWIN UNION BANK & TRUST CO

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Net WAC Rate Carryover Reserve Acct 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Account- Bear Stearns 1,~~206~~273,~~306~~926.3298 1,~~194~~154,~~295~~055.2662 12119,~~011~~871.0636

COLLATERAL STATEMENT Collateral Description Fixed Weighted Average Gross Coupon 10.~~540278~~533433% Weighted Average Net Coupon 10.~~040278~~033432% Weighted Average Pass-Through Rate 10.~~015277~~008432% Weighted Average Remaining Term 256 Beginning Scheduled Collateral Loan Count 5,~~450~~291 Number Of Loans Paid In Full ~~159~~146 Ending Scheduled Collateral Loan Count 5,~~291~~145 Beginning Scheduled Collateral Balance ~~303~~293,~~676~~842,~~788~~254.4021 Ending Scheduled Collateral Balance ~~293~~285,~~842~~195,~~254~~861.2136 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~294~~285,~~064~~392,~~739~~258.4864 Monthly P&I Constant 2,~~851~~759,~~822~~507.6020 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 7160,~~540~~798.0397 Prepayment Penalty Paid Count 4745 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~184~~180,~~457~~200.7590 Unscheduled Principal 98,~~650~~466,~~076~~191.4495 Required Overcollateralized Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized Reduction Amount 0.00 Specified O/C Amount 19,867,850.36 Overcollateralized Amount 910,~~534~~717,~~595~~483.1796 Overcollateralized Deficiency Amount 109,~~333~~150,~~255~~366.1940 Base Overcollateralization Amount 0.00 Extra ~~Principal~~principal ~~Distribution~~distribution Amount 1,~~221~~182,~~486~~888.7779 Excess Cash Amount 1,~~221~~182,~~486~~888.7779

Additional Reporting - Deal Level Informational Reporting Credit Enhancement Percentage 3133.~~673843~~149622% Structural Reporting Net Monthly Excess Cashflow 1,~~221~~182,~~486~~888.7779 Extra Principal Distribution Amount 1,~~221~~182,~~486~~888.7779 Overcollateralization Amount 910,~~534~~717,~~595~~483.1796 Overcollateralization Deficiency 109,~~333~~150,~~255~~366.1940 Overcollateralization Target Release 0.00 Overcollateralization Target 19,867,850.36 Trigger Event Reporting Cumulative Loss Test Test Result Pass Threshold Value ~~N/A~~99.000000% Calculated Value 0.000000% Delinquency Test Test Result Pass Threshold Value 3.~~484123~~646458% Calculated Value 02.~~988883~~278367% Trigger Event Trigger Result Pass

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 47 0 0 47 60146,~~442~~471.8587 0.00 0.00 60146,~~442~~471.8587 30 Days ~~174~~166 20 0 0 ~~176~~166 98,~~372~~644,~~211~~298.2823 ~~123,589~~0.4500 0.00 0.00 98,~~495~~644,~~800~~298.7323 60 Days 5889 2 0 0 6091 34,~~530~~620,~~585~~956.0277 8799,~~435~~350.8117 0.00 0.00 34,~~618~~720,~~020~~306.8394 90 Days 5938 2 0 0 6140 32,~~227~~469,~~253~~063.4765 7087,~~013~~435.5781 0.00 0.00 32,~~297~~556,~~267~~499.0446 120 Days 2442 23 0 0 2645 12,~~335~~298,~~623~~415.2235 ~~128~~179,~~462~~082.9123 0.00 0.00 12,~~464~~477,~~086~~497.1358 150 Days 121 02 0 0 123 61,~~969~~186,114.5731 0128,462.0091 0.00 0.00 61,~~969~~314,577.5722 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals ~~316~~356 1216 0 0 ~~328~~372 1719,~~472~~218,~~642~~848.5631 ~~469~~640,~~944~~802.5999 0.00 0.00 1719,~~942~~859,~~587~~651.1530 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.~~075600~~136054% 0.000000% 0.000000% 0.~~075600~~136054% 0.~~020554~~051323% 0.000000% 0.000000% 0.~~020554~~051323% 30 Days 3.~~288603~~226433% 0.~~037800~~000000% 0.000000% 0.000000% 3.~~326403~~226433% 3.~~187125~~028918% 0.~~042028~~000000% 0.000000% 0.000000% 3.~~229153~~028918% 60 Days 1.~~096201~~729835% 0.~~037800~~038873% 0.000000% 0.000000% 1.~~134001~~768707% 1.~~200615~~619160% 0.~~029734~~034812% 0.000000% 0.000000% 1.~~230348~~653972% 90 Days 10.~~115101~~738581% 0.~~037800~~038873% 0.000000% 0.000000% 10.~~152901~~777454% 10.~~097464~~865147% 0.~~023809~~030637% 0.000000% 0.000000% 10.~~121272~~895784% 120 Days 0.~~453600~~816327% 0.~~037800~~058309% 0.000000% 0.000000% 0.~~491400~~874636% 0.~~454194~~805353% 0.~~043685~~062750% 0.000000% 0.000000% 0.~~497879~~868103% 150 Days 0.~~018900~~408163% 0.~~000000~~038873% 0.000000% 0.000000% 0.~~018900~~447036% 0.~~002370~~415608% 0.~~000000~~045013% 0.000000% 0.000000% 0.~~002370~~460621% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 56.~~972406~~919339% 0.~~226800~~310982% 0.000000% 0.000000% 67.~~199206~~230321% 56.~~941767~~734187% 0.~~159810~~224534% 0.000000% 0.000000% 6.~~101577~~958721%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~588~~356,~~558~~597.2633

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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~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 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~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 124 ~~Jun~~Jul-05 0.000% Original Principal Balance ~~471~~171,~~814~~550.00 ~~Jul~~Aug-05 0.000% Current Actual Balance ~~469~~170,~~944~~665.5990 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 1216 ~~Nov~~Dec-05 0.000% Original Principal Balance ~~471~~643,~~814~~364.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance ~~469~~640,~~944~~802.5999 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.~~000~~160% ~~May~~Jun-06 0.~~160~~225% *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 Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Summary 0509026945 May-2006 16-Oct-2005 OH 20.00 17,560.00 Summary 0509194446 May-2006 01-Nov-2005 RI 20.00 63,000.00 Summary 0509220599 May-2006 01-Nov-2005 CA 15.00 76,200.00 Summary 0509232480 May-2006 30-Oct-2005 OH 20.00 25,413.00 Summary 1000263861 May-2006 01-Sep-2005 CA 20.00 94,000.00 Summary 5000167685 Jun-2006 01-Oct-2005 GA 20.00 109,200.00 Summary 5000167790 Jun-2006 01-Oct-2005 WI 20.00 32,000.00 Summary 5000171907 May-2006 01-Oct-2005 MI 5.00 13,300.00 Summary 6000160146 May-2006 01-Jul-2005 GA 5.00 7,250.00 Summary 6000162096 May-2006 01-Aug-2005 TN 5.00 5,250.00 Summary 6000162980 Jun-2006 01-Aug-2005 GA 5.00 16,750.00 Summary 6000177358 May-2006 01-Oct-2005 GA 10.00 11,400.00 Summary 6000178334 May-2006 01-Oct-2005 GA 20.00 40,841.00 Summary 8000054183 May-2006 01-Sep-2005 CT 19.95 34,600.00 Summary 8000055049 Jun-2006 01-Oct-2005 CT 5.00 13,600.00 Summary 8000057787 May-2006 01-Oct-2005 MA 20.00 83,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Summary 0509026945 17,~~155~~446.1074 16-~~Apr~~Jun-2006 0(1) 9.999% ~~277~~135.1874 Summary 0509194446 62,954.76 01-Dec-2005 34 10.990% 12,~~649~~198.1748 Summary 0509220599 76,133.79 01-Jan-2006 23 11.990% 2,~~185~~913.6576 Summary 0509232480 25,~~363~~354.0241 28-~~Mar~~Apr-2006 0 11.499% 464.8772 Summary 1000263861 93,898.29 01-Nov-2005 45 10.990% 23,~~458~~277.8077 Summary 5000167685 109,068.66 01-Dec-2005 4 10.500% 3,630.11 Summary 5000167790 31,916.91 01-Apr-2006 0 10.990% 557.92 Summary 5000171907 12,~~882~~820.7068 01-~~Apr~~May-2006 0 11.990% ~~247~~246.2911 Summary 6000160146 7,058.81 01-Dec-2005 34 12.250% ~~204~~271.4188 Summary 6000162096 5,042.03 01-Apr-2006 0 12.500% ~~101~~100.0860 Summary 6000162980 16,513.61 01-Feb-2006 2 12.250% 644.70 Summary 6000177358 11,302.02 01-Jan-2006 23 11.400% ~~306~~408.6033 Summary 6000178334 40,~~752~~724.8938 01-~~Feb~~Apr-2006 10 11.400% ~~1,110~~739.6888 Summary 8000054183 34,564.62 01-Nov-2005 45 11.250% ~~927~~1,236.6159 Summary 8000055049 13,166.72 01-Apr-2006 0 11.750% 246.26 Summary 8000057787 82,836.56 01-Feb-2006 12 10.625% 2,~~095~~794.9402

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. ~~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 0.000% N/A Mar-2006 0.000% 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 Jun-2006 0.000% N/A 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. ~~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 0.000% N/A Mar-2006 0.000% 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 Jun-2006 0.000% N/A 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 Total ~~159~~146 98,~~692~~672,~~825~~645.00 98,~~604~~436,~~544~~601.6645 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 5036,~~903~~141.4434

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~0000002402~~0000000293 AZMA 1415.9900 01-~~Jan~~Sep-~~2006~~2005 8753,~~700~~250.00 8753,~~575~~090.4955 Summary ~~0000013398~~0000510535 AZFL 249.4397 01-~~Dec~~Nov-2005 7425,~~500~~900.00 7425,~~281~~703.5442 Summary ~~0000013472~~0000669068 AZNY 1015.0091 01-~~Nov~~Jan-2005 21140,000.00 20135,~~965~~734.29 Summary ~~0000086283~~0000764333 FLNV 2014.0040 01-~~Jul~~May-2005 5935,~~600~~000.00 5934,~~164~~827.4235 Summary ~~0000859770~~0000784501 CA 2530.00 01-~~Oct~~Aug-2005 ~~274~~196,~~600~~650.00 ~~273~~195,~~449~~999.5101 Summary ~~0000864000~~0000800394 AZ 2515.00 01-~~Aug~~Oct-2005 4315,~~750~~000.00 4314,~~619~~974.1125 Summary ~~0000868873~~0000801527 CANV 30.00 01-~~Sep~~Oct-2005 3683,~~600~~435.00 3683,~~423~~223.8530 Summary ~~0000884027~~0000825885 MDVA 2010.00 01-~~Aug~~Jul-2005 30200,~~400~~000.00 30198,~~301~~562.2746 Summary ~~0000884657~~0000879356 MDCA 1523.0070 01-Sep-2005 39200,~~975~~000.00 39199,~~453~~057.4504 Summary ~~0000885483~~0000880005 RIAZ 2520.00 01-Sep-2005 8147,~~250~~780.00 8047,~~940~~266.9801 Summary ~~0000887325~~0000888173 NCNV 2030.00 01-~~Aug~~Sep-2005 7273,~~800~~200.00 7264,~~501~~864.1640 Summary ~~0000894362~~0000895612 MINC 2015.00 01-Aug-2005 2637,~~600~~500.00 2637,~~495~~360.6719 Summary ~~0000899878~~0000897203 CA 2032.0027 01-~~Oct~~Sep-2005 74171,~~000~~351.00 73170,~~842~~531.8838 Summary ~~0000899957~~0000898642 RIFL 1510.00 01-Aug-2005 4232,300.00 4232,~~189~~131.5974 Summary ~~0000900468~~0000901420 CAAZ 919.7497 01-Sep-2005 7563,000.00 7462,~~666~~820.0847 Summary ~~0000901174~~0000908312 IAME 2915.9900 01-Sep-2005 2628,~~900~~500.00 2628,~~833~~364.5534 Summary ~~0000901309~~0000909323 CAAZ 2016.00 01-~~Aug~~Sep-2005 7928,~~795~~640.00 7928,~~556~~460.1594 Summary ~~0000901874~~0000909403 RICA 20.00 01-~~Sep~~Aug-2005 6199,000.00 6098,~~810~~497.8273 Summary ~~0000904900~~0000909896 FLAZ 15.00 01-Sep-2005 24,~~620~~750.00 2324,~~807~~673.1789 Summary ~~0000905070~~0000911149 VACA 2030.00 01-~~Aug~~Oct-2005 40127,~~240~~604.00 40127,~~060~~118.4158 Summary ~~0000905963~~0000911866 AZCA 2415.9900 01-~~Sep~~Aug-2005 ~~108~~64,~~200~~335.00 ~~108~~63,~~038~~972.8384 Summary ~~0000906092~~0000914475 IDWA 1920.9600 01-Sep-2005 47135,~~400.00 47,229.05 Summary 0000906174 CA 24.39 01-Oct-2005 200,~~000.00 ~~199~~134,~~471~~537.2018 Summary ~~0000906979~~0000915671 AZCT 20.00 01-Sep-2005 5768,000.00 5667,~~805~~726.1420 Summary ~~0000907146~~0000916032 MD 1015.00 01-Sep-2005 3710,~~000~~800.00 3610,~~866~~783.5084 Summary ~~0000909438~~0000916310 SCMD 20.00 01-~~Aug~~Sep-2005 23169,800.00 23169,~~600~~414.7639 Summary ~~0000910213~~0000917964 AZ 2010.00 01-Aug-2005 5235,~~520~~000.00 5234,~~344~~912.7507 Summary ~~0000910334~~0000918051 AZUT 2021.0060 01-~~Aug~~Sep-2005 4199,~~000~~450.00 4099,~~834~~090.9418 Summary ~~0000910888~~0000923192 AZNV 2915.9900 01-Sep-2005 7012,~~050~~675.00 6912,~~915~~641.3704 Summary ~~0000912239~~0000923514 VACA 3015.00 01-Sep-2005 55195,~~350~~000.00 55194,~~160~~244.8098 Summary ~~0000913398~~0000924987 TXOR 1020.00 01-Sep-2005 1261,~~200~~800.00 661,~~151~~581.0656 Summary ~~0000913533~~0000925017 FL 1930.9400 01-Sep-2005 3266,300.00 3265,~~170~~799.5199 Summary ~~0000913823~~0000926264 NJIL ~~15.18 01-Sep-2005~~ 25~~,050~~.00 ~~24,724.~~01 ~~Summary 0000914125 AZ 30.00 01~~-~~Aug~~Sep-2005 4546,~~600~~000.00 45,~~459~~826.7658 Summary ~~0000918326~~0000939101 CASC 2515.00 01-~~Sep~~Oct-2005 9925,~~750~~626.00 9925,~~389~~042.5171 Summary ~~0000919584~~0000939269 CA 2018.0064 01-~~Sep~~Oct-2005 7355,000.00 7254,~~736~~687.6894 Summary ~~0000923202~~0000940869 AZWA 3025.00 01-~~Sep-2005 69,150.00 68,954.29 Summary 0000927191 FL 15.00 01-~~Oct-2005 37172,500.00 37171,~~398~~998.0823 Summary ~~0000929212~~0000943830 ILSC 3025.00 01-Oct-2005 75,000.00 74,~~812~~900.2542 Summary ~~0000934358~~0000946156 CA 20.00 01-~~Sep-2005 70,800.00 70,129.85 Summary 0000946313 CA 29.63 01-~~Oct-2005 ~~200~~49,~~000~~300.00 ~~199~~49,~~147~~160.8143 Summary ~~0000954037~~0000948925 FLMI ~~19.99 01-Oct-2005 53,700.00 53,618.58 Summary 0000954091 WA~~ 30.00 01-Oct-2005 ~~178~~28,~~500~~800.00 ~~177~~28,~~832~~713.2694 Summary ~~0000955765~~0000951089 NVFL 1524.0073 01-Oct-2005 6022,~~000~~750.00 5922,~~845~~701.6511 Summary ~~0000955961~~0000954244 CAFL 20.00 01-Oct-2005 6330,~~000~~127.00 6230,~~837~~015.9744 Summary ~~0000957825~~0000954702 CAUT 14.99 01-Oct-2005 6729,~~750~~100.00 6729,~~575~~024.6818 Summary ~~0000959000~~0000958811 CAPA ~~20.00 01-Oct-2005 155,800.00 155,375.94 Summary 0000960839 CA~~ 9.0290 01-Oct-2005 4113,~~600~~390.00 4113,~~398~~355.5108 Summary ~~0000960949~~0000960898 CADC 3020.00 01-Oct-2005 5475,~~600~~580.00 5475,~~467~~268.0083 Summary ~~0000960984~~0000965428 MDMI 15.00 01-Oct-2005 4911,~~500~~250.00 4911,~~372~~221.6353 Summary ~~0000961258~~0000969924 ORWA 1527.0020 01-Oct-2005 3985,000.00 3884,~~950~~659.1815 Summary ~~0000961622~~0000971753 ILMA 1715.00 01-Oct-2005 29,~~750~~250.00 29,~~655~~085.0321 Summary ~~0000961628~~0000974998 NHFL 1014.0058 01-Oct-2005 43200,000.00 42199,~~892~~545.2952 Summary ~~0000962226~~0000975044 UTCO 2530.00 01-Oct-2005 1874,~~750.00 18,711.30 Summary 0000962528 AZ 30.81 01-Oct-2005 385,~~100.00 ~~383~~73,~~372~~786.3425 Summary ~~0000965163~~0000976953 CORI 15.00 01-Oct-2005 5945,~~985~~000.00 5944,~~864~~876.3503 Summary ~~0000965629~~0000NJ0951 VANY 3020.00 01-~~Oct~~Feb-~~2005~~2006 ~~148~~104,~~500~~000.00 ~~148~~103,~~107~~843.3898 Summary ~~0000968264~~0005090032 CAFL 2015.00 01-~~Oct~~Dec-2005 ~~100~~51,~~000~~750.00 9951,~~680~~613.8658 Summary ~~0000976025~~000R058012 MOWA 2520.00 01-Oct-2005 2569,000.00 2468,~~797~~708.9539 Summary ~~0000976447~~000R058290 CA 2515.00 01-~~Oct~~Dec-2005 9743,~~500~~350.00 9743,~~249~~247.1545 Summary ~~0000976711~~000R058377 AZOR 2515.00 01-~~Oct~~Nov-2005 4835,~~750~~361.00 4835,~~621~~253.0995 Summary ~~0000979830~~0150006886 AZNJ 2520.0100 01-~~Oct~~Sep-2005 4291,000.00 4190,~~944~~370.7771 Summary ~~0000980387~~0406993111 VA 1914.9783 01-~~Oct~~Jul-2005 99133,~~863~~500.00 99132,~~560~~466.8851 Summary ~~0000981652~~0507212901 FLCA 20.00 01-~~Oct~~Nov-2005 5845,~~180~~000.00 5744,~~962~~867.3139 Summary ~~0000982636~~0508120991 COIL 2520.00 01-~~Oct~~Nov-2005 4953,~~500~~000.00 4952,~~372~~802.6328 Summary ~~0000988753~~0508257824 ILAZ 20.00 01-Oct-2005 ~~119~~59,000.00 ~~118~~58,~~658~~803.7611 Summary ~~0000SI4429~~0508268738 MNAZ 2618.8249 01-~~Jan~~Nov-~~2006 295,000.00 294,674.20 Summary 0005002657 CA 15.00 01-Dec-~~2005 4849,~~000~~730.00 4749,~~873~~514.3340 Summary ~~000R058038~~0508290959 CAIL 1520.00 01-~~Oct~~Nov-2005 42,~~600~~000.00 4241,~~484~~836.2464 Summary ~~0150006827~~0509015310 NJ 20.00 0119-~~Sep~~Oct-2005 4433,000.00 4332,~~308~~557.6370 Summary ~~0502245884~~0509081460 LAGA 3015.2200 01-~~May~~Nov-2005 53,~~800~~250.00 53,~~084~~148.4855 Summary ~~0506023771~~0509124980 CTWA 1520.00 01-~~Sep~~Nov-2005 3760,~~500~~000.00 3758,~~034~~798.5509 Summary ~~0506215906~~0509126024 CA 2015.00 01-~~Aug~~Nov-2005 ~~116~~51,000.00 ~~115~~50,~~408~~846.5714 Summary ~~0506308523~~0509162834 MAVA 20.00 01-~~Sep~~Nov-2005 2264,000.00 2163,~~910~~806.7210 Summary ~~0507270245~~0509220110 NJGA 2015.00 ~~29-Oct-2005 60,000.00 59,770.31 Summary 0508152414 CA 12.15~~ 01-Nov-2005 ~~100~~33,000.00 9932,~~414~~921.8858 Summary ~~0508233967~~0509232859 CA 20.00 01-Nov-2005 47106,~~400~~270.00 47105,~~214~~939.1963 Summary ~~0508244680~~0905100633 OHAZ 20.00 ~~06-Oct-2005 25,960.00 25,842.20 Summary 0508244790 IL 20.00~~ 01-~~Nov~~Dec-2005 32160,000.00 ~~31,897~~0.5700 Summary ~~0508312975~~0905110801 GATN 2015.00 01-~~Oct~~Feb-~~2005~~2006 1485,~~700~~900.00 1485,~~656~~721.6063 Summary ~~0508313550~~0905120594 WAAZ 2819.8699 01-~~Nov~~Feb-~~2005~~2006 4355,~~435~~250.00 4355,~~296~~173.7471 Summary ~~0509026089~~0905121030 KYAZ 217.4251 01-~~Nov~~Mar-~~2005~~2006 1531,~~100~~000.00 1530,~~061~~966.2284 Summary ~~0509079603~~1000001732 ILUT 2010.00 01-~~Nov~~Oct-2005 6412,000.00 6311,~~796~~420.3168 Summary ~~0509082162~~1000001768 NCCA 205.00 01-~~Nov~~Oct-2005 275,~~000~~500.00 265,~~922~~258.8944 Summary ~~0509094529~~1000254048 HIAZ 20.00 01-~~Nov~~Aug-2005 46,000.00 45,~~807~~830.7724 Summary ~~0509231647~~1000256858 UTCA 20.00 01-~~Nov~~Aug-2005 3482,~~500~~000.00 3481,~~338~~632.6082 Summary ~~0509263069~~1000262928 MDCA 205.00 01-~~Nov~~Oct-2005 ~~114~~17,~~639~~250.00 ~~114~~16,~~389~~919.0504 Summary ~~0905070530~~1000262947 AZ 1520.00 01-~~Oct~~Sep-2005 4530,~~750.00 45,549.94 Summary 0905080971 AZ 32.78 01-Dec-2005 118,~~000.00 ~~117~~29,~~828~~861.9291 Summary ~~0905100109~~1000263659 AZVA 1020.00 01-~~Dec~~Oct-2005 2848,~~887~~800.00 2848,~~814~~641.7283 Summary ~~0905120191~~1000264526 ~~AZ 13.65 01-Feb-2006 15,000.00 14,983.95 Summary 1000252471~~ CA 20.00 01-~~Aug~~Sep-2005 7670,000.00 7569,~~708~~603.3059 Summary ~~1000256974~~1000264794 CA 20.00 01-~~Aug~~Oct-2005 ~~125~~91,000.00 ~~124~~90,~~455~~635.1672 Summary ~~1000257383~~1000264853 CAGA 20.00 01-~~Aug~~Sep-2005 4026,~~500~~800.00 4026,~~334~~630.0937 Summary ~~1000261635~~1000265030 CA 1520.00 01-Sep-2005 72105,000.00 71104,~~711~~464.2138 Summary ~~1000263928~~1000265098 FLVA 205.00 01-~~Oct~~Sep-2005 557,~~800~~997.00 557,~~635~~612.2165 Summary ~~1000266365~~1000265631 CA 205.00 01-Oct-2005 ~~115~~21,500.00 ~~115~~20,~~007~~623.7889 Summary ~~1000266952~~1000265814 CA 20.00 01-Oct-2005 66157,~~000~~146.00 65156,~~672~~264.0249 Summary ~~1000267042~~1000266163 ILCA 5.00 01-Oct-2005 815,~~100~~000.00 713,~~804~~259.4408 Summary ~~1000267307~~1000266629 AZFL 205.00 01-Oct-2005 5314,~~000~~750.00 5214,~~847~~142.9759 Summary ~~1000268026~~1000266974 CAUT 5.00 01-Oct-2005 315,000.00 304,~~922~~805.3532 Summary ~~1000268514~~1000267037 CA 20.00 01-Oct-2005 9957,000.00 9856,~~564~~764.2880 Summary ~~1000268549~~1000267944 CA 20.00 01-Oct-2005 3470,000.00 3369,~~845~~700.6890 Summary ~~1000268887~~1000269336 CA 520.00 01-Oct-2005 1467,~~450~~688.00 1367,~~899~~480.5405 Summary ~~1000269108~~1000270743 CAFL 20.00 01-Oct-2005 5751,000.00 5650,~~728~~839.0104 Summary ~~1000269904~~1000271098 CA 2015.00 01-Oct-2005 7157,~~600~~750.00 7157,~~338~~438.4823 Summary ~~1000270756~~1000271796 MDOR 205.00 01-Oct-2005 2315,~~200~~445.00 2215,~~661~~192.4491 Summary ~~1000270896~~1000274274 VAMD 20.00 01-Oct-2005 5643,000.00 5542,~~825~~693.9771 Summary ~~1000272863~~1592800210 PANJ 2010.00 01-~~Oct~~Mar-~~2005~~2006 2417,000.00 2316,~~616~~980.3426 Summary ~~1000273177~~3505092704 AZCA 2011.0069 01-~~Oct~~Dec-2005 4297,~~510~~000.00 4296,~~400~~825.8460 Summary ~~1133006389~~5000157854 CTMA 1713.5911 01-Aug-2005 5159,000.00 652,~~319~~800.7545 Summary ~~13YY507039~~5000162111 RINJ 155.00 01-~~Sep~~Oct-2005 376,~~500~~000.00 375,~~423~~301.7179 Summary ~~5000163187~~5000163983 NYMA 20.00 01-Sep-2005 3929,~~600~~800.00 3929,~~418~~648.6705 Summary ~~5000165499~~5000167170 ILMI 57.0069 01-Oct-2005 ~~13,200.00 11,828.60 Summary 5000166073 CO~~ 20~~.00 01-Sep-2005 69~~,~~616~~000.00 6914,~~216~~350.8459 Summary ~~5000167447~~5000167536 OHIL 205.00 01-~~Sep~~Oct-2005 6618,~~000~~750.00 6518,~~779~~383.7593 Summary ~~5000168782~~5000169250 ILMN 105.00 01-Oct-2005 4710,200.00 479,~~064~~773.5703 Summary ~~5000170142~~5000170807 MOVA 510.00 01-Oct-2005 873,~~995~~500.00 873,~~657~~181.1913 Summary ~~5000170495~~5000172131 GAIL 1920.8800 01-Oct-2005 3293,~~000~~265.00 3192,~~876~~660.4034 Summary ~~5000170915~~5000172366 IL 20.00 01-Oct-2005 3335,~~000~~800.00 3235,~~850~~677.8945 Summary ~~6000000569~~5000172902 FLMI 205.00 01-Oct-2005 575,~~852~~500.00 574,~~604~~860.1302 Summary ~~6000162341~~5000173161 FLWI 2015.00 01-~~Aug~~Oct-2005 2635,~~759~~100.00 2634,~~662~~969.1292 Summary ~~6000168797~~6000151303 NJMA 5.00 01-~~Sep~~Jun-2005 2016,~~750~~450.00 1916,~~916~~005.5629 Summary ~~6000169488~~6000161589 GAFL 205.00 01-~~Sep~~Aug-2005 345,~~400~~000.00 344,~~288~~742.4428 Summary ~~6000170241~~6000168309 GAMD 1915.6000 01-Oct-2005 2933,~~400~~000.00 2932,~~315~~873.1763 Summary ~~6000171334~~6000169697 NYFL 20.00 01-~~Oct~~Sep-2005 ~~135~~59,000.00 ~~134~~58,~~478~~664.7688 Summary ~~6000171760~~6000172718 VAFL 10.00 01-Oct-2005 1316,~~900~~996.00 1316,~~623~~654.4055 Summary ~~6000172691~~6000172905 VAFL 205.00 01-Sep-2005 376,~~600~~750.00 376,~~481~~452.3202 Summary ~~6000173380~~6000172979 RIVA 20.00 01-Oct-2005 5190,~~300~~000.00 5189,~~161~~627.1347 Summary ~~6000174218~~6000173423 FLGA 105.00 01-Oct-2005 757,~~000~~224.00 ~~74,796~~0.2000 Summary ~~6000174775~~6000173745 FLMD 205.00 01-Oct-2005 567,~~000~~500.00 556,~~795~~628.8530 Summary ~~6000175056~~6000174672 MDMA 205.00 01-Oct-2005 4919,~~980~~800.00 4917,~~798~~568.9429 Summary ~~6000175339~~6000174806 NJFL 205.00 01-Oct-2005 539,~~980~~150.00 538,~~820~~774.6220 Summary ~~6000175776~~6000174869 MANC 15.00 01-Oct-2005 3117,~~500~~550.00 3117,~~343~~197.6662 Summary ~~6000176070~~6000175619 FLMD 520.00 01-Oct-2005 951,~~033~~200.00 851,~~711~~043.5659 Summary ~~6000176164~~6000175998 MDFL 20.00 01-Oct-2005 9132,~~311~~000.00 9031,~~911~~875.7201 Summary ~~6000176723~~6000176018 VAMD 515.00 01-Oct-2005 770,~~400~~925.00 769,~~137~~654.0967 Summary ~~7000150963~~6000176715 FLMD 20.00 01-~~Aug~~Oct-2005 5167,000.00 5066,~~815~~795.4733 Summary ~~7000152396~~6000177132 VANJ 20.00 01-~~Sep~~Oct-2005 20148,000.00 19147,~~701~~535.6855 Summary ~~7000153505~~7000147552 CANY 20.00 01-Aug-2005 95122,000.00 94121,~~563~~364.5653 Summary ~~7000153802~~7000149035 WADC 205.00 01-Aug-2005 337,~~950~~580.00 337,~~810~~203.7469 Summary ~~7000155665~~7000151192 CAMA 20.00 01-Aug-2005 3486,000.00 3385,~~834~~627.5640 Summary ~~7000156476~~7000157405 FLCA 2010.00 01-Sep-2005 8027,~~000~~500.00 7927,~~604~~331.9218 Summary ~~7000159431~~7000158841 NYMO 205.00 01-Oct-2005 ~~148~~13,~~000~~750.00 ~~147~~12,~~428~~934.6146 Summary ~~7000160437~~7000160540 CAMA 720.4600 01-Oct-2005 5361,000.00 5260,~~787~~648.7881 Summary ~~7000161114~~7000160711 CAWA 5.00 01-Oct-2005 2114,~~540~~175.00 2113,~~182~~605.4060 Summary ~~7000162118~~7000161598 HI 203.0086 01-Oct-2005 4038,~~650~~000.00 4036,~~470~~905.8001 Summary ~~7000162687~~7000162361 MDIL 520.00 01-Oct-2005 1246,~~500~~000.00 1245,~~047~~639.9327 Summary ~~7000162858~~7000163761 MD 20.00 01-Oct-2005 ~~143~~51,~~600~~000.00 ~~143~~50,~~045~~699.5714 Summary ~~7000163547~~7000163965 CA 20.00 01-Oct-2005 7897,~~000~~800.00 7797,~~771~~473.1562 Summary ~~7000164066~~7000164678 NYCA 1020.00 01-Oct-2005 27106,~~550~~000.00 27105,~~460~~577.1114 Summary ~~8000050030~~8000051647 MACT 205.00 01-~~Aug~~Sep-2005 558,~~000~~700.00 548,~~747~~298.3081 Summary ~~8000051680~~8000056287 NJ 517.0030 01-~~Sep~~Oct-2005 1177,~~800~~000.00 1176,~~332~~731.5442 Summary ~~8000052159~~8000057895 NJMA 420.5300 01-~~Aug~~Oct-2005 5111,~~800~~000.00 5110,~~543~~512.3520 Summary ~~8000052316~~8000057928 CTNY 20.00 01-Oct-2005 21120,~~200~~000.00 20119,~~974~~623.4536 Summary ~~8000053560~~8000058910 PAMD 20.00 01-~~Sep~~Oct-2005 6621,~~000~~200.00 6520,~~674~~765.0956 Summary ~~8000056722~~8000059510 NY 20.00 01-Oct-2005 46101,~~600~~000.00 46100,~~382~~501.1229 Summary ~~8000057596~~8000060627 MAMD 206.0022 01-~~Oct~~Nov-2005 7659,~~800~~200.00 7659,~~536~~048.47 Summary ~~8A05060437~~8100049014 WANJ 15.00 01-~~Oct~~Aug-2005 4249,~~000~~500.00 4149,~~825~~295.6418

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~0000002402~~0000000293 Loan Paid in Full 0 12.~~125~~000% 180 49 Summary ~~0000013398~~0000510535 Loan Paid in Full 0 912.~~625~~750% ~~180~~240 57 Summary ~~0000013472~~0000669068 Loan Paid in Full 0 1311.~~000~~500% 180 617 Summary ~~0000086283~~0000764333 Loan Paid in Full 0 1112.000% ~~300~~180 1013 Summary ~~0000859770~~0000784501 Loan Paid in Full 0 912.~~750~~000% 180 710 Summary ~~0000864000~~0000800394 Loan Paid in Full (21) 1214.000% 180 98 Summary ~~0000868873~~0000801527 Loan Paid in Full 0 912.250% 180 8 Summary ~~0000884027~~0000825885 Loan Paid in Full 0 118.~~625~~750% 180 ~~9 Summary 0000884657 Loan Paid in Full (1)~~ 11~~.875%~~ ~~180 8~~ Summary ~~0000885483~~0000879356 Loan Paid in Full 0 109.~~375~~875% 180 89 Summary ~~0000887325~~0000880005 Loan Paid in Full (1) 1110.~~875~~750% 180 9 Summary ~~0000894362~~0000888173 Loan Paid in Full 0(1) 10.~~750~~000% 180 9 Summary ~~0000899878~~0000895612 Loan Paid in Full 0 12.~~500~~250% 180 710 Summary ~~0000899957~~0000897203 Loan Paid in Full 0 129.~~625~~875% 180 9 Summary ~~0000900468~~0000898642 Loan Paid in Full ~~(2)~~0 9.~~625~~875% 180 810 Summary ~~0000901174~~0000901420 Loan Paid in Full 0 1214.~~375~~000% 180 89 Summary ~~0000901309~~0000908312 Loan Paid in Full 0 12.000% 180 9 Summary ~~0000901874~~0000909323 Loan Paid in Full 0 118.~~875~~500% 180 89 Summary ~~0000904900~~0000909403 Loan Paid in Full ~~(1)~~0 1110.~~375~~000% 180 810 Summary ~~0000905070~~0000909896 Loan Paid in Full 0 11.~~250~~875% 180 9 Summary ~~0000905963~~0000911149 Loan Paid in Full 0 1410.~~625~~375% 180 8 Summary ~~0000906092~~0000911866 Loan Paid in Full 0 109.~~625~~500% 180 810 Summary ~~0000906174~~0000914475 Loan Paid in Full 0 11.~~500~~375% 180 79 Summary ~~0000906979~~0000915671 Loan Paid in Full 0 10.~~875~~625% 180 89 Summary ~~0000907146~~0000916032 Loan Paid in Full ~~(1)~~0 1015.~~625~~250% 180 89 Summary ~~0000909438~~0000916310 Loan Paid in Full 0 1013.~~000~~250% 180 9 Summary ~~0000910213~~0000917964 Loan Paid in Full 0 1113.~~500~~250% 180 910 Summary ~~0000910334~~0000918051 Loan Paid in Full 0 1011.~~625~~125% 180 9 Summary ~~0000910888~~0000923192 Loan Paid in Full 0 1312.500% 180 89 Summary ~~0000912239~~0000923514 Loan Paid in Full 0 10.875% 180 89 Summary ~~0000913398~~0000924987 Loan Paid in Full 0 1011.~~000~~625% 180 89 Summary ~~0000913533~~0000925017 Loan Paid in Full 0 10.~~125~~750% 180 89 Summary ~~0000913823~~0000926264 Loan Paid in Full (41) 1311.~~750~~625% 180 89 Summary ~~0000914125~~0000939101 Loan Paid in Full 0 11.~~875~~000% 180 98 Summary ~~0000918326~~0000939269 Loan Paid in Full 0 108.~~625~~875% 180 8 Summary ~~0000919584~~0000940869 Loan Paid in Full 0 1011.625% 180 8 Summary ~~0000923202~~0000943830 Loan Paid in Full 0 1115.~~750~~125% 180 8 Summary ~~0000927191~~0000946156 Loan Paid in Full 0(1) 11.~~375~~750% 180 78 Summary ~~0000929212~~0000948925 Loan Paid in Full 0(1) 11.~~750~~500% 180 78 Summary ~~0000934358~~0000951089 Loan Paid in Full 0(1) 1013.~~875~~000% 180 8 Summary ~~0000946313~~0000954244 Loan Paid in Full 0 910.~~250~~500% 180 78 Summary ~~0000954037~~0000954702 Loan Paid in Full 0 1412.~~000~~125% 180 78 Summary ~~0000954091~~0000958811 Loan Paid in Full (1) 912.~~875~~125% 180 78 Summary ~~0000955765~~0000960898 Loan Paid in Full 0 1110.~~625~~000% 180 78 Summary ~~0000955961~~0000965428 Loan Paid in Full ~~(1)~~0 1112.~~625~~250% 180 78 Summary ~~0000957825~~0000969924 Loan Paid in Full 0 1110.~~625~~125% 180 78 Summary ~~0000959000~~0000971753 Loan Paid in Full 0(1) 1114.~~750~~375% 180 78 Summary ~~0000960839~~0000974998 Loan Paid in Full 0 812.~~625~~750% 180 78 Summary ~~0000960949~~0000975044 Loan Paid in Full 0 119.875% 180 78 Summary ~~0000960984~~0000976953 Loan Paid in Full 0 11.~~625~~875% 180 78 Summary ~~0000961258~~0000NJ0951 Loan Paid in Full 0 1411.~~750~~875% ~~180~~360 74 Summary ~~0000961622~~0005090032 Loan Paid in Full 0 10.~~625~~875% ~~180~~360 76 Summary ~~0000961628~~000R058012 Loan Paid in Full ~~(1)~~0 119.~~750~~875% 180 78 Summary ~~0000962226~~000R058290 Loan Paid in Full 0 1211.~~625~~375% 180 76 Summary ~~0000962528~~000R058377 Loan Paid in Full 0 910.~~000~~875% 180 7 Summary ~~0000965163~~0150006886 Loan Paid in Full 0 128.~~750~~000% 180 79 Summary ~~0000965629~~0406993111 Loan Paid in Full 0 119.~~500~~875% ~~180~~360 711 Summary ~~0000968264~~0507212901 Loan Paid in Full ~~(1)~~0 1011.~~625~~000% 180 7 Summary ~~0000976025~~0508120991 Loan Paid in Full 0 129.~~500~~890% ~~240~~180 7 Summary ~~0000976447~~0508257824 Loan Paid in Full ~~(1)~~0 1110.~~625~~990% 180 78 Summary ~~0000976711~~0508268738 Loan Paid in Full ~~(1)~~0 119.~~500~~250% 180 7 Summary ~~0000979830~~0508290959 Loan Paid in Full 0 149.~~625~~690% 180 7 Summary ~~0000980387~~0509015310 Loan Paid in Full 0 109.~~875~~500% ~~180~~240 7 Summary ~~0000981652~~0509081460 Loan Paid in Full 0 912.~~875~~990% 180 7 Summary ~~0000982636~~0509124980 Loan Paid in Full 0 1110.~~625~~750% 180 7 Summary ~~0000988753~~0509126024 Loan Paid in Full 0 11.~~125~~990% 180 7 Summary ~~0000SI4429~~0509162834 Loan Paid in Full 0 1311.~~250~~750% ~~360 4 Summary 0005002657 Loan Paid in Full 0 10.125%~~ 180 57 Summary ~~000R058038~~0509220110 Loan Paid in Full 0 11.~~375~~990% 180 7 Summary ~~0150006827~~0509232859 Loan Paid in Full 01 1110.750% 180 87 Summary ~~0502245884~~0905100633 Loan Paid in Full (1) 1213.~~490~~750% ~~240~~180 12180 Summary ~~0506023771~~0905110801 Loan Paid in Full 0 910.~~900~~375% ~~240~~180 84 Summary ~~0506215906~~0905120594 Loan Paid in Full 0 912.~~500~~250% 180 94 Summary ~~0506308523~~0905121030 Loan Paid in Full 0 1012.~~240~~375% 180 83 Summary ~~0507270245~~1000001732 Loan Paid in Full 0 910.~~990~~375% ~~180~~120 68 Summary ~~0508152414~~1000001768 Loan Paid in Full 0 611.990% ~~180~~120 ~~6 Summary 0508233967 Loan Paid in Full 0~~ 8~~.990%~~ ~~180 6~~ Summary ~~0508244680~~1000254048 Loan Paid in Full 02 11.~~250~~500% ~~180~~360 710 Summary ~~0508244790~~1000256858 Loan Paid in Full 0 910.~~964~~750% ~~180~~360 610 Summary ~~0508312975~~1000262928 Loan Paid in Full 0 1011.~~999~~750% 180 78 Summary ~~0508313550~~1000262947 Loan Paid in Full 0 9.990% ~~180~~360 69 Summary ~~0509026089~~1000263659 Loan Paid in Full 0 1011.~~999~~125% ~~180~~360 68 Summary ~~0509079603~~1000264526 Loan Paid in Full 0 98.990% ~~180~~360 69 Summary ~~0509082162~~1000264794 Loan Paid in Full 0 10.500% ~~180~~360 68 Summary ~~0509094529~~1000264853 Loan Paid in Full 0 98.~~250~~480% ~~180~~360 69 Summary ~~0509231647~~1000265030 Loan Paid in Full 01 89.~~250~~875% ~~180~~360 69 Summary ~~0509263069~~1000265098 Loan Paid in Full 0 11.~~750~~500% ~~180~~120 ~~6 Summary 0905070530 Loan Paid in Full 0~~ 9~~.125%~~ ~~180 7~~ Summary ~~0905080971~~1000265631 Loan Paid in Full 0 1211.~~875~~990% ~~180~~120 58 Summary ~~0905100109~~1000265814 Loan Paid in Full 0 108.~~375~~500% ~~180~~360 58 Summary ~~0905120191~~1000266163 Loan Paid in Full 03 1211.~~375~~500% ~~180~~60 38 Summary ~~1000252471~~1000266629 Loan Paid in Full 01 1011.~~850~~800% ~~360~~120 98 Summary ~~1000256974~~1000266974 Loan Paid in Full 0 1013.250% ~~360~~120 98 Summary ~~1000257383~~1000267037 Loan Paid in Full 0 119.~~500~~990% 360 98 Summary ~~1000261635~~1000267944 Loan Paid in Full 0 10.~~125~~500% 360 8 Summary ~~1000263928~~1000269336 Loan Paid in Full 0 1011.~~990~~375% 360 78 Summary ~~1000266365~~1000270743 Loan Paid in Full ~~(1)~~3 911.250% 360 78 Summary ~~1000266952~~1000271098 Loan Paid in Full 0 89.~~500~~375% 360 78 Summary ~~1000267042~~1000271796 Loan Paid in Full 0 1113.~~790~~500% ~~120~~180 78 Summary ~~1000267307~~1000274274 Loan Paid in Full 0 119.~~125~~400% 360 78 Summary ~~1000268026~~1592800210 Loan Paid in Full ~~(1)~~0 1112.~~750~~000% 360 73 Summary ~~1000268514~~3505092704 Loan Paid in Full 0 912.~~400~~625% ~~360~~180 76 Summary ~~1000268549~~5000157854 Loan Paid in Full 0 9.~~000~~250% 360 710 Summary ~~1000268887~~5000162111 Loan Paid in Full 0 1012.~~990~~250% ~~120~~60 ~~7 Summary 1000269108 Loan Paid in Full (1)~~ 8~~.750%~~ ~~360 7~~ Summary ~~1000269904~~5000163983 Loan Paid in Full 0 9.~~990~~500% 360 79 Summary ~~1000270756~~5000167170 Loan Paid in Full ~~(1)~~0 8.~~225~~990% 180 78 Summary ~~1000270896~~5000167536 Loan Paid in Full 0 1011.~~750~~990% ~~360~~180 78 Summary ~~1000272863~~5000169250 Loan Paid in Full 0 12.~~400~~250% ~~180~~120 78 Summary ~~1000273177~~5000170807 Loan Paid in Full 0 119.~~650% 360 7 Summary 1133006389 Loan Paid in Full 0 8.~~750% 360 ~~9 Summary 13YY507039 Loan Paid in Full 0 13.250% 180~~ 8 Summary ~~5000163187~~5000172131 Loan Paid in Full 0(1) 9.~~490~~500% 360 8 Summary ~~5000165499~~5000172366 Loan Paid in Full 01 1110.~~000~~870% 60360 78 Summary ~~5000166073~~5000172902 Loan Paid in Full 0 813.750% ~~360~~60 8 Summary ~~5000167447~~5000173161 Loan Paid in Full 03 10.~~990~~500% 360 8 Summary ~~5000168782~~6000151303 Loan Paid in Full 0 1112.~~125~~250% ~~360~~180 712 Summary ~~5000170142~~6000161589 Loan Paid in Full 0 1112.250% 120 710 Summary ~~5000170495~~6000168309 Loan Paid in Full 0 911.~~725~~125% 360 78 Summary ~~5000170915~~6000169697 Loan Paid in Full 0 8.~~990~~975% 360 79 Summary ~~6000000569~~6000172718 Loan Paid in Full 0 911.~~225~~250% ~~360~~180 78 Summary ~~6000162341~~6000172905 Loan Paid in Full 0 1112.~~125~~500% ~~360~~120 9 Summary ~~6000168797~~6000172979 Loan Paid in Full 0 129.~~250~~975% ~~120~~360 8 Summary ~~6000169488~~6000173423 Loan Paid in Full 0(1) 1112.~~125~~500% ~~360~~120 8120 Summary ~~6000170241~~6000173745 Loan Paid in Full 0 11.~~125~~440% ~~360~~60 78 Summary ~~6000171334~~6000174672 Loan Paid in Full 0 912.~~725~~750% ~~360~~60 78 Summary ~~6000171760~~6000174806 Loan Paid in Full 0 1012.~~375~~250% ~~180~~120 78 Summary ~~6000172691~~6000174869 Loan Paid in Full 0 11.250% ~~360~~180 8 Summary ~~6000173380~~6000175619 Loan Paid in Full 0 11.400% 360 78 Summary ~~6000174218~~6000175998 Loan Paid in Full 0 11.~~375~~250% 360 78 Summary ~~6000174775~~6000176018 Loan Paid in Full ~~(1)~~0 1012.~~000~~500% ~~360~~180 78 Summary ~~6000175056~~6000176715 Loan Paid in Full 0 1011.~~875~~400% 360 78 Summary ~~6000175339~~6000177132 Loan Paid in Full 0 1011.~~990~~275% 360 78 Summary ~~6000175776~~7000147552 Loan Paid in Full (1) 119.~~275~~875% 360 710 Summary ~~6000176070~~7000149035 Loan Paid in Full ~~(1)~~0 12.250% 120 710 Summary ~~6000176164~~7000151192 Loan Paid in Full 0 910.~~125~~750% 360 710 Summary ~~6000176723~~7000157405 Loan Paid in Full 0 129.~~250~~990% ~~120~~360 79 Summary ~~7000150963~~7000158841 Loan Paid in Full 0 11.~~125~~500% ~~360~~120 ~~9 Summary 7000152396 Loan Paid in Full (1) 10.875% 240~~ 8 Summary ~~7000153505~~7000160540 Loan Paid in Full 0 108.~~000~~750% 360 98 Summary ~~7000153802~~7000160711 Loan Paid in Full 0 1112.250% ~~360~~120 98 Summary ~~7000155665~~7000161598 Loan Paid in Full 0 910.725% 360 98 Summary ~~7000156476~~7000162361 Loan Paid in Full 0 911.~~125~~250% 360 8 Summary ~~7000159431~~7000163761 Loan Paid in Full 0 910.~~725~~850% 360 78 Summary ~~7000160437~~7000163965 Loan Paid in Full 0 910.~~550~~990% 360 78 Summary ~~7000161114~~7000164678 Loan Paid in Full 0 1110.~~990~~150% ~~180~~360 78 Summary ~~7000162118~~8000051647 Loan Paid in Full (1) ~~9.725% 360 7 Summary 7000162687 Loan Paid in Full 0~~ 11.~~990~~750% 120 ~~7 Summary 7000162858 Loan Paid in Full 0~~ 9~~.725%~~ ~~360 7~~ Summary ~~7000163547~~8000056287 Loan Paid in Full 0 11.~~020~~250% 360 78 Summary ~~7000164066~~8000057895 Loan Paid in Full 0 109.~~525~~720% 360 78 Summary ~~8000050030~~8000057928 Loan Paid in Full 0 1011.~~000~~275% 360 98 Summary ~~8000051680~~8000058910 Loan Paid in Full 0 1211.~~500~~025% ~~120~~180 8 Summary ~~8000052159~~8000059510 Loan Paid in Full 0 ~~12.500% 120~~ 9 ~~Summary 8000052316 Loan Paid in Full 0 11~~.125% ~~240 7 Summary 8000053560 Loan Paid in Full (1) 9.125%~~ 360 8 Summary ~~8000056722~~8000060627 Loan Paid in Full 0 911.~~475~~650% 360 7 Summary ~~8000057596~~8100049014 Loan Paid in Full 0 1011.~~375~~125% 360 ~~7 Summary 8A05060437 Loan Paid in Full 0 9.375% 180 7~~10

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 32.~~180~~883% Current Month 3229.~~142~~605% Current Month 21,~~229~~805.~~852~~276% 3 Month Average 32.~~052~~995% 3 Month Average 3130.~~054~~567% 3 Month Average 2,~~540~~149.~~465~~248% 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. ~~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 31.066% N/A Mar-2006 2,978.926% N/A Apr-2006 29.955% N/A Apr-2006 2,412.616% N/A May-2006 32.142% N/A May-2006 2,229.852% N/A Jun-2006 29.605% N/A Jun-2006 1,805.276% 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 Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 6.000 0 0.00 0.000 6.000 6.499 2 165,~~732~~566.9907 0.~~056~~058 6.500 6.999 5 ~~266~~265,~~245~~840.3182 0.~~091~~093 7.000 7.499 12 ~~991~~990,~~154~~162.0221 0.~~337~~347 7.500 7.999 41 2,~~826~~824,~~831~~024.9476 0.~~962~~990 8.000 8.499 6866 3,~~746~~625,~~250~~803.1676 1.~~275~~271 8.500 8.999 ~~417~~409 2827,~~485~~821,~~244~~041.4235 9.~~694~~755 9.000 9.499 ~~293~~288 18,~~996~~680,~~883~~920.0969 6.~~465~~550 9.500 9.999 ~~946~~926 6462,~~175~~529,~~118~~896.5367 21.~~840~~925 10.000 10.499 ~~477~~469 3130,~~447~~777,~~390~~441.4523 10.~~702~~792 10.500 10.999 ~~744~~725 4443,~~732~~408,~~130~~393.6487 15.~~223~~221 11.000 11.499 ~~654~~633 3231,~~728~~511,~~037~~224.5249 11.~~138~~049 11.500 11.999 ~~628~~605 2726,~~912~~842,~~796~~125.1277 9.~~499~~412 12.000 12.499 ~~509~~490 1716,~~549~~875,~~952~~966.5053 5.~~973~~917 12.500 12.999 ~~225~~216 8,~~937~~448,~~017~~130.9691 32.~~041~~962 13.000 13.499 ~~108~~104 4,~~626~~391,~~835~~899.4363 1.~~575~~540 13.500 13.999 7976 3,~~149~~126,~~618~~917.6272 1.~~072~~096 14.000 14.499 3734 1,~~455~~348,~~668~~451.4890 0.~~495~~473 14.500 14.999 20 731,~~904~~774.2906 0.~~249~~257 15.000 15.499 1715 ~~731~~644,~~476~~337.5112 0.~~249~~226 15.500 15.999 6 91,~~475~~352.2469 0.~~031~~032 >= 16.000 3 94,~~489~~589.9911 0.~~032~~033 Total 5,~~291~~145 ~~293~~285,~~842~~195,~~254~~861.2136 100.000

Filing Compare · MASTR Second Lien Trust 2006-1