10-D 1 baf06002_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: 333-121559-19 Banc of America Funding 2006-2 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) 54-2195416 54-2195417 54-2195418 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 1-A-3 _____ _____ __X___ ____________ 1-A-4 _____ _____ __X___ ____________ 1-A-5 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-10 _____ _____ __X___ ____________ 2-A-11 _____ _____ __X___ ____________ 2-A-12 _____ _____ __X___ ____________ 2-A-13 _____ _____ __X___ ____________ 2-A-14 _____ _____ __X___ ____________ 2-A-15 _____ _____ __X___ ____________ 2-A-16 _____ _____ __X___ ____________ 2-A-17 _____ _____ __X___ ____________ 2-A-18 _____ _____ __X___ ____________ 2-A-19 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-20 _____ _____ __X___ ____________ 2-A-21 _____ _____ __X___ ____________ 2-A-22 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-A-5 _____ _____ __X___ ____________ 2-A-6 _____ _____ __X___ ____________ 2-A-7 _____ _____ __X___ ____________ 2-A-8 _____ _____ __X___ ____________ 2-A-9 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 4-A-3 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ 5-A-3 _____ _____ __X___ ____________ 6-A-1 _____ _____ __X___ ____________ 6-A-2 _____ _____ __X___ ____________ 6-A-3 _____ _____ __X___ ____________ 6-A-4 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ X-B-1 _____ _____ __X___ ____________ X-B-2 _____ _____ __X___ ____________ X-B-3 _____ _____ __X___ ____________ X-B-4 _____ _____ __X___ ____________ X-B-5 _____ _____ __X___ ____________ X-B-6 _____ _____ __X___ ____________ X-IO _____ _____ __X___ ____________ X-M-1 _____ _____ __X___ ____________ X-PO _____ _____ __X___ ____________ 2-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 26, 2006 a distribution was made to holders of Banc of America Funding 2006-2 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 2006-2 Trust, 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. Banc of America Funding 2006-2 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Chris Regnier Chris Regnier, Vice President Date: July 6, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2006-2 Trust, relating to the June 26, 2006 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 6/26/2006 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2006-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A-1 05949QAA3 5.00000% 49,~~330~~314,~~206~~451.9350 205,~~542~~476.5388 1-A-2 05949QAB1 5.~~30938~~43125% 9,~~866~~862,~~040~~889.5950 4344,~~652~~639.1385 1-A-3 05949QAC9 2.~~69062~~56875% 0.00 2221,~~121~~112.4775 1-A-4 05949QAD7 5.50000% 2,242,~~809~~093.5421 10,~~279~~276.5426 1-A-5 05949QAE5 0.00000% 0.00 0.00 2-A-1 05949QAG0 5.75000% 9998,~~248~~329,~~406~~924.6544 ~~475~~471,~~565~~164.2822 2-A-2 05949QAH8 6.25000% 10,000,000.00 52,083.33 2-A-3 05949QAJ4 6.00000% 1,411,000.00 7,055.00 2-A-4 05949QAK1 6.00000% 1,205,000.00 6,025.00 2-A-5 05949QAL9 6.00000% 2,384,000.00 11,920.00 2-A-6 05949QAM7 5.50000% 2,785,000.00 12,764.58 2-A-7 05949QAN5 5.50000% 2,785,000.00 12,764.58 2-A-8 05949QAP0 5.50000% 2,870,000.00 13,154.17 2-A-9 05949QAQ8 6.00000% 4,220,000.00 21,100.00 2-A-10 05949QAR6 6.00000% 4,220,000.00 21,100.00 2-A-11 05949QAS4 5.50000% 13,539,000.00 62,053.75 2-A-12 05949QAT2 5.75000% 16,033,000.00 76,824.79 2-A-13 05949QAU9 6.00000% 13,539,000.00 67,695.00 2-A-14 05949QAV7 5.75000% 1,633,000.00 7,824.79 2-A-15 05949QAW5 5.75000% 29,~~592~~356,~~910~~144.8412 ~~141~~140,~~799~~664.3686 2-A-16 05949QAX3 5.75000% 2,~~329~~311,~~948~~307.5108 11,~~164~~075.3401 2-A-17 05949QAY1 5.75000% 9897,~~643~~853,~~036~~813.1575 ~~472~~468,~~664~~882.5586 2-A-18 05949QAZ8 5.75000% 6160,~~347~~691,~~635~~205.5439 ~~293~~290,~~957~~812.4203 2-A-19 05949QBA2 5.75000% 20,~~823~~822,000.00 99,~~776~~772.8708 2-A-20 05949QBB0 5.75000% 17,496,000.00 83,835.00 2-A-21 05949QBC8 0.00000% 1,586,670.00 0.00 2-A-22 05949QBD6 6.00000% 11,493,330.00 57,466.65 2-A-R 05949QAF2 5.75000% 0.00 0.2720 3-A-1 05949QBE4 6.00000% 91,~~319~~289,~~612~~122.0028 456,~~598~~445.0661 3-A-2 05949QBF1 6.00000% 8,~~592~~590,~~869~~000.0103 42,~~964~~950.3500 4-A-1 05949QBG9 7.~~92184~~55623% 32,~~933~~609,~~388~~664.3016 ~~217~~205,~~410~~338.8855 4-A-2 05949QBH7 5.~~30938~~43125% 60,~~969~~003,~~381~~116.1728 ~~269~~271,~~758~~576.0160 4-A-3 05949QBJ3 6.00000% 3,~~079~~030,~~593~~786.1463 15,~~397~~153.9793 5-A-1 05949QBK0 5.~~30938~~43125% 37,~~829~~824,~~784~~877.6426 ~~167~~171,~~377~~196.2597 5-A-2 05949QBL8 6.00000% 1,~~911~~910,~~220~~972.8694 9,~~556~~554.1086 5-A-3 05949QBM6 0.05000% 0.00 4,~~116~~076.6317 6-A-1 05949QBN4 5.50000% 3534,~~033~~980,~~718~~303.4963 160,~~571~~326.2139 6-A-2 05949QBP9 5.50000% 9,084,000.00 41,635.00 6-A-3 05949QBQ7 5.50000% 1,009,000.00 4,624.58 6-A-4 05949QBR5 5.50000% 3,349,000.00 15,349.58 B-1 05949QBS3 6.00000% 3,192,000.00 15,960.00 B-2 05949QBT1 6.00000% 596,000.00 2,980.00 B-3 05949QBU8 6.00000% 324,000.00 1,620.00 B-4 05949QCB9 6.00000% 217,000.00 1,085.00 B-5 05949QCC7 6.00000% 162,000.00 810.00 B-6 05949QCD5 6.00000% 162,819.70 814.10 X-IO 05949QBZ7 5.50000% 0.00 6563,~~101~~861.8646 X-PO 05949QCA1 0.00000% 14,~~461~~419,~~628~~513.4588 0.00 X-M-1 05949QBV6 5.~~76077~~76080% 9,~~898~~892,~~166~~209.2640 47,~~517~~489.5920 X-B-1 05949QBW4 5.~~76077~~76080% 4,~~594~~591,~~507~~742.0400 22,~~056~~043.6042 X-B-2 05949QBX2 5.~~76077~~76080% 4,~~241~~239,~~928~~375.5771 20,~~363~~351.9983 X-B-3 05949QBY0 5.~~76077~~76080% 2,~~827~~825,~~619~~917.4474 13,~~574~~566.4029 X-B-4 05949QCE3 5.~~76077~~76080% 1,~~767~~766,~~886~~822.4147 8,~~487~~481.0093 X-B-5 05949QCF0 5.~~76077~~76080% 1,059,~~733~~095.0427 5,~~087~~084.4036 X-B-6 05949QCG8 5.~~76077~~76080% 1,~~414~~413,~~638~~787.8449 6,~~791~~787.1812 Totals ~~810~~806,~~655~~526,~~490~~955.1186 3,~~907~~886,~~799~~706.1459

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 1527,~~755~~934.4411 0.00 49,~~314~~286,~~451~~517.5039 ~~221~~233,~~297~~410.9799 0.00 1-A-2 35,~~151~~586.0982 0.00 9,~~862~~857,~~889~~302.5068 4650,~~803~~226.2267 0.00 1-A-3 0.00 0.00 0.00 2221,~~121~~112.4775 0.00 1-A-4 ~~716~~1,270.3203 0.00 2,~~242~~240,~~093~~823.2118 1011,~~995~~546.8629 0.00 1-A-5 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~918~~1,~~482~~000.2200 0.00 98,~~329~~328,924.44 1472,~~394,047~~164.5022 0.00 2-A-2 0.00 0.00 10,000,000.00 52,083.33 0.00 2-A-3 0.00 0.00 1,411,000.00 7,055.00 0.00 2-A-4 0.00 0.00 1,205,000.00 6,025.00 0.00 2-A-5 0.00 0.00 2,384,000.00 11,920.00 0.00 2-A-6 0.00 0.00 2,785,000.00 12,764.58 0.00 2-A-7 0.00 0.00 2,785,000.00 12,764.58 0.00 2-A-8 0.00 0.00 2,870,000.00 13,154.17 0.00 2-A-9 0.00 0.00 4,220,000.00 21,100.00 0.00 2-A-10 0.00 0.00 4,220,000.00 21,100.00 0.00 2-A-11 0.00 0.00 13,539,000.00 62,053.75 0.00 2-A-12 0.00 0.00 16,033,000.00 76,824.79 0.00 2-A-13 0.00 0.00 13,539,000.00 67,695.00 0.00 2-A-14 0.00 0.00 1,633,000.00 7,824.79 0.00 2-A-15 ~~236~~210,~~766~~690.7254 0.00 29,~~356~~145,~~144~~453.1259 ~~378~~351,~~566~~355.0840 0.00 2-A-16 1816,~~641~~588.4337 0.00 2,~~311~~294,~~307~~718.0871 2927,~~805~~663.7738 0.00 2-A-17 ~~789~~702,~~222~~301.4080 0.00 97,~~853~~151,~~813~~511.7595 1,~~261~~171,~~886~~184.9566 0.00 2-A-18 ~~656~~584,~~430~~024.1542 0.00 60,~~691~~107,~~205~~180.3997 ~~950~~874,~~387~~836.5745 0.00 2-A-19 1,000.00 0.00 20,~~822~~821,000.00 100,~~776~~772.8708 0.00 2-A-20 0.00 0.00 17,496,000.00 83,835.00 0.00 2-A-21 0.00 0.00 1,586,670.00 0.00 0.00 2-A-22 0.00 0.00 11,493,330.00 57,466.65 0.00 2-A-R 0.00 0.00 0.00 0.2720 0.00 3-A-1 3041,~~489~~373.7267 0.00 91,~~289~~247,~~122~~748.2861 ~~487~~497,~~087~~819.7828 0.00 3-A-2 23,~~868~~893.9812 0.00 8,~~590~~586,~~000~~106.0391 4546,~~833~~843.3312 0.00 4-A-1 ~~323~~416,~~724~~175.1321 0.00 32,~~609~~193,~~664~~488.1695 ~~541~~621,~~135~~513.0176 0.00 4-A-2 ~~966~~412,~~264~~928.8947 0.00 6059,~~003~~590,~~116~~187.2882 1684,~~236,022~~505.9007 0.00 4-A-3 4820,~~806~~857.5122 0.00 3,~~030~~009,~~786~~929.6341 6436,~~204~~011.4815 0.00 5-A-1 4835,~~907~~575.3810 0.00 3736,~~824~~989,~~877~~302.2617 ~~172~~1,~~284~~006,772.6307 0.00 5-A-2 ~~247~~42,214.9358 0.00 1,~~910~~868,~~972~~758.9435 951,~~804~~769.0344 0.00 5-A-3 0.00 0.00 0.00 4,~~116~~076.6317 0.00 6-A-1 53575,~~414~~062.8646 0.00 34,~~980~~405,~~303~~241.6317 ~~213~~735,~~986~~388.0785 0.00 6-A-2 0.00 0.00 9,084,000.00 41,635.00 0.00 6-A-3 0.00 0.00 1,009,000.00 4,624.58 0.00 6-A-4 0.00 0.00 3,349,000.00 15,349.58 0.00 B-1 0.00 0.00 3,192,000.00 15,960.00 0.00 B-2 0.00 0.00 596,000.00 2,980.00 0.00 B-3 0.00 0.00 324,000.00 1,620.00 0.00 B-4 0.00 0.00 217,000.00 1,085.00 0.00 B-5 0.00 0.00 162,000.00 810.00 0.00 B-6 0.00 0.00 162,819.70 814.10 0.00 X-IO 0.00 0.00 0.00 6563,~~101~~861.8646 0.00 X-PO 4235,~~114~~819.5714 0.00 14,~~419~~383,~~513~~694.8873 4235,~~114~~819.5714 0.00 X-M-1 56,~~956~~026.8629 0.00 9,~~892~~886,~~209~~183.4011 53,~~474~~515.4549 0.00 X-B-1 2,~~765~~797.0427 0.00 4,~~591~~588,~~742~~944.0073 24,~~821~~840.6469 0.00 X-B-2 2,~~552~~582.8661 0.00 4,~~239~~236,~~375~~793.7110 22,~~916~~934.8544 0.00 X-B-3 1,~~701~~721.7054 0.00 2,~~825~~824,~~917~~196.7420 15,~~276~~287.1083 0.00 X-B-4 1,~~063~~076.9434 0.00 1,~~766~~765,~~822~~746.4712 9,~~550~~558.9427 0.00 X-B-5 ~~637~~645.7620 0.00 1,~~059~~058,~~095~~450.2708 5,~~725~~729.1656 0.00 X-B-6 ~~851~~861.3526 0.00 1,~~413~~412,~~787~~926.4922 7,~~642~~648.5338 0.00 Totals 43,~~128~~950,~~534~~005.2557 0.00 ~~806~~802,~~526~~576,~~955~~950.8629 87,~~036~~836,~~333~~712.3916 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 1-A-1 49,598,334.00 49,~~330~~314,~~206~~451.9350 0.00 1527,~~755~~934.4411 0.00 0.00 1-A-2 9,919,666.00 9,~~866~~862,~~040~~889.5950 0.00 35,~~151~~586.0982 0.00 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 0.00 1-A-4 2,255,000.00 2,242,~~809~~093.5421 0.00 ~~716~~1,270.3203 0.00 0.00 1-A-5 0.00 0.00 0.00 0.00 0.00 0.00 2-A-1 100,000,000.00 9998,~~248~~329,~~406~~924.6544 ~~121,938~~231.1119 ~~796,544~~768.1081 0.00 0.00 2-A-2 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 2-A-3 1,411,000.00 1,411,000.00 0.00 0.00 0.00 0.00 2-A-4 1,205,000.00 1,205,000.00 0.00 0.00 0.00 0.00 2-A-5 2,384,000.00 2,384,000.00 0.00 0.00 0.00 0.00 2-A-6 2,785,000.00 2,785,000.00 0.00 0.00 0.00 0.00 2-A-7 2,785,000.00 2,785,000.00 0.00 0.00 0.00 0.00 2-A-8 2,870,000.00 2,870,000.00 0.00 0.00 0.00 0.00 2-A-9 4,220,000.00 4,220,000.00 0.00 0.00 0.00 0.00 2-A-10 4,220,000.00 4,220,000.00 0.00 0.00 0.00 0.00 2-A-11 13,539,000.00 13,539,000.00 0.00 0.00 0.00 0.00 2-A-12 16,033,000.00 16,033,000.00 0.00 0.00 0.00 0.00 2-A-13 13,539,000.00 13,539,000.00 0.00 0.00 0.00 0.00 2-A-14 1,633,000.00 1,633,000.00 0.00 0.00 0.00 0.00 2-A-15 30,000,000.00 29,~~592~~356,~~910~~144.8412 3148,~~433~~709.2654 ~~205~~161,~~333~~981.4600 0.00 0.00 2-A-16 2,362,000.00 2,~~329~~311,~~948~~307.5108 23,~~474~~835.8506 1612,~~166~~753.5930 0.00 0.00 2-A-17 100,000,000.00 9897,~~643~~853,~~036~~813.1575 ~~104~~162,~~777~~365.5214 ~~684~~539,~~444~~936.8866 0.00 0.00 2-A-18 62,476,000.00 6160,~~347~~691,~~635~~205.5439 87135,~~147~~020.9660 ~~569~~449,~~282~~003.1982 0.00 0.00 2-A-19 20,825,000.00 20,~~823~~822,000.00 ~~132~~231.7619 ~~867~~768.2481 0.00 0.00 2-A-20 17,496,000.00 17,496,000.00 0.00 0.00 0.00 0.00 2-A-21 1,586,670.00 1,586,670.00 0.00 0.00 0.00 0.00 2-A-22 11,493,330.00 11,493,330.00 0.00 0.00 0.00 0.00 2-A-R 100.00 0.00 0.00 0.00 0.00 0.00 3-A-1 91,863,000.00 91,~~319~~289,~~612~~122.0028 0.00 3041,~~489~~373.7267 0.00 0.00 3-A-2 8,644,000.00 8,~~592~~590,~~869~~000.0103 0.00 23,~~868~~893.9812 0.00 0.00 4-A-1 33,060,000.00 32,~~933~~609,~~388~~664.3016 0.00 ~~323~~416,~~724~~175.1321 0.00 0.00 4-A-2 61,314,000.00 60,~~969~~003,~~381~~116.1728 0.00 ~~966~~412,~~264~~928.8947 0.00 0.00 4-A-3 3,097,000.00 3,~~079~~030,~~593~~786.1463 0.00 4820,~~806~~857.5122 0.00 0.00 5-A-1 37,865,000.00 37,~~829~~824,~~784~~877.6426 0.00 4835,~~907~~575.3810 0.00 0.00 5-A-2 1,913,000.00 1,~~911~~910,~~220~~972.8694 0.00 ~~247~~42,214.9358 0.00 0.00 5-A-3 0.00 0.00 0.00 0.00 0.00 0.00 6-A-1 35,150,000.00 3534,~~033~~980,~~718~~303.4963 52,~~661~~920.8395 ~~753~~522,141.0351 0.00 0.00 6-A-2 9,084,000.00 9,084,000.00 0.00 0.00 0.00 0.00 6-A-3 1,009,000.00 1,009,000.00 0.00 0.00 0.00 0.00 6-A-4 3,349,000.00 3,349,000.00 0.00 0.00 0.00 0.00 B-1 3,192,000.00 3,192,000.00 0.00 0.00 0.00 0.00 B-2 596,000.00 596,000.00 0.00 0.00 0.00 0.00 B-3 324,000.00 324,000.00 0.00 0.00 0.00 0.00 B-4 217,000.00 217,000.00 0.00 0.00 0.00 0.00 B-5 162,000.00 162,000.00 0.00 0.00 0.00 0.00 B-6 162,819.70 162,819.70 0.00 0.00 0.00 0.00 X-IO 0.00 0.00 0.00 0.00 0.00 0.00 X-PO 14,527,736.54 14,~~461~~419,~~628~~513.4588 7,~~765~~804.9692 3428,~~348~~014.6122 0.00 0.00 X-M-1 9,910,000.00 9,~~898~~892,~~166~~209.2640 56,~~956~~026.8629 0.00 0.00 0.00 X-B-1 4,600,000.00 4,~~594~~591,~~507~~742.0400 2,~~765~~797.0427 0.00 0.00 0.00 X-B-2 4,247,000.00 4,~~241~~239,~~928~~375.5771 2,~~552~~582.8661 0.00 0.00 0.00 X-B-3 2,831,000.00 2,~~827~~825,~~619~~917.4474 1,~~701~~721.7054 0.00 0.00 0.00 X-B-4 1,770,000.00 1,~~767~~766,~~886~~822.4147 1,~~063~~076.9434 0.00 0.00 0.00 X-B-5 1,061,000.00 1,059,~~733~~095.0427 ~~637~~645.7620 0.00 0.00 0.00 X-B-6 1,416,330.11 1,~~414~~413,~~638~~787.8449 ~~851~~861.3526 0.00 0.00 0.00 Totals 816,000,986.35 ~~810~~806,~~655~~526,~~490~~955.1186 ~~423~~426,~~861~~829.7610 3,~~704~~523,~~672~~176.4946 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 1527,~~755~~934.4411 49,~~314~~286,~~451~~517.5039 0.~~99427637~~99371316 1527,~~755~~934.4411 1-A-2 35,~~151~~586.0982 9,~~862~~857,~~889~~302.5068 0.~~99427637~~99371316 35,~~151~~586.0982 1-A-3 0.00 0.00 0.00000000 0.00 1-A-4 ~~716~~1,270.3203 2,~~242~~240,~~093~~823.2118 0.~~99427637~~99371316 ~~716~~1,270.3203 1-A-5 0.00 0.00 0.00000000 0.00 2-A-1 ~~918~~1,~~482~~000.2200 98,~~329~~328,924.44 0.~~98329924~~98328924 ~~918~~1,~~482~~000.2200 2-A-2 0.00 10,000,000.00 1.00000000 0.00 2-A-3 0.00 1,411,000.00 1.00000000 0.00 2-A-4 0.00 1,205,000.00 1.00000000 0.00 2-A-5 0.00 2,384,000.00 1.00000000 0.00 2-A-6 0.00 2,785,000.00 1.00000000 0.00 2-A-7 0.00 2,785,000.00 1.00000000 0.00 2-A-8 0.00 2,870,000.00 1.00000000 0.00 2-A-9 0.00 4,220,000.00 1.00000000 0.00 2-A-10 0.00 4,220,000.00 1.00000000 0.00 2-A-11 0.00 13,539,000.00 1.00000000 0.00 2-A-12 0.00 16,033,000.00 1.00000000 0.00 2-A-13 0.00 13,539,000.00 1.00000000 0.00 2-A-14 0.00 1,633,000.00 1.00000000 0.00 2-A-15 ~~236~~210,~~766~~690.7254 29,~~356~~145,~~144~~453.1259 0.~~97853814~~97151512 ~~236~~210,~~766~~690.7254 2-A-16 1816,~~641~~588.4337 2,~~311~~294,~~307~~718.0871 0.~~97853814~~97151512 1816,~~641~~588.4337 2-A-17 ~~789~~702,~~222~~301.4080 97,~~853~~151,~~813~~511.7595 0.~~97853814~~97151512 ~~789~~702,~~222~~301.4080 2-A-18 ~~656~~584,~~430~~024.1542 60,~~691~~107,~~205~~180.3997 0.~~97143232~~96208434 ~~656~~584,~~430~~024.1542 2-A-19 1,000.00 20,~~822~~821,000.00 0.~~99985594~~99980792 1,000.00 2-A-20 0.00 17,496,000.00 1.00000000 0.00 2-A-21 0.00 1,586,670.00 1.00000000 0.00 2-A-22 0.00 11,493,330.00 1.00000000 0.00 2-A-R 0.00 0.00 0.00000000 0.00 3-A-1 3041,~~489~~373.7267 91,~~289~~247,~~122~~748.2861 0.~~99375290~~99330251 3041,~~489~~373.7267 3-A-2 23,~~868~~893.9812 8,~~590~~586,~~000~~106.0391 0.~~99375290~~99330251 23,~~868~~893.9812 4-A-1 ~~323~~416,~~724~~175.1321 32,~~609~~193,~~664~~488.1695 0.~~98637823~~97378974 ~~323~~416,~~724~~175.1321 4-A-2 ~~966~~412,~~264~~928.8947 6059,~~003~~590,~~116~~187.2882 0.~~97862016~~97188550 ~~966~~412,~~264~~928.8947 4-A-3 4820,~~806~~857.5122 3,~~030~~009,~~786~~929.6341 0.~~97862016~~97188551 4820,~~806~~857.5122 5-A-1 4835,~~907~~575.3810 3736,~~824~~989,~~877~~302.2617 0.~~99894037~~97687316 4835,~~907~~575.3810 5-A-2 ~~247~~42,214.9358 1,~~910~~868,~~972~~758.9435 0.~~99894038~~97687316 ~~247~~42,214.9358 5-A-3 0.00 0.00 0.00000000 0.00 6-A-1 53575,~~414~~062.8646 34,~~980~~405,~~303~~241.6317 0.~~99517222~~97881198 53575,~~414~~062.8646 6-A-2 0.00 9,084,000.00 1.00000000 0.00 6-A-3 0.00 1,009,000.00 1.00000000 0.00 6-A-4 0.00 3,349,000.00 1.00000000 0.00 B-1 0.00 3,192,000.00 1.00000000 0.00 B-2 0.00 596,000.00 1.00000000 0.00 B-3 0.00 324,000.00 1.00000000 0.00 B-4 0.00 217,000.00 1.00000000 0.00 B-5 0.00 162,000.00 1.00000000 0.00 B-6 0.00 162,819.70 1.00000000 0.00 X-IO 0.00 0.00 0.00000000 0.00 X-PO 4235,~~114~~819.5714 14,~~419~~383,~~513~~694.8873 0.~~99255062~~99008505 4235,~~114~~819.5714 X-M-1 56,~~956~~026.8629 9,~~892~~886,~~209~~183.4011 0.~~99820478~~99759668 56,~~956~~026.8629 X-B-1 2,~~765~~797.0427 4,~~591~~588,~~742~~944.0073 0.~~99820478~~99759668 2,~~765~~797.0427 X-B-2 2,~~552~~582.8661 4,~~239~~236,~~375~~793.7110 0.~~99820478~~99759668 2,~~552~~582.8661 X-B-3 1,~~701~~721.7054 2,~~825~~824,~~917~~196.7420 0.~~99820478~~99759668 1,~~701~~721.7054 X-B-4 1,~~063~~076.9434 1,~~766~~765,~~822~~746.4712 0.~~99820479~~99759668 1,~~063~~076.9434 X-B-5 ~~637~~645.7620 1,~~059~~058,~~095~~450.2708 0.~~99820478~~99759668 ~~637~~645.7620 X-B-6 ~~851~~861.3526 1,~~413~~412,~~787~~926.4922 0.~~99820478~~99759668 ~~851~~861.3526 Totals 43,~~128~~950,~~534~~005.2557 ~~806~~802,~~526~~576,~~955~~950.8629 0.~~98838968~~98354900 43,~~128~~950,~~534~~005.2557

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 49,598,334.00 994.~~59403072~~27637025 0.00000000 0.~~31766067~~56320662 0.00000000 1-A-2 9,919,666.00 994.~~59403069~~27636979 0.00000000 0.~~31766090~~56320646 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 2,255,000.00 994.~~59403104~~27636807 0.00000000 0.~~31765854~~56320621 0.00000000 1-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 100,000,000.00 ~~992~~983.~~48406650~~29924440 10.~~21938110~~00231190 70.~~96544100~~00768810 0.00000000 2-A-2 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 1,411,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 1,205,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 2,384,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 2,785,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-7 2,785,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 2,870,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 4,220,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-10 4,220,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 13,539,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-12 16,033,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-13 13,539,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-14 1,633,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-15 30,000,000.00 ~~986~~978.~~43036133~~53813733 1.~~04777533~~62365133 65.~~84444867~~39936667 0.00000000 2-A-16 2,362,000.00 ~~986~~978.~~43035986~~53813717 1.~~04777731~~62364945 65.~~84444962~~39936494 0.00000000 2-A-17 100,000,000.00 ~~986~~978.~~43036150~~53813750 1.~~04777520~~62365140 65.~~84444880~~39936660 0.00000000 2-A-18 62,476,000.00 ~~981~~971.~~93923331~~43231625 12.~~39490300~~16115949 97.~~11201405~~18682086 0.00000000 2-A-19 20,825,000.00 999.~~90396158~~85594238 0.~~00637503~~01110156 0.~~04164418~~03691765 0.00000000 2-A-20 17,496,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-21 1,586,670.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-22 11,493,330.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 91,863,000.00 ~~994~~993.~~08480019~~75289594 0.00000000 0.~~33190425~~45038449 0.00000000 3-A-2 8,644,000.00 ~~994~~993.~~08479986~~75289565 0.00000000 0.~~33190421~~45038408 0.00000000 4-A-1 33,060,000.00 ~~996~~986.~~17024501~~37822626 0.00000000 912.~~79201845~~58848185 0.00000000 4-A-2 61,314,000.00 ~~994~~978.~~37944303~~62015657 0.00000000 156.~~75928646~~73465228 0.00000000 4-A-3 3,097,000.00 ~~994~~978.~~37944462~~62015822 0.00000000 156.~~75928641~~73465289 0.00000000 5-A-1 37,865,000.00 ~~999~~998.~~06997597~~94037396 0.00000000 022.~~12960201~~06721511 0.00000000 5-A-2 1,913,000.00 ~~999~~998.~~06997386~~94037637 0.00000000 022.~~12960272~~06721380 0.00000000 5-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-1 35,150,000.00 ~~996~~995.~~69184893~~17222276 1.~~49820284~~50557468 014.~~02142333~~85466600 0.00000000 6-A-2 9,084,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-3 1,009,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-4 3,349,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 3,192,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 596,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 324,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 217,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 162,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-6 162,819.70 1000.00000000 0.00000000 0.00000000 0.00000000 X-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-PO 14,527,736.54 ~~995~~992.~~44952582~~55061794 0.~~53456091~~53724267 21.~~36434698~~92832654 0.00000000 X-M-1 9,910,000.00 998.~~80587891~~20478305 0.~~60109586~~60810192 0.00000000 0.00000000 X-B-1 4,600,000.00 998.~~80587826~~20478261 0.~~60109565~~60810217 0.00000000 0.00000000 X-B-2 4,247,000.00 998.~~80587944~~20478220 0.~~60109725~~60810219 0.00000000 0.00000000 X-B-3 2,831,000.00 998.~~80587778~~20478276 0.~~60109502~~60810314 0.00000000 0.00000000 X-B-4 1,770,000.00 998.~~80588136~~20478531 0.~~60109605~~60810169 0.00000000 0.00000000 X-B-5 1,061,000.00 998.~~80588124~~20477851 0.~~60109331~~60810556 0.00000000 0.00000000 X-B-6 1,416,330.11 998.~~80587867~~20478292 0.~~60109574~~60809270 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 0.~~31766067~~56320662 ~~994~~993.~~27637025~~71316363 0.~~99427637~~99371316 0.~~31766067~~56320662 1-A-2 0.00000000 0.~~31766090~~56320646 ~~994~~993.~~27636979~~71316333 0.~~99427637~~99371316 0.~~31766090~~56320646 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 0.~~31765854~~56320621 ~~994~~993.~~27636807~~71316186 0.~~99427637~~99371316 0.~~31765854~~56320621 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 90.~~18482220~~01000000 983.~~29924440~~28924440 0.~~98329924~~98328924 90.~~18482220~~01000000 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-12 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-13 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-14 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-15 0.00000000 7.~~89222400~~02301800 ~~978~~971.~~53813733~~51511967 0.~~97853814~~97151512 7.~~89222400~~02301800 2-A-16 0.00000000 7.~~89222269~~02301863 ~~978~~971.~~53813717~~51511854 0.~~97853814~~97151512 7.~~89222269~~02301863 2-A-17 0.00000000 7.~~89222400~~02301800 ~~978~~971.~~53813750~~51511950 0.~~97853814~~97151512 7.~~89222400~~02301800 2-A-18 0.00000000 109.~~50691706~~34798034 ~~971~~962.~~43231625~~08433590 0.~~97143232~~96208434 109.~~50691706~~34798034 2-A-19 0.00000000 0.04801921 999.~~85594238~~80792317 0.~~99985594~~99980792 0.04801921 2-A-20 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-21 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-22 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.~~33190425~~45038449 993.~~75289594~~30251146 0.~~99375290~~99330251 0.~~33190425~~45038449 3-A-2 0.00000000 0.~~33190421~~45038408 993.~~75289565~~30251157 0.~~99375290~~99330251 0.~~33190421~~45038408 4-A-1 0.00000000 912.~~79201845~~58848185 ~~986~~973.~~37822626~~78974440 0.~~98637823~~97378974 912.~~79201845~~58848185 4-A-2 0.00000000 156.~~75928646~~73465228 ~~978~~971.~~62015657~~88550445 0.~~97862016~~97188550 156.~~75928646~~73465228 4-A-3 0.00000000 156.~~75928641~~73465289 ~~978~~971.~~62015822~~88550533 0.~~97862016~~97188551 156.~~75928641~~73465289 5-A-1 0.00000000 022.~~12960201~~06721511 ~~998~~976.~~94037396~~87315912 0.~~99894037~~97687316 022.~~12960201~~06721511 5-A-2 0.00000000 022.~~12960272~~06721380 ~~998~~976.~~94037637~~87315734 0.~~99894038~~97687316 022.~~12960272~~06721380 5-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-1 0.00000000 116.~~51962617~~36024068 ~~995~~978.~~17222276~~81198208 0.~~99517222~~97881198 116.~~51962617~~36024068 6-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 6-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 6-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 X-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-PO 0.00000000 2.~~89890788~~46556922 ~~992~~990.~~55061794~~08504803 0.~~99255062~~99008505 2.~~89890788~~46556922 X-M-1 0.00000000 0.~~60109586~~60810192 ~~998~~997.~~20478305~~59668113 0.~~99820478~~99759668 0.~~60109586~~60810192 X-B-1 0.00000000 0.~~60109565~~60810217 ~~998~~997.~~20478261~~59668043 0.~~99820478~~99759668 0.~~60109565~~60810217 X-B-2 0.00000000 0.~~60109725~~60810219 ~~998~~997.~~20478220~~59668001 0.~~99820478~~99759668 0.~~60109725~~60810219 X-B-3 0.00000000 0.~~60109502~~60810314 ~~998~~997.~~20478276~~59667962 0.~~99820478~~99759668 0.~~60109502~~60810314 X-B-4 0.00000000 0.~~60109605~~60810169 ~~998~~997.~~20478531~~59667797 0.~~99820479~~99759668 0.~~60109605~~60810169 X-B-5 0.00000000 0.~~60109331~~60810556 ~~998~~997.~~20477851~~59668238 0.~~99820478~~99759668 0.~~60109331~~60810556 X-B-6 0.00000000 0.~~60109574~~60809270 ~~998~~997.~~20478292~~59668316 0.~~99820478~~99759668 0.~~60109574~~60809270 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-1 0405/01/06 - 0405/30/06 30 5.00000% 49,~~330~~314,~~206~~451.9350 205,~~542~~476.5388 0.00 1-A-2 0405/25/06 - 0506/24/06 30 5.~~30938~~43125% 9,~~866~~862,~~040~~889.5950 4344,~~652~~639.1385 0.00 1-A-3 0405/0125/06 - 0406/3024/06 30 2.~~69062~~56875% 9,~~866~~862,~~040~~889.5950 2221,~~121~~112.4775 0.00 1-A-4 0405/01/06 - 0405/30/06 30 5.50000% 2,242,~~809~~093.5421 10,~~279~~276.5426 0.00 1-A-5 N/A N/A 0.00000% 47,~~695~~687,~~825~~766.2477 0.00 0.00 2-A-1 0405/01/06 - 0405/30/06 30 5.75000% 9998,~~248~~329,~~406~~924.6544 ~~475~~471,~~565~~164.2822 0.00 2-A-2 0405/01/06 - 0405/30/06 30 6.25000% 10,000,000.00 52,083.33 0.00 2-A-3 0405/01/06 - 0405/30/06 30 6.00000% 1,411,000.00 7,055.00 0.00 2-A-4 0405/01/06 - 0405/30/06 30 6.00000% 1,205,000.00 6,025.00 0.00 2-A-5 0405/01/06 - 0405/30/06 30 6.00000% 2,384,000.00 11,920.00 0.00 2-A-6 0405/01/06 - 0405/30/06 30 5.50000% 2,785,000.00 12,764.58 0.00 2-A-7 0405/01/06 - 0405/30/06 30 5.50000% 2,785,000.00 12,764.58 0.00 2-A-8 0405/01/06 - 0405/30/06 30 5.50000% 2,870,000.00 13,154.17 0.00 2-A-9 0405/01/06 - 0405/30/06 30 6.00000% 4,220,000.00 21,100.00 0.00 2-A-10 0405/01/06 - 0405/30/06 30 6.00000% 4,220,000.00 21,100.00 0.00 2-A-11 0405/01/06 - 0405/30/06 30 5.50000% 13,539,000.00 62,053.75 0.00 2-A-12 0405/01/06 - 0405/30/06 30 5.75000% 16,033,000.00 76,824.79 0.00 2-A-13 0405/01/06 - 0405/30/06 30 6.00000% 13,539,000.00 67,695.00 0.00 2-A-14 0405/01/06 - 0405/30/06 30 5.75000% 1,633,000.00 7,824.79 0.00 2-A-15 0405/01/06 - 0405/30/06 30 5.75000% 29,~~592~~356,~~910~~144.8412 ~~141~~140,~~799~~664.3686 0.00 2-A-16 0405/01/06 - 0405/30/06 30 5.75000% 2,~~329~~311,~~948~~307.5108 11,~~164~~075.3401 0.00 2-A-17 0405/01/06 - 0405/30/06 30 5.75000% 9897,~~643~~853,~~036~~813.1575 ~~472~~468,~~664~~882.5586 0.00 2-A-18 0405/01/06 - 0405/30/06 30 5.75000% 6160,~~347~~691,~~635~~205.5439 ~~293~~290,~~957~~812.4203 0.00 2-A-19 0405/01/06 - 0405/30/06 30 5.75000% 20,~~823~~822,000.00 99,~~776~~772.8708 0.00 2-A-20 0405/01/06 - 0405/30/06 30 5.75000% 17,496,000.00 83,835.00 0.00 2-A-21 N/A N/A 0.00000% 1,586,670.00 0.00 0.00 2-A-22 0405/01/06 - 0405/30/06 30 6.00000% 11,493,330.00 57,466.65 0.00 2-A-R N/A N/A 5.75000% 0.00 0.00 0.00 3-A-1 0405/01/06 - 0405/30/06 30 6.00000% 91,~~319~~289,~~612~~122.0028 456,~~598~~445.0661 0.00 3-A-2 0405/01/06 - 0405/30/06 30 6.00000% 8,~~592~~590,~~869~~000.0103 42,~~964~~950.3500 0.00 4-A-1 0405/01/06 - 0405/30/06 30 7.~~92184~~55623% 32,~~933~~609,~~388~~664.3016 ~~217~~205,~~410~~338.8855 0.00 4-A-2 0405/25/06 - 0506/24/06 30 5.~~30938~~43125% 60,~~969~~003,~~381~~116.1728 ~~269~~271,~~758~~576.0160 0.00 4-A-3 0405/01/06 - 0405/30/06 30 6.00000% 3,~~079~~030,~~593~~786.1463 15,~~397~~153.9793 0.00 5-A-1 0405/25/06 - 0506/24/06 30 5.~~30938~~43125% 37,~~829~~824,~~784~~877.6426 ~~167~~171,~~377~~196.2597 0.00 5-A-2 0405/01/06 - 0405/30/06 30 6.00000% 1,~~911~~910,~~220~~972.8694 9,~~556~~554.1086 0.00 5-A-3 0405/01/06 - 0405/30/06 30 0.05000% 9897,~~799~~827,~~165~~993.8255 4,~~116~~076.6317 0.00 6-A-1 0405/01/06 - 0405/30/06 30 5.50000% 3534,~~033~~980,~~718~~303.4963 160,~~571~~326.2139 0.00 6-A-2 0405/01/06 - 0405/30/06 30 5.50000% 9,084,000.00 41,635.00 0.00 6-A-3 0405/01/06 - 0405/30/06 30 5.50000% 1,009,000.00 4,624.58 0.00 6-A-4 0405/01/06 - 0405/30/06 30 5.50000% 3,349,000.00 15,349.58 0.00 B-1 0405/01/06 - 0405/30/06 30 6.00000% 3,192,000.00 15,960.00 0.00 B-2 0405/01/06 - 0405/30/06 30 6.00000% 596,000.00 2,980.00 0.00 B-3 0405/01/06 - 0405/30/06 30 6.00000% 324,000.00 1,620.00 0.00 B-4 0405/01/06 - 0405/30/06 30 6.00000% 217,000.00 1,085.00 0.00 B-5 0405/01/06 - 0405/30/06 30 6.00000% 162,000.00 810.00 0.00 B-6 0405/01/06 - 0405/30/06 30 6.00000% 162,819.70 814.10 0.00 X-IO 0405/01/06 - 0405/30/06 30 5.50000% 1413,~~204~~933,~~041~~408.95 65 63,~~101~~861.8646 0.00 X-PO N/A N/A 0.00000% 14,~~461~~419,~~628~~513.4588 0.00 0.00 X-M-1 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 9,~~898~~892,~~166~~209.2640 47,~~517~~489.5920 0.00 X-B-1 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 4,~~594~~591,~~507~~742.0400 22,~~056~~043.6042 0.00 X-B-2 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 4,~~241~~239,~~928~~375.5771 20,~~363~~351.9983 0.00 X-B-3 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 2,~~827~~825,~~619~~917.4474 13,~~574~~566.4029 0.00 X-B-4 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 1,~~767~~766,~~886~~822.4147 8,~~487~~481.0093 0.00 X-B-5 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 1,059,~~733~~095.0427 5,~~087~~084.4036 0.00 X-B-6 0405/01/06 - 0405/30/06 30 5.~~76077~~76080% 1,~~414~~413,~~638~~787.8449 6,~~791~~787.1812 0.00 Totals 3,~~907~~886,~~798~~706.8739 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00 0.00 205,~~542~~476.5388 0.00 49,~~314~~286,~~451~~517.5039 1-A-2 0.00 0.00 4344,~~652~~639.1385 0.00 9,~~862~~857,~~889~~302.5068 1-A-3 0.00 0.00 2221,~~121~~112.4775 0.00 9,~~862~~857,~~889~~302.5068 1-A-4 0.00 0.00 10,~~279~~276.5426 0.00 2,~~242~~240,~~093~~823.2118 1-A-5 0.00 0.00 0.00 0.00 4746,~~687~~846,~~766~~604.7785 2-A-1 0.00 0.00 ~~475~~471,~~565~~164.2822 0.00 98,~~329~~328,924.44 2-A-2 0.00 0.00 52,083.33 0.00 10,000,000.00 2-A-3 0.00 0.00 7,055.00 0.00 1,411,000.00 2-A-4 0.00 0.00 6,025.00 0.00 1,205,000.00 2-A-5 0.00 0.00 11,920.00 0.00 2,384,000.00 2-A-6 0.00 0.00 12,764.58 0.00 2,785,000.00 2-A-7 0.00 0.00 12,764.58 0.00 2,785,000.00 2-A-8 0.00 0.00 13,154.17 0.00 2,870,000.00 2-A-9 0.00 0.00 21,100.00 0.00 4,220,000.00 2-A-10 0.00 0.00 21,100.00 0.00 4,220,000.00 2-A-11 0.00 0.00 62,053.75 0.00 13,539,000.00 2-A-12 0.00 0.00 76,824.79 0.00 16,033,000.00 2-A-13 0.00 0.00 67,695.00 0.00 13,539,000.00 2-A-14 0.00 0.00 7,824.79 0.00 1,633,000.00 2-A-15 0.00 0.00 ~~141~~140,~~799~~664.3686 0.00 29,~~356~~145,~~144~~453.1259 2-A-16 0.00 0.00 11,~~164~~075.3401 0.00 2,~~311~~294,~~307~~718.0871 2-A-17 0.00 0.00 ~~472~~468,~~664~~882.5586 0.00 97,~~853~~151,~~813~~511.7595 2-A-18 0.00 0.00 ~~293~~290,~~957~~812.4203 0.00 60,~~691~~107,~~205~~180.3997 2-A-19 0.00 0.00 99,~~776~~772.8708 0.00 20,~~822~~821,000.00 2-A-20 0.00 0.00 83,835.00 0.00 17,496,000.00 2-A-21 0.00 0.00 0.00 0.00 1,586,670.00 2-A-22 0.00 0.00 57,466.65 0.00 11,493,330.00 2-A-R 0.00 0.00 0.2720 0.00 0.00 3-A-1 0.00 0.00 456,~~598~~445.0661 0.00 91,~~289~~247,~~122~~748.2861 3-A-2 0.00 0.00 42,~~964~~950.3500 0.00 8,~~590~~586,~~000~~106.0391 4-A-1 0.00 0.00 ~~217~~205,~~410~~338.8855 0.00 32,~~609~~193,~~664~~488.1695 4-A-2 0.00 0.00 ~~269~~271,~~758~~576.0160 0.00 6059,~~003~~590,~~116~~187.2882 4-A-3 0.00 0.00 15,~~397~~153.9793 0.00 3,~~030~~009,~~786~~929.6341 5-A-1 0.00 0.00 ~~167~~171,~~377~~196.2597 0.00 3736,~~824~~989,~~877~~302.2617 5-A-2 0.00 0.00 9,~~556~~554.1086 0.00 1,~~910~~868,~~972~~758.9435 5-A-3 0.00 0.00 4,~~116~~076.6317 0.00 9796,~~827~~579,~~993~~489.5598 6-A-1 0.00 0.00 160,~~571~~326.2139 0.00 34,~~980~~405,~~303~~241.6317 6-A-2 0.00 0.00 41,635.00 0.00 9,084,000.00 6-A-3 0.00 0.00 4,624.58 0.00 1,009,000.00 6-A-4 0.00 0.00 15,349.58 0.00 3,349,000.00 B-1 0.00 0.00 15,960.00 0.00 3,192,000.00 B-2 0.00 0.00 2,980.00 0.00 596,000.00 B-3 0.00 0.00 1,620.00 0.00 324,000.00 B-4 0.00 0.00 1,085.00 0.00 217,000.00 B-5 0.00 0.00 810.00 0.00 162,000.00 B-6 0.00 0.00 814.10 0.00 162,819.70 X-IO 0.00 0.00 6563,~~101~~861.8646 0.00 13,~~933~~639,~~408~~920.6585 X-PO 0.00 0.00 0.00 0.00 14,~~419~~383,~~513~~694.8873 X-M-1 0.00 0.00 47,~~517~~489.5920 0.00 9,~~892~~886,~~209~~183.4011 X-B-1 0.00 0.00 22,~~056~~043.6042 0.00 4,~~591~~588,~~742~~944.0073 X-B-2 0.00 0.00 20,~~363~~351.9983 0.00 4,~~239~~236,~~375~~793.7110 X-B-3 0.00 0.00 13,~~574~~566.4029 0.00 2,~~825~~824,~~917~~196.7420 X-B-4 0.00 0.00 8,~~487~~481.0093 0.00 1,~~766~~765,~~822~~746.4712 X-B-5 0.00 0.00 5,~~087~~084.4036 0.00 1,~~059~~058,~~095~~450.2708 X-B-6 0.00 0.00 6,~~791~~787.1812 0.00 1,~~413~~412,~~787~~926.4922 Totals 0.00 0.00 3,~~907~~886,~~799~~706.1459 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 49,598,334.00 5.00000% 994.~~59403072~~27637025 4.~~14414182~~14281818 0.00000000 1-A-2 9,919,666.00 5.~~30938~~43125% 994.~~59403069~~27636979 4.~~40056449~~50013640 0.00000000 1-A-3 0.00 2.~~69062~~56875% 994.~~59403069~~27636979 2.~~23006198~~12837307 0.00000000 1-A-4 2,255,000.00 5.50000% 994.~~59403104~~27636807 4.~~55855432~~55709978 0.00000000 1-A-5 0.00 0.00000% ~~998~~997.~~14081028~~97216894 0.00000000 0.00000000 2-A-1 100,000,000.00 5.75000% ~~992~~983.~~48406650~~29924440 4.~~75565280~~71164220 0.00000000 2-A-2 10,000,000.00 6.25000% 1000.00000000 5.20833300 0.00000000 2-A-3 1,411,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-4 1,205,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-5 2,384,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-6 2,785,000.00 5.50000% 1000.00000000 4.58333214 0.00000000 2-A-7 2,785,000.00 5.50000% 1000.00000000 4.58333214 0.00000000 2-A-8 2,870,000.00 5.50000% 1000.00000000 4.58333449 0.00000000 2-A-9 4,220,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-10 4,220,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-11 13,539,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 2-A-12 16,033,000.00 5.75000% 1000.00000000 4.79166656 0.00000000 2-A-13 13,539,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-14 1,633,000.00 5.75000% 1000.00000000 4.79166565 0.00000000 2-A-15 30,000,000.00 5.75000% ~~986~~978.~~43036133~~53813733 4.~~72664533~~68882867 0.00000000 2-A-16 2,362,000.00 5.75000% ~~986~~978.~~43035986~~53813717 4.~~72664691~~68882727 0.00000000 2-A-17 100,000,000.00 5.75000% ~~986~~978.~~43036150~~53813750 4.~~72664550~~68882860 0.00000000 2-A-18 62,476,000.00 5.75000% ~~981~~971.~~93923331~~43231625 4.~~70512549~~65477992 0.00000000 2-A-19 20,825,000.00 5.75000% 999.~~90396158~~85594238 4.~~79120624~~79097623 0.00000000 2-A-20 17,496,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 2-A-21 1,586,670.00 0.00000% 1000.00000000 0.00000000 0.00000000 2-A-22 11,493,330.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-R 100.00 5.75000% 0.00000000 0.00000000 0.00000000 3-A-1 91,863,000.00 6.00000% ~~994~~993.~~08480019~~75289594 4.~~97042400~~96876446 0.00000000 3-A-2 8,644,000.00 6.00000% ~~994~~993.~~08479986~~75289565 4.~~97042457~~96876446 0.00000000 4-A-1 33,060,000.00 7.~~92184~~55623% ~~996~~986.~~17024501~~37822626 6.~~57625166~~21108742 0.00000000 4-A-2 61,314,000.00 5.~~30938~~43125% ~~994~~978.~~37944303~~62015657 4.~~39961526~~42927553 0.00000000 4-A-3 3,097,000.00 6.00000% ~~994~~978.~~37944462~~62015822 4.~~97189861~~89309977 0.00000000 5-A-1 37,865,000.00 5.~~30938~~43125% ~~999~~998.~~06997597~~94037396 4.~~42036841~~52124574 0.00000000 5-A-2 1,913,000.00 6.00000% ~~999~~998.~~06997386~~94037637 4.~~99534762~~99469942 0.00000000 5-A-3 0.00 0.05000% ~~996~~986.~~17021567~~37809970 0.~~04150707~~04109912 0.00000000 6-A-1 35,150,000.00 5.50000% ~~996~~995.~~69184893~~17222276 4.~~56817098~~56120597 0.00000000 6-A-2 9,084,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 6-A-3 1,009,000.00 5.50000% 1000.00000000 4.58333003 0.00000000 6-A-4 3,349,000.00 5.50000% 1000.00000000 4.58333234 0.00000000 B-1 3,192,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-2 596,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-3 324,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-4 217,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-5 162,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-6 162,819.70 6.00000% 1000.00000000 5.00000921 0.00000000 X-IO 0.00 5.50000% ~~987~~968.~~04889698~~24239802 4.~~52397419~~43777791 0.00000000 X-PO 14,527,736.54 0.00000% ~~995~~992.~~44952582~~55061794 0.00000000 0.00000000 X-M-1 9,910,000.00 5.~~76077~~76080% 998.~~80587891~~20478305 4.~~79491322~~79204844 0.00000000 X-B-1 4,600,000.00 5.~~76077~~76080% 998.~~80587826~~20478261 4.~~79491304~~79204783 0.00000000 X-B-2 4,247,000.00 5.~~76077~~76080% 998.~~80587944~~20478220 4.~~79491170~~79204850 0.00000000 X-B-3 2,831,000.00 5.~~76077~~76080% 998.~~80587778~~20478276 4.~~79491346~~79204875 0.00000000 X-B-4 1,770,000.00 5.~~76077~~76080% 998.~~80588136~~20478531 4.~~79491525~~79205085 0.00000000 X-B-5 1,061,000.00 5.~~76077~~76080% 998.~~80588124~~20477851 4.~~79491046~~79204524 0.00000000 X-B-6 1,416,330.11 5.~~76077~~76080% 998.~~80587867~~20478292 4.~~79491324~~79204668 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.00000000 4.~~14414182~~14281818 0.00000000 ~~994~~993.~~27637025~~71316363 1-A-2 0.00000000 0.00000000 4.~~40056449~~50013640 0.00000000 ~~994~~993.~~27636979~~71316333 1-A-3 0.00000000 0.00000000 2.~~23006198~~12837307 0.00000000 ~~994~~993.~~27636979~~71316333 1-A-4 0.00000000 0.00000000 4.~~55855432~~55709978 0.00000000 ~~994~~993.~~27636807~~71316186 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~980.~~97216894~~36899222 2-A-1 0.00000000 0.00000000 4.~~75565280~~71164220 0.00000000 983.~~29924440~~28924440 2-A-2 0.00000000 0.00000000 5.20833300 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-6 0.00000000 0.00000000 4.58333214 0.00000000 1000.00000000 2-A-7 0.00000000 0.00000000 4.58333214 0.00000000 1000.00000000 2-A-8 0.00000000 0.00000000 4.58333449 0.00000000 1000.00000000 2-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-10 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-11 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 2-A-12 0.00000000 0.00000000 4.79166656 0.00000000 1000.00000000 2-A-13 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-14 0.00000000 0.00000000 4.79166565 0.00000000 1000.00000000 2-A-15 0.00000000 0.00000000 4.~~72664533~~68882867 0.00000000 ~~978~~971.~~53813733~~51511967 2-A-16 0.00000000 0.00000000 4.~~72664691~~68882727 0.00000000 ~~978~~971.~~53813717~~51511854 2-A-17 0.00000000 0.00000000 4.~~72664550~~68882860 0.00000000 ~~978~~971.~~53813750~~51511950 2-A-18 0.00000000 0.00000000 4.~~70512549~~65477992 0.00000000 ~~971~~962.~~43231625~~08433590 2-A-19 0.00000000 0.00000000 4.~~79120624~~79097623 0.00000000 999.~~85594238~~80792317 2-A-20 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 2-A-21 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 2-A-22 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A-R 0.00000000 0.00000000 2.~~70000000~~00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.00000000 4.~~97042400~~96876446 0.00000000 993.~~75289594~~30251146 3-A-2 0.00000000 0.00000000 4.~~97042457~~96876446 0.00000000 993.~~75289565~~30251157 4-A-1 0.00000000 0.00000000 6.~~57625166~~21108742 0.00000000 ~~986~~973.~~37822626~~78974440 4-A-2 0.00000000 0.00000000 4.~~39961526~~42927553 0.00000000 ~~978~~971.~~62015657~~88550445 4-A-3 0.00000000 0.00000000 4.~~97189861~~89309977 0.00000000 ~~978~~971.~~62015822~~88550533 5-A-1 0.00000000 0.00000000 4.~~42036841~~52124574 0.00000000 ~~998~~976.~~94037396~~87315912 5-A-2 0.00000000 0.00000000 4.~~99534762~~99469942 0.00000000 ~~998~~976.~~94037637~~87315734 5-A-3 0.00000000 0.00000000 0.~~04150707~~04109912 0.00000000 ~~986~~973.~~37809970~~78971335 6-A-1 0.00000000 0.00000000 4.~~56817098~~56120597 0.00000000 ~~995~~978.~~17222276~~81198208 6-A-2 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 6-A-3 0.00000000 0.00000000 4.58333003 0.00000000 1000.00000000 6-A-4 0.00000000 0.00000000 4.58333234 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 B-6 0.00000000 0.00000000 5.00000921 0.00000000 1000.00000000 X-IO 0.00000000 0.00000000 4.~~52397419~~43777791 0.00000000 ~~968~~947.~~24239802~~84772372 X-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~990.~~55061794~~08504803 X-M-1 0.00000000 0.00000000 4.~~79491322~~79204844 0.00000000 ~~998~~997.~~20478305~~59668113 X-B-1 0.00000000 0.00000000 4.~~79491304~~79204783 0.00000000 ~~998~~997.~~20478261~~59668043 X-B-2 0.00000000 0.00000000 4.~~79491170~~79204850 0.00000000 ~~998~~997.~~20478220~~59668001 X-B-3 0.00000000 0.00000000 4.~~79491346~~79204875 0.00000000 ~~998~~997.~~20478276~~59667962 X-B-4 0.00000000 0.00000000 4.~~79491525~~79205085 0.00000000 ~~998~~997.~~20478531~~59667797 X-B-5 0.00000000 0.00000000 4.~~79491046~~79204524 0.00000000 ~~998~~997.~~20477851~~59668238 X-B-6 0.00000000 0.00000000 4.~~79491324~~79204668 0.00000000 ~~998~~997.~~20478292~~59668316 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All Classes are per $1,000 denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 1-1-A-5 0.00000% 9,~~866~~862,~~040~~889.5950 9,~~862~~857,~~889~~302.5068 0.00 0.00 99.~~42763698~~37131633% 5-1-A-5 0.00000% 37,~~829~~824,~~784~~877.6426 3736,~~824~~989,~~877~~302.2617 0.00 0.00 9997.~~89403740~~68731591% 4-4-A-1 7.~~92186~~55625% 0.00 0.00 20,~~323~~001,~~127~~038.0676 2019,~~001~~863,~~038~~395.7694 97.~~86201566~~18855045% 5-4-A-1 7.~~92181~~55621% 0.00 0.00 12,~~610~~608,~~261~~625.2440 12,~~608~~330,~~625~~093.4001 9997.~~89403740~~68731588% 4-5-A-3 0.05000% 60,~~969~~003,~~381~~116.1728 6059,~~003~~590,~~116~~187.2882 0.00 0.00 97.~~86201566~~18855045% 5-5-A-3 0.05000% 37,~~829~~824,~~784~~877.6426 3736,~~824~~989,~~877~~302.2617 0.00 0.00 9997.~~89403740~~68731591% 1-X-IO 5.50000% 893,~~321~~167.0324 ~~893~~892,~~167~~823.2475 0.00 0.00 99.~~95594592~~91750534% 2-X-IO 5.50000% 109,~~034~~765,~~657~~278.9865 9,~~765~~641,~~278~~531.6568 0.00 0.00 9594.~~66830601~~45598393% 3-X-IO 5.50000% 683,~~134~~062.7035 683,~~062~~009.3533 0.00 0.00 99.~~96930359~~96154387% 4-X-IO 5.50000% 558,~~848~~749.5399 ~~558~~536,~~749~~610.9997 0.00 0.00 9894.~~20970602~~31840099% 5-X-IO 5.50000% 1,304,~~949~~804.3407 1,~~304~~158,~~804~~502.0794 0.00 0.00 9988.~~88429671~~68477196% 6-X-IO 5.50000% ~~729,130.38~~ 728,346.34 727,442.17 0.00 0.00 99.~~65114058~~52743354% 1-X-PO 0.00000% 0.00 0.00 ~~396~~395,~~145~~928.1595 395,~~928~~575.9521 98.~~12818376~~04051181% 2-X-PO 0.00000% 0.00 0.00 8,~~188~~177,~~719~~639.9502 8,~~177~~145,~~639~~306.0249 9998.~~22217664~~82987465% 3-X-PO 0.00000% 0.00 0.00 3,~~050~~049,~~773~~767.8890 3,~~049~~048,~~767~~053.9037 99.~~83187851~~77575464% 4-X-PO 0.00000% 0.00 0.00 2,~~394~~364,~~436~~706.7121 2,~~364~~363,~~706~~367.2173 98.~~70259130~~64672328% 5-X-PO 0.00000% 0.00 0.00 ~~400~~399,~~010~~964.2661 399,~~964~~920.6122 99.~~94016802~~92907618% 6-X-PO 0.00000% 0.00 0.00 31,~~542~~507.5019 31,~~507~~471.1972 99.~~66649395~~55429193%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 87,~~180~~997,~~381~~017.9252 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 247,~~838~~721.0407 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 8,~~205~~004,~~219~~738.9659 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 Total Administration Fees 168,~~886~~026.5743 Payment of Interest and Principal 87,~~036~~836,~~333~~712.3916 Total Withdrawals (Pool Distribution Amount) 8,~~205~~004,~~219~~738.9659 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 168,~~886~~026.5743 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 168,~~886~~026.5743 *Servicer Payees include: BANK OF AMERICA (NY); COUNTRYWIDE HOME LOANS INC.; GMAC MTG CORP; NATIONAL CITY MTG CO; SUN TRUST MTG INC; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~034651~~032879% Weighted Average Net Coupon 5.~~784651~~782879% Weighted Average Pass-Through Rate 5.~~784651~~782879% Weighted Average Remaining Term ~~355~~354 Beginning Scheduled Collateral Loan Count 1,~~402~~399 Number Of Loans Paid In Full 36 Ending Scheduled Collateral Loan Count 1,~~399~~393 Beginning Scheduled Collateral Balance ~~810~~806,~~655~~526,~~490~~955.1488 Ending Scheduled Collateral Balance ~~806~~802,~~526~~576,~~955~~950.8830 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~806~~802,~~860~~896,~~797~~042.9147 Monthly P&I Constant 4,~~500~~481,~~547~~562.4907 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 ~~423~~426,~~861~~829.7712 Unscheduled Principal 3,~~704~~523,~~672~~176.4946

Group Level Collateral Statement Group 1 2 Collateral Description Fixed 30 Year Mixed Fixed Weighted Average Coupon Rate 5.~~792599~~792618 6.~~018269~~015163 Weighted Average Net Rate 5.~~542599~~542618 5.~~768269~~765163 Pass-Through Rate 5.~~542599~~542618 5.~~768269~~765163 Weighted Average Remaining Term ~~355~~354 ~~355~~354 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant 309,~~859~~764.0225 2,~~594~~582,~~318~~609.6737 Beginning Loan Count 104 ~~749~~747 Loans Paid in Full 0 21 Ending Loan Count 104 ~~747~~746 Beginning Scheduled Balance 64,~~190~~170,~~670~~831.4641 ~~443~~441,~~679~~034,~~195~~038.3868 Ending Scheduled Balance 64,~~170~~135,~~831~~686.4170 ~~441~~439,~~034~~472,~~038~~397.6802 Scheduled Principal 0.00 ~~369~~371,~~167~~866.9718 Unscheduled Principal 1935,~~839~~144.0571 21,~~275~~189,~~988~~775.7348 Scheduled Interest 309,~~859~~764.0225 2,~~225~~210,~~150~~743.7019 Servicing Fees 13,~~373~~368.06 92 91,~~433~~882.1709 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 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 296,~~485~~395.9633 2,~~132~~118,~~717~~861.5310 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 3 4 Collateral Description Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~114822~~114832 6.~~124623~~124696 Weighted Average Net Rate 5.~~864822~~864832 5.~~874623~~874696 Pass-Through Rate 5.~~864822~~864832 5.~~874623~~874696 Weighted Average Remaining Term 354 355 ~~356~~ Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant 548,~~382~~208.7546 ~~459~~452,~~712~~741.5756 Beginning Loan Count 179 ~~181~~180 Loans Paid in Full 0 12 Ending Loan Count 179 ~~180~~178 Beginning Scheduled Balance 107,~~617~~582,~~074~~709.5991 9088,~~071~~704,~~673~~783.7050 Ending Scheduled Balance 107,~~582~~535,~~709~~728.9158 88,~~704~~132,~~783~~016.5052 Scheduled Principal 0.00 0.00 Unscheduled Principal 3446,~~364~~981.6833 1572,~~366,890~~766.2098 Scheduled Interest 548,~~382~~208.7546 ~~459~~452,~~712~~741.5756 Servicing Fees 22,~~420~~413.2206 18,~~764~~480.9316 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 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 525,~~962~~795.5340 ~~440~~434,~~947~~261.6440 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 5 6 Collateral Description Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~337252~~337253 5.~~826209~~826210 Weighted Average Net Rate 6.~~087252~~087253 5.~~576209~~576210 Pass-Through Rate 6.~~087252~~087253 5.~~576209~~576210 Weighted Average Remaining Term ~~355~~354 ~~352~~351 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant 289,~~145~~109.9388 299,128.55 Beginning Loan Count 105 84 Loans Paid in Full 02 01 Ending Loan Count ~~105~~103 8483 Beginning Scheduled Balance 54,~~751~~744,~~667~~830.5676 50,~~345~~289,~~208~~761.4562 Ending Scheduled Balance 5453,~~744~~588,~~830~~464.7631 5049,~~289~~712,~~761~~657.6217 Scheduled Principal 0.00 54,~~693~~962.8094 Unscheduled Principal 61,~~836~~156,366.8045 ~~753~~522,141.0351 Scheduled Interest 289,~~145~~109.9388 244,~~434~~165.7561 Servicing Fees 11,~~406~~405.6017 10,~~488~~477.5903 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 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 277,~~739~~704.3371 233,~~946~~688.1658 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 Fixed Weighted Average Coupon Rate 6.~~034651~~032879 Weighted Average Net Rate 5.~~784651~~782879 Pass-Through Rate 5.~~784651~~782879 Weighted Average Remaining Term ~~355~~354 Record Date 0405/3031/2006 Principal And Interest Constant 4,~~500~~481,~~547~~562.4907 Beginning Loan Count 1,~~402~~399 Loans Paid in Full 36 Ending Loan Count 1,~~399~~393 Beginning Scheduled Balance ~~810~~806,~~655~~526,~~490~~955.1488 Ending Scheduled Balance ~~806~~802,~~526~~576,~~955~~950.8830 Scheduled Principal ~~423~~426,~~861~~829.7712 Unscheduled Principal 3,~~704~~523,~~672~~176.4946 Scheduled Interest 4,~~076~~054,~~685~~732.7295 Servicing Fees 168,~~886~~026.5743 Master Servicing Fees 0.00 Trustee Fee 0.00 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 3,~~907~~886,~~799~~706.1552 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 Groups 1,2,4,5,6 - 60 Day Delinquency Condition Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~110942~~166435% Groups 1,2,4,5,6 - Cumulative Losses Condition Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Groups 1,2,4,5,6 - Senior Step Down Test Trigger Result Pass Group 3 - 60 Day Delinquency Condition Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group 3 - Cumulative Losses Condition Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Group 3 - Senior Step Down Test Trigger Result Pass

Additional Reporting - Group Level Miscellaneous Reporting 1 CPR Percentage 0.~~370247~~655233% Senior Percentage 96.~~307727~~306591% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~692273~~693409% Subordinate Prepayment Percentage 0.000000% 2 CPR Percentage 53.~~989870~~192284% Senior Percentage 96.~~255823~~236165% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~744177~~763835% Subordinate Prepayment Percentage 0.000000% 3 CPR Percentage 0.~~382516~~522783% Senior Percentage 95.~~549408~~547988% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~450592~~452012% Subordinate Prepayment Percentage 0.000000% 4 CPR Percentage 167.~~765056~~479067% Senior Percentage 96.~~230338~~171957% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~769662~~828043% Subordinate Prepayment Percentage 0.000000% 5 CPR Percentage 022.~~149740~~600469% Senior Percentage 96.~~319541~~319081% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~680459~~680919% Subordinate Prepayment Percentage 0.000000% 6 CPR Percentage 011.~~017967~~783925% Senior Percentage 96.~~347022~~346967% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.~~652978~~653033% 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 64 0 0 0 6 4 1,~~460~~327,~~913~~300.5831 0.00 0.00 0.00 41,~~460~~327,~~913~~300.5831 60 Days 1 0 0 0 1 86,~~121~~042.5873 0.00 0.00 0.00 86,~~121~~042.5873 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 75 0 0 0 75 41,~~547~~413,~~035~~343.1604 0.00 0.00 0.00 41,~~547~~413,~~035~~343.1604 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 0.~~428878~~287150% 0.000000% 0.000000% 0.000000% 0.~~428878~~287150% 0.~~552873~~165314% 0.000000% 0.000000% 0.000000% 0.~~552873~~165314% 60 Days 0.~~071480~~071788% 0.000000% 0.000000% 0.000000% 0.~~071480~~071788% 0.~~010674~~010717% 0.000000% 0.000000% 0.000000% 0.~~010674~~010717% 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.~~500357~~358938% 0.000000% 0.000000% 0.000000% 0.~~500357~~358938% 0.~~563546~~176031% 0.000000% 0.000000% 0.000000% 0.~~563546~~176031%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 247,~~838~~721.0407

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 52 0 0 0 52 31,~~460~~036,~~913~~800.5833 0.00 0.00 0.00 31,~~460~~036,~~913~~800.5833 60 Days 1 0 0 0 1 86,~~121~~042.5873 0.00 0.00 0.00 86,~~121~~042.5873 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 63 0 0 0 6 3 1,~~547~~122,~~035~~843.1606 0.00 0.00 0.00 31,~~547~~122,~~035~~843.1606 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~669344~~268097% 0.000000% 0.000000% 0.000000% 0.~~669344~~268097% 0.~~784211~~235769% 0.000000% 0.000000% 0.000000% 0.~~784211~~235769% 60 Days 0.~~133869~~134048% 0.000000% 0.000000% 0.000000% 0.~~133869~~134048% 0.~~019514~~019566% 0.000000% 0.000000% 0.000000% 0.~~019514~~019566% 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.~~803213~~402145% 0.000000% 0.000000% 0.000000% 0.~~803213~~402145% 0.~~803725~~255336% 0.000000% 0.000000% 0.000000% 0.~~803725~~255336% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 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 4 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 1290,~~000,000~~499.0098 0.00 0.00 0.00 1290,~~000,000~~499.0098 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 12 0 0 0 12 1290,~~000,000~~499.0098 0.00 0.00 0.00 1290,~~000,000~~499.0098 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~952381~~941748% 0.000000% 0.000000% 0.000000% 01.~~952381~~941748% 10.~~826657~~542094% 0.000000% 0.000000% 0.000000% 10.~~826657~~542094% 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.~~952381~~941748% 0.000000% 0.000000% 0.000000% 01.~~952381~~941748% 10.~~826657~~542094% 0.000000% 0.000000% 0.000000% 10.~~826657~~542094% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

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. 1 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. 2 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. 3 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. 4 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. 5 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. 6 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. 1 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. 2 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. 3 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. 4 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. 5 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. 6 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 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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. 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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. 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 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.

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. 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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. 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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. 3 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. 4 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. 5 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. 6 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 1 0 0.00 0.00 0 0.00 0.00 2 2 1 528,~~576,750~~000.00 1524,~~574,801~~652.9251 0 0.00 0.00 3 0 0.00 0.00 0 0.00 0.00 4 12 1538,~~300,~~000.00 1537,~~300,000~~988.0077 0 0.00 0.00 5 02 0856,000.00 0856,000.00 0 0.00 0.00 6 01 0522,000.00 0516,616.0037 0 0.00 0.00 Total 36 2,~~876~~444,~~750~~000.00 2,~~874~~435,~~801~~257.9265 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 1935,~~839~~144.0571 2 0 0.00 0.00 0 0.00 0.00 ~~701~~665,~~716~~690.7728 3 0 0.00 0.00 0 0.00 0.00 3446,~~364~~981.6833 4 0 0.00 0.00 0 0.00 0.00 6634,~~890~~778.2021 5 0 0.00 0.00 0 0.00 0.00 6300,~~836~~366.8045 6 0 0.00 0.00 0 0.00 0.00 ~~753~~6,095.0395 Total 0 0.00 0.00 0 0.00 0.00 ~~830~~1,~~400~~089,056.5393

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 2 ~~0148953326~~0147690978 CAWA 6980.8300 01-~~Jan~~Dec-~~2006~~2005 ~~999~~528,~~950~~000.00 ~~999~~524,~~574~~085.7220 24 ~~3050969264~~0148360035 CA 7970.6749 01-~~Feb~~Dec-~~2006~~2005 ~~576~~430,~~800~~000.00 ~~574~~430,~~697~~000.2400 4 ~~0148035371~~0148370034 CALA 5780.7800 01-Jan-2006 108,000.00 107,988.77 5 0004345244 VA 44.09 01-Dec-2005 1500,~~300~~000.00 500,000.00 15 0004405732 MD 80.00 01-Jan-2006 356,~~300~~000.00 356,000.00 6 6500498958 CA 70.07 01-Sep-2005 522,000.00 516,045.56

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 2 ~~0148953326~~0147690978 Loan Paid in Full 0 65.750% 360 6 4 20148360035 ~~3050969264~~Loan Paid in Full 0 6.375% 360 6 4 0148370034 Loan Paid in Full (1) 6.~~500~~875% 360 35 45 ~~0148035371~~0004345244 Loan Paid in Full 0(1) 7.250% 360 6 5 0004405732 Loan Paid in Full 0 7.~~125~~000% 360 5 6 6500498958 Loan Paid in Full 0 5.750% 360 9

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 0.~~457~~437% Current Month 5.~~351~~121% Current Month ~~542~~431.~~673~~789% 3 Month Average 0.~~337~~339% 3 Month Average 3.~~951~~978% 3 Month Average ~~530~~386.~~015~~937% 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 5.039% N/A Mar-2006 861.024% N/A Apr-2006 1.464% N/A Apr-2006 186.347% N/A May-2006 5.351% N/A May-2006 542.673% N/A Jun-2006 5.121% N/A Jun-2006 431.789% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 0.~~031~~055% Current Month 0.~~370~~655% Current Month 3755.~~427~~095% 3 Month Average 0.~~188~~038% 3 Month Average 20.~~201~~456% 3 Month Average ~~360~~45.~~106~~353% 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 5.889% N/A Mar-2006 999.354% N/A Apr-2006 0.344% N/A Apr-2006 43.537% N/A May-2006 0.370% N/A May-2006 37.427% N/A Jun-2006 0.655% N/A Jun-2006 55.095% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~513~~270% Current Month 53.~~990~~192% Current Month ~~634~~279.~~881~~152% 3 Month Average 0.~~397~~327% 3 Month Average 43.~~650~~846% 3 Month Average ~~661~~410.~~959~~367% 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 5.605% N/A Mar-2006 1,033.927% N/A Apr-2006 2.355% N/A Apr-2006 317.069% N/A May-2006 5.990% N/A May-2006 634.881% N/A Jun-2006 3.192% N/A Jun-2006 279.152% 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. 3 SMM CPR PSA Current Month 0.~~032~~044% Current Month 0.~~383~~523% Current Month 4146.~~003~~148% 3 Month Average 0.~~195~~043% 3 Month Average 20.~~287~~516% 3 Month Average ~~407~~58.~~852~~245% 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 5.836% N/A Mar-2006 1,094.969% N/A Apr-2006 0.642% N/A Apr-2006 87.583% N/A May-2006 0.383% N/A May-2006 41.003% N/A Jun-2006 0.523% N/A Jun-2006 46.148% 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. 4 SMM CPR PSA Current Month 10.~~518~~646% Current Month 167.~~765~~479% Current Month ~~1,895~~689.~~258~~875% 3 Month Average 0.~~682~~730% 3 Month Average 78.~~647~~189% 3 Month Average ~~1,048~~877.~~693~~414% 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 5.853% N/A Mar-2006 1,203.714% N/A Apr-2006 0.323% N/A Apr-2006 47.108% N/A May-2006 16.765% N/A May-2006 1,895.258% N/A Jun-2006 7.479% N/A Jun-2006 689.874% 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. 5 SMM CPR PSA Current Month 02.~~012~~112% Current Month 022.~~150~~600% Current Month 151,927.~~429~~910% 3 Month Average 0.~~034~~714% 3 Month Average 07.~~406~~654% 3 Month Average 64656.~~322~~967% 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 0.856% N/A Mar-2006 149.976% N/A Apr-2006 0.212% N/A Apr-2006 27.561% N/A May-2006 0.150% N/A May-2006 15.429% N/A Jun-2006 22.600% N/A Jun-2006 1,927.910% 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. 6 SMM CPR PSA Current Month 01.~~001~~039% Current Month 011.~~018~~784% Current Month 1631.~~079~~699% 3 Month Average 0.~~005~~350% 3 Month Average 03.~~066~~971% 3 Month Average 4213.~~665~~468% 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 0.067% N/A Mar-2006 5.288% N/A Apr-2006 0.112% N/A Apr-2006 7.627% N/A May-2006 0.018% N/A May-2006 1.079% N/A Jun-2006 11.784% N/A Jun-2006 631.699% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.499 5 2,~~794~~792,~~755~~331.0882 0.~~347~~348 2 981,155.66 1.~~529~~530 5.500 5.749 79 42,~~682~~630,~~781~~457.2275 5.~~292~~312 19 11,~~344~~329,~~340~~075.4779 17.~~678~~664 5.750 5.999 ~~531~~529 ~~307~~305,~~102~~762,~~378~~810.2859 38.~~077~~098 83 51,~~845~~825,~~335~~455.2825 80.~~793~~806 6.000 6.249 378 225,~~508~~345,~~093~~919.5836 2728.~~960~~078 0 0.00 0.000 6.250 6.499 ~~270~~269 ~~148~~147,~~728~~930,~~946~~711.0852 18.~~441~~432 0 0.00 0.000 6.500 6.749 110 67,~~094~~013,~~108~~664.0805 8.~~319~~350 0 0.00 0.000 6.750 6.999 1918 98,~~100~~985,~~529~~414.1447 1.~~128~~120 0 0.00 0.000 7.000 7.249 54 21,~~560~~660,~~415~~692.7740 0.~~317~~207 0 0.00 0.000 >= 7.250 21 ~~954~~454,948.6534 0.~~118~~057 0 0.00 0.000 Total 1,~~399~~393 ~~806~~802,~~526~~576,~~955~~950.8830 100.000 104 64,~~170~~135,~~831~~686.4170 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.499 2 1,~~544~~542,~~160~~369.6613 0.~~350~~351 0 0.00 0.000 5.500 5.749 52 27,~~903~~868,~~456~~694.8490 6.~~327~~341 2 1,~~489~~488,~~137~~702.8136 1.384 5.750 5.999 ~~318~~317 180,~~892~~157,~~181~~416.7811 4140.~~015~~994 27 16,~~785~~773,~~444~~621.4329 15.~~602~~598 6.000 6.249 177 110,~~666~~566,~~238~~590.6143 25.~~092~~159 93 56,~~412~~382,~~990~~704.0495 52.~~437~~432 6.250 6.499 122 70,~~189~~125,~~645~~244.9507 15.~~915~~957 40 22,~~975~~971,~~457~~531.8705 21.~~356~~362 6.500 6.749 65 43,~~783~~707,~~270~~306.8216 9.~~927~~945 16 9,505,~~679~~168.7693 8.~~836~~839 6.750 6.999 8 4,~~297~~291,~~779~~159.2372 0.~~974~~976 1 414,000.00 0.385 7.000 7.249 3 1,~~757~~213,~~304~~616.7950 0.~~398~~276 0 0.00 0.000 >= 7.250 0 0.00 0.000 0 0.00 0.000 Total ~~747~~746 ~~441~~439,~~034~~472,~~038~~397.6802 100.000 179 107,~~582~~535,~~709~~728.9158 100.000

Interest Rate Stratification (continued) 4 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.499 1 ~~269~~268,~~438~~807.7603 0.~~304~~305 0 0.00 0.000 5.500 5.749 3 559,~~529~~229.7418 0.~~631~~635 0 0.00 0.000 5.750 5.999 28 13,~~600~~596,~~213~~722.8694 15.~~332~~428 2 355,~~599~~549.99 0.~~650~~663 6.000 6.249 76 40,~~616~~591,~~769~~898.2966 4546.~~789~~058 24 12,~~532~~530,~~253~~868.3268 2223.~~892~~384 6.250 6.499 5655 2726,~~285~~850,~~487~~886.9142 30.~~760~~467 52 2827,~~278~~983,~~354~~049.3598 5152.~~655~~218 6.500 6.749 13 5,~~193~~192,~~455~~572.1729 5.~~855~~892 16 8,~~611~~608,~~702~~616.3367 1516.~~731~~064 6.750 6.999 32 1,~~179~~071,~~888~~900.7700 1.~~330~~216 7 3,208,~~861~~354.1475 5.~~861~~987 7.000 7.249 0 0.00 0.000 21 ~~803~~447,~~110~~075.9890 10.~~467~~834 >= 7.250 0 0.00 0.000 21 ~~954~~454,948.6534 10.~~744~~849 Total ~~180~~178 88,~~704~~132,~~783~~016.5052 100.000 ~~105~~103 5453,~~744~~588,~~830~~464.7631 100.000

Interest Rate Stratification (continued) 6 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.250 0 0.00 0.000 5.250 5.499 0 0.00 0.000 5.500 5.749 3 1,~~386~~384,~~316~~755.3652 2.~~757~~786 5.750 5.999 7372 43,~~623~~054,~~602~~045.9401 86.~~745~~606 6.000 6.249 8 5,~~279~~273,~~842~~856.3264 10.~~499~~609 6.250 6.499 0 0.00 0.000 6.500 6.749 0 0.00 0.000 6.750 6.999 0 0.00 0.000 7.000 7.249 0 0.00 0.000 >= 7.250 0 0.00 0.000 Total 8483 5049,~~289~~712,~~761~~657.6217 100.000

Filing Compare · Banc of America Funding 2006-2 Trust