10-D 1 own06002_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: 333-127233-34 Ownit Mortgage Loan Trust, Series 2006-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-127233 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196595 54-2196596 54-2196597 54-6708181 54-6708182 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2A _____ _____ __X___ ____________ A-2B _____ _____ __X___ ____________ A-2C _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ C _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 26, 2006 a distribution was made to holders of Ownit Mortgage Loan Trust, Series 2006-2. 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 Ownit Mortgage Loan Trust, Series 2006-2, 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. Ownit Mortgage Loan Trust, Series 2006-2 (Issuing Entity) Litton Loan Servicing (Servicer) /s/ Elizabeth Folk Elizabeth Folk, Senior Vice President Date: July 5, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Ownit Mortgage Loan Trust, Series 2006-2, relating to the June 26, 2006 distribution. EX-99.1 OwnIt Mortgage Loan Trust Mortgage Loan Asset-Backed Certificates Distribution Date: 6/26/2006 OwnIt Mortgage Loan Trust Mortgage Loan Asset-Backed 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 A-1 69121PDC4 5.~~16938~~29125% ~~218~~216,~~447~~098,~~343~~874.6993 ~~941~~1,~~031~~016,385.1104 A-2A 69121PDD2 5.~~03938~~16125% ~~111~~110,~~412~~036,~~195~~761.0486 ~~467~~504,~~873~~824.6621 A-2B 69121PDE0 5.63290% 93,475,000.00 438,779.44 A-2C 69121PDF7 6.00000% 18,248,000.00 91,240.00 M-1 69121PDG5 5.~~33938~~46125% 21,095,000.00 93102,~~861~~404.8551 M-2 69121PDH3 5.~~34938~~47125% 19,923,000.00 8896,~~813~~892.0819 M-3 69121PDJ9 5.~~36938~~49125% 12,305,000.00 5560,~~058~~062.5207 M-4 69121PDK6 5.~~47938~~60125% 10,840,000.00 4953,~~497~~971.0716 M-5 69121PDL4 5.~~49938~~62125% 10,547,000.00 4852,~~334~~699.9784 M-6 69121PDM2 5.~~56938~~69125% 9,375,000.00 4347,~~510~~427.7808 B-1 69121PDN0 6.00000% 11,426,000.00 57,130.00 B-2 69121PDP5 6.00000% 9,961,000.00 49,805.00 B-3 69121PDQ3 6.00000% 7,324,000.00 36,620.00 C 69121PDS9 0.00000% 23,732,690.01 ~~864~~694,~~398~~918.3963 P 69121PDT7 0.00000% 0.01 5589,~~628~~732.2854 R 69121PDR1 5.~~16938~~29125% 0.00 0.00 Totals ~~578~~574,~~111~~387,~~228~~326.7581 3,~~381~~392,~~582~~891.1571

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 2,~~348~~454,~~468~~399.7693 0.00 ~~216~~213,~~098~~644,~~874~~475.9300 3,~~289~~470,~~499~~784.8797 0.00 A-2A 1,~~375~~887,~~433~~416.1880 0.00 ~~110~~108,~~036~~149,~~761~~345.8606 12,~~843~~392,~~306~~241.8401 0.00 A-2B 0.00 0.00 93,475,000.00 438,779.44 0.00 A-2C 0.00 0.00 18,248,000.00 91,240.00 0.00 M-1 0.00 0.00 21,095,000.00 93102,~~861~~404.8551 0.00 M-2 0.00 0.00 19,923,000.00 8896,~~813~~892.0819 0.00 M-3 0.00 0.00 12,305,000.00 5560,~~058~~062.5207 0.00 M-4 0.00 0.00 10,840,000.00 4953,~~497~~971.0716 0.00 M-5 0.00 0.00 10,547,000.00 4852,~~334~~699.9784 0.00 M-6 0.00 0.00 9,375,000.00 4347,~~510~~427.7808 0.00 B-1 0.00 0.00 11,426,000.00 57,130.00 0.00 B-2 0.00 0.00 9,961,000.00 49,805.00 0.00 B-3 0.00 0.00 7,324,000.00 36,620.00 0.00 C 0.00 0.00 23,732,690.01 ~~864~~694,~~398~~918.3963 0.00 P 0.00 0.00 0.01 5589,~~628~~732.2854 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 34,~~723~~341,~~901~~816.9473 0.00 ~~574~~570,~~387~~045,~~326~~510.8108 7,~~105~~734,~~484~~708.0944 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A-1 221,310,000.00 ~~218~~216,~~447~~098,~~343~~874.6993 0.00 2,~~348~~454,~~468~~399.7693 0.00 0.00 A-2A 116,423,000.00 ~~111~~110,~~412~~036,~~195~~761.0486 0.00 1,~~375~~887,~~433~~416.1880 0.00 0.00 A-2B 93,475,000.00 93,475,000.00 0.00 0.00 0.00 0.00 A-2C 18,248,000.00 18,248,000.00 0.00 0.00 0.00 0.00 M-1 21,095,000.00 21,095,000.00 0.00 0.00 0.00 0.00 M-2 19,923,000.00 19,923,000.00 0.00 0.00 0.00 0.00 M-3 12,305,000.00 12,305,000.00 0.00 0.00 0.00 0.00 M-4 10,840,000.00 10,840,000.00 0.00 0.00 0.00 0.00 M-5 10,547,000.00 10,547,000.00 0.00 0.00 0.00 0.00 M-6 9,375,000.00 9,375,000.00 0.00 0.00 0.00 0.00 B-1 11,426,000.00 11,426,000.00 0.00 0.00 0.00 0.00 B-2 9,961,000.00 9,961,000.00 0.00 0.00 0.00 0.00 B-3 7,324,000.00 7,324,000.00 0.00 0.00 0.00 0.00 C 23,740,346.00 23,732,690.01 0.00 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 585,992,446.01 ~~578~~574,~~111~~387,~~228~~326.7581 0.00 34,~~723~~341,~~901~~816.9473 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 2,~~348~~454,~~468~~399.7693 ~~216~~213,~~098~~644,~~874~~475.9300 0.~~97645328~~96536295 2,~~348~~454,~~468~~399.7693 A-2A 1,~~375~~887,~~433~~416.1880 ~~110~~108,~~036~~149,~~761~~345.8606 0.~~94514625~~92893453 1,~~375~~887,~~433~~416.1880 A-2B 0.00 93,475,000.00 1.00000000 0.00 A-2C 0.00 18,248,000.00 1.00000000 0.00 M-1 0.00 21,095,000.00 1.00000000 0.00 M-2 0.00 19,923,000.00 1.00000000 0.00 M-3 0.00 12,305,000.00 1.00000000 0.00 M-4 0.00 10,840,000.00 1.00000000 0.00 M-5 0.00 10,547,000.00 1.00000000 0.00 M-6 0.00 9,375,000.00 1.00000000 0.00 B-1 0.00 11,426,000.00 1.00000000 0.00 B-2 0.00 9,961,000.00 1.00000000 0.00 B-3 0.00 7,324,000.00 1.00000000 0.00 C 0.00 23,732,690.01 0.99967751 0.00 P 0.00 0.01 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 34,~~723~~341,~~901~~816.9473 ~~574~~570,~~387~~045,~~326~~510.8108 0.~~98019579~~97278645 34,~~723~~341,~~901~~816.9473

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 221,310,000.00 ~~987~~976.~~06494822~~45327789 0.00000000 1011.~~61167033~~09032547 0.00000000 A-2A 116,423,000.00 ~~956~~945.~~96035182~~14624997 0.00000000 1116.~~81410185~~21171762 0.00000000 A-2B 93,475,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-2C 18,248,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 21,095,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 19,923,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 12,305,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 10,840,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 10,547,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 9,375,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 11,426,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 9,961,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 7,324,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 23,740,346.00 999.67751144 0.00000000 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 1011.~~61167033~~09032547 ~~976~~965.~~45327789~~36295242 0.~~97645328~~96536295 1011.~~61167033~~09032547 A-2A 0.00000000 1116.~~81410185~~21171762 ~~945~~928.~~14624997~~93453235 0.~~94514625~~92893453 1116.~~81410185~~21171762 A-2B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-2C 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 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 C 0.00000000 0.00000000 999.67751144 0.99967751 0.00000000 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 A-1 0405/25/06 - 0506/2425/06 3032 5.~~16938~~29125% ~~218~~216,~~447~~098,~~343~~874.6993 ~~941~~1,~~031~~016,385.1104 0.00 A-2A 0405/25/06 - 0506/2425/06 3032 5.~~03938~~16125% ~~111~~110,~~412~~036,~~195~~761.0486 ~~467~~504,~~873~~824.6621 0.00 A-2B 0405/01/06 - 0405/30/06 30 5.63290% 93,475,000.00 438,779.44 0.00 A-2C 0405/01/06 - 0405/30/06 30 6.00000% 18,248,000.00 91,240.00 0.00 M-1 0405/25/06 - 0506/2425/06 3032 5.~~33938~~46125% 21,095,000.00 93102,~~861~~404.8551 0.00 M-2 0405/25/06 - 0506/2425/06 3032 5.~~34938~~47125% 19,923,000.00 8896,~~813~~892.0819 0.00 M-3 0405/25/06 - 0506/2425/06 3032 5.~~36938~~49125% 12,305,000.00 5560,~~058~~062.5207 0.00 M-4 0405/25/06 - 0506/2425/06 3032 5.~~47938~~60125% 10,840,000.00 4953,~~497~~971.0716 0.00 M-5 0405/25/06 - 0506/2425/06 3032 5.~~49938~~62125% 10,547,000.00 4852,~~334~~699.9784 0.00 M-6 0405/25/06 - 0506/2425/06 3032 5.~~56938~~69125% 9,375,000.00 4347,~~510~~427.7808 0.00 B-1 0405/01/06 - 0405/30/06 30 6.00000% 11,426,000.00 57,130.00 0.00 B-2 0405/01/06 - 0405/30/06 30 6.00000% 9,961,000.00 49,805.00 0.00 B-3 0405/01/06 - 0405/30/06 30 6.00000% 7,324,000.00 36,620.00 0.00 C N/A N/A 0.00000% ~~578~~574,~~111~~387,~~228~~326.7480 0.00 0.00 P N/A N/A 0.00000% 0.01 0.00 0.00 R N/A N/A 5.~~16938~~29125% 0.00 0.00 0.00 Totals 2,~~461~~608,~~555~~240.4854 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 ~~941~~1,~~031~~016,385.1104 0.00 ~~216~~213,~~098~~644,~~874~~475.9300 A-2A 0.00 0.00 ~~467~~504,~~873~~824.6621 0.00 ~~110~~108,~~036~~149,~~761~~345.8606 A-2B 0.00 0.00 438,779.44 0.00 93,475,000.00 A-2C 0.00 0.00 91,240.00 0.00 18,248,000.00 M-1 0.00 0.00 93102,~~861~~404.8551 0.00 21,095,000.00 M-2 0.00 0.00 8896,~~813~~892.0819 0.00 19,923,000.00 M-3 0.00 0.00 5560,~~058~~062.5207 0.00 12,305,000.00 M-4 0.00 0.00 4953,~~497~~971.0716 0.00 10,840,000.00 M-5 0.00 0.00 4852,~~334~~699.9784 0.00 10,547,000.00 M-6 0.00 0.00 4347,~~510~~427.7808 0.00 9,375,000.00 B-1 0.00 0.00 57,130.00 0.00 11,426,000.00 B-2 0.00 0.00 49,805.00 0.00 9,961,000.00 B-3 0.00 0.00 36,620.00 0.00 7,324,000.00 C 0.00 0.00 ~~864~~694,~~398~~918.3963 0.00 ~~574~~570,~~387~~045,~~326~~510.8007 P 0.00 0.00 5589,~~628~~732.2854 0.00 0.01 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~381~~392,~~582~~891.1571 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 221,310,000.00 5.~~16938~~29125% ~~987~~976.~~06494822~~45327789 4.~~25209484~~59258524 0.00000000 A-2A 116,423,000.00 5.~~03938~~16125% ~~956~~945.~~96035182~~14624997 4.~~01873908~~33612096 0.00000000 A-2B 93,475,000.00 5.63290% 1000.00000000 4.69408334 0.00000000 A-2C 18,248,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 M-1 21,095,000.00 5.~~33938~~46125% 1000.00000000 4.~~44948329~~85444466 0.00000000 M-2 19,923,000.00 5.~~34938~~47125% 1000.00000000 4.~~45781659~~86333333 0.00000000 M-3 12,305,000.00 5.~~36938~~49125% 1000.00000000 4.~~47448354~~88111093 0.00000000 M-4 10,840,000.00 5.~~47938~~60125% 1000.00000000 4.~~56615037~~97888930 0.00000000 M-5 10,547,000.00 5.~~49938~~62125% 1000.00000000 4.~~58281691~~99666635 0.00000000 M-6 9,375,000.00 5.~~56938~~69125% 1000.00000000 45.~~64114987~~05888853 0.00000000 B-1 11,426,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-2 9,961,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 B-3 7,324,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 C 23,740,346.00 0.00000% ~~24351~~24194.~~42388995~~56425783 0.00000000 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 5.~~16938~~29125% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 4.~~25209484~~59258524 0.00000000 ~~976~~965.~~45327789~~36295242 A-2A 0.00000000 0.00000000 4.~~01873908~~33612096 0.00000000 ~~945~~928.~~14624997~~93453235 A-2B 0.00000000 0.00000000 4.69408334 0.00000000 1000.00000000 A-2C 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~44948329~~85444466 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~45781659~~86333333 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~47448354~~88111093 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~56615037~~97888930 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~58281691~~99666635 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 45.~~64114987~~05888853 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 C 0.00000000 0.00000000 3629.~~41052199~~27163024 0.00000000 ~~24194~~24011.~~56425783~~67658087 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes are per $1,000 denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7,~~151~~832,~~781~~744.7872 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~352~~407,~~253~~376.6358 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 5589,~~628~~732.2854 Swap/Cap Payments 0.00 Total Deposits 78,~~559~~329,~~663~~853.6984 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~209~~352,~~686~~253.7363 Total Administration Fees ~~244~~242,~~492~~891.8877 Payment of Interest and Principal 7,~~105~~734,~~484~~708.0844 Total Withdrawals (Pool Distribution Amount) 78,~~559~~329,~~663~~853.6984 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~240~~239,~~879~~301.6985 Trustee Fee (Payee: Wells Fargo Bank) 3,~~613~~589.1992 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~244~~242,~~492~~891.8877 *Servicer Payees include: LITTON LOAN SERVICING

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 7.~~412290~~409376% Weighted Average Net Coupon 6.~~912290~~909431% Weighted Average Pass-Through Rate 6.~~904790~~901931% Weighted Average Remaining Term ~~356~~355 Beginning Scheduled Collateral Loan Count 3,~~069~~052 Number Of Loans Paid In Full 1718 Ending Scheduled Collateral Loan Count 3,~~052~~034 Beginning Scheduled Collateral Balance ~~578~~574,~~111~~387,~~228~~326.7480 Ending Scheduled Collateral Balance ~~574~~570,~~387~~045,~~326~~510.8007 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~574~~570,~~559~~225,~~407~~097.9586 Monthly P&I Constant 3,~~749~~725,~~219~~355.1844 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 5589,~~628~~732.2854 Prepayment Penalty Paid Count 1314 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 178,~~279~~812.0436 Unscheduled Principal 34,~~545~~163,~~622~~004.9037 Required Overcollateralized Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized Reduction Amount 0.00 Specified O/C Amount 23,732,690.01 Overcollateralized Amount 23,732,690.01 Overcollateralized Deficiency Amount 0.00 Base Overcollateralization Amount 0.00 Extra principal distribution Amount 0.00 Excess Cash Amount ~~864~~694,~~398~~918.3963

Group Level Collateral Statement Group Group 1 Group 2 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 7.~~736611~~737783 7.~~490795~~492495 Weighted Average Net Rate 7.~~236611~~237783 6.~~990795~~992495 Pass-Through Rate 7.~~229111~~230283 6.~~983295~~984995 Weighted Average Remaining Term 354 355 ~~356~~ Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~497~~494,~~957~~107.1511 1,~~399~~389,~~902~~726.3741 Beginning Loan Count ~~524~~521 1,~~418~~409 Loans Paid in Full 30 912 Ending Loan Count 521 1,~~409~~397 Beginning Scheduled Balance 71,~~808~~168,~~576~~233.6366 ~~213~~212,~~866~~158,~~704~~578.0223 Ending Scheduled Balance 71,~~168~~130,~~233~~563.6639 ~~212~~209,~~158~~741,~~578~~848.2357 Scheduled Principal 3435,~~994~~203.6151 6465,~~875~~062.9318 Unscheduled Principal ~~605~~2,~~348~~466.3676 12,~~643~~351,~~249~~667.8648 Scheduled Interest ~~462~~458,~~962~~903.5460 1,~~335~~324,~~026~~664.4423 Servicing Fees 29,~~920~~653.2443 8988,~~111~~399.1341 Master Servicing Fees 0.00 0.00 Trustee Fee ~~448~~444.80 1,~~336~~325.6799 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 ~~432~~428,~~593~~805.5037 1,~~244~~234,~~578~~938.6483 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 ~~15,317~~0.4200 3154,~~278~~314.0735 Prepayment Penalty Paid Count 30 89 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Group 3 Group 4 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 7.~~455052~~443712 7.~~231588~~225885 Weighted Average Net Rate 6.~~955052~~944264 6.~~731588~~725885 Pass-Through Rate 6.~~947552~~936764 6.~~724088~~718385 Weighted Average Remaining Term 354 355 ~~356~~ Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~384~~382,~~110~~402.6885 1,~~467~~459,~~248~~119.9807 Beginning Loan Count ~~311~~310 ~~816~~812 Loans Paid in Full 12 4 Ending Loan Count ~~310~~308 ~~812~~808 Beginning Scheduled Balance 5756,~~123~~928,~~757~~170.5400 ~~235~~234,~~312~~132,~~190~~344.5591 Ending Scheduled Balance 56,~~928~~710,~~170~~731.0019 ~~234~~232,~~132~~462,~~344~~366.9192 Scheduled Principal 29,~~226~~272.8512 49,~~181~~274.6555 Unscheduled Principal ~~166~~188,~~360~~166.69 1,~~130~~620,~~663~~703.9944 Scheduled Interest ~~354~~353,~~883~~130.8373 1,~~418~~409,~~067~~844.3352 Servicing Fees 23,~~801~~693.5787 9897,~~046~~555.7514 Master Servicing Fees 0.00 0.00 Trustee Fee ~~357~~355.0280 1,~~470~~463.7033 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 ~~330~~329,~~725~~081.2406 1,~~318~~310,~~549~~826.8805 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 04,950.0057 930,~~032~~467.7962 Prepayment Penalty Paid Count 0 2 3 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 7.~~412290~~409376 Weighted Average Net Rate 6.~~912290~~909431 Pass-Through Rate 6.~~904790~~901931 Weighted Average Remaining Term ~~356~~355 Record Date 0405/3031/2006 Principal And Interest Constant 3,~~749~~725,~~219~~355.1844 Beginning Loan Count 3,~~069~~052 Loans Paid in Full 1718 Ending Loan Count 3,~~052~~034 Beginning Scheduled Balance ~~578~~574,~~111~~387,~~228~~326.7480 Ending Scheduled Balance ~~574~~570,~~387~~045,~~326~~510.8007 Scheduled Principal 178,~~279~~812.0436 Unscheduled Principal 34,~~545~~163,~~622~~004.9037 Scheduled Interest 3,~~570~~546,~~940~~543.1408 Servicing Fees ~~240~~239,~~879~~301.6985 Master Servicing Fees 0.00 Trustee Fee 3,~~613~~589.1992 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,~~326~~303,~~447~~651.2631 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 5589,~~628~~732.2854 Prepayment Penalty Paid Count 1314 Special Servicing Fee 0.00

Additional Reporting - Deal Level Trigger Event Reporting Step Up Cumulative Loss Trigger Trigger Result Pass Threshold Value 1.450000% Calculated Value 0.000000% Step Up Enhancement Delinquency Trigger Trigger Result Pass Threshold Value 8.~~160051~~222203% Calculated Value 01.~~434530~~106212% Step Up Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 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 5970 0 0 0 5970 1112,~~744~~624,~~956~~199.6775 0.00 0.00 0.00 1112,~~744~~624,~~956~~199.6775 60 Days 2330 0 0 0 2330 56,~~192~~611,~~950~~789.7819 0.00 0.00 0.00 56,~~192~~611,~~950~~789.7819 90 Days 68 0 09 0 617 1,~~151~~108,~~568~~384.5752 0.00 02,571,950.00 0.00 13,~~151~~680,~~568~~334.5752 120 Days 0 0 05 01 06 0.00 0.00 01,061,568.0057 090,000.00 01,151,568.0057 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 88108 0 014 01 88123 1820,~~089~~344,~~476~~373.0246 0.00 03,633,518.0057 090,000.00 1824,~~089~~067,~~476~~892.0203 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 12.~~933159~~307185% 0.000000% 0.000000% 0.000000% 12.~~933159~~307185% 2.~~044167~~213898% 0.000000% 0.000000% 0.000000% 2.~~044167~~213898% 60 Days 0.~~753604~~988794% 0.000000% 0.000000% 0.000000% 0.~~753604~~988794% 01.~~903814~~159505% 0.000000% 0.000000% 0.000000% 01.~~903814~~159505% 90 Days 0.~~196592~~263678% 0.000000% 0.~~000000~~296638% 0.000000% 0.~~196592~~560316% 0.~~200426~~194377% 0.000000% 0.~~000000~~451041% 0.000000% 0.~~200426~~645418% 120 Days 0.000000% 0.000000% 0.~~000000~~164799% 0.~~000000~~032960% 0.~~000000~~197759% 0.000000% 0.000000% 0.~~000000~~186167% 0.~~000000~~015783% 0.~~000000~~201950% 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 23.~~883355~~559657% 0.000000% 0.~~000000~~461437% 0.~~000000~~032960% 24.~~883355~~054054% 3.~~148408~~567779% 0.000000% 0.~~000000~~637208% 0.~~000000~~015783% 34.~~148408~~220770%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~352~~407,~~253~~376.6358

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 511 0 0 0 511 ~~598~~1,~~204~~172,543.63 0.00 0.00 0.00 ~~598~~1,~~204~~172,543.63 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~204,000~~0.00 0.00 0.00 0.00 ~~204,000~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0204,000.00 0.00 0204,000.00 150 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 611 0 01 0 612 ~~802~~1,~~204~~172,543.63 0.00 0204,000.00 0.00 ~~802~~1,~~204~~376,543.63 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~959693~~111324% 0.000000% 0.000000% 0.000000% 02.~~959693~~111324% 01.~~840172~~647649% 0.000000% 0.000000% 0.000000% 01.~~840172~~647649% 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.~~191939~~000000% 0.000000% 0.000000% 0.000000% 0.~~191939~~000000% 0.~~286516~~000000% 0.000000% 0.000000% 0.000000% 0.~~286516~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~191939% 0.000000% 0.~~000000~~191939% 0.000000% 0.000000% 0.~~000000~~286659% 0.000000% 0.~~000000~~286659% 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 12.~~151631~~111324% 0.000000% 0.~~000000~~191939% 0.000000% 12.~~151631~~303263% 1.~~126688~~647649% 0.000000% 0.~~000000~~286659% 0.000000% 1.~~126688~~934308% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 2539 0 0 0 2539 35,~~198~~690,~~716~~975.2921 0.00 0.00 0.00 35,~~198~~690,~~716~~975.2921 60 Days 1312 0 0 0 1312 1,~~986~~620,~~490~~484.2597 0.00 0.00 0.00 1,~~986~~620,~~490~~484.2597 90 Days 37 0 03 0 310 ~~261~~908,~~000~~434.0052 0.00 0580,200.00 0.00 ~~261~~1,~~000~~488,634.0052 120 Days 0 0 02 01 03 0.00 0.00 0171,000.00 090,000.00 0261,000.00 150 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 4158 0 05 01 4164 58,~~446~~219,~~206~~894.5470 0.00 0751,200.00 090,000.00 59,~~446~~061,~~206~~094.5470 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~774308~~791696% 0.000000% 0.000000% 0.000000% 12.~~774308~~791696% 12.~~507264~~712493% 0.000000% 0.000000% 0.000000% 12.~~507264~~712493% 60 Days 0.~~922640~~858984% 0.000000% 0.000000% 0.000000% 0.~~922640~~858984% 0.~~936052~~772373% 0.000000% 0.000000% 0.000000% 0.~~936052~~772373% 90 Days 0.~~212917~~501074% 0.000000% 0.~~000000~~214746% 0.000000% 0.~~212917~~715820% 0.~~122986~~432988% 0.000000% 0.~~000000~~276541% 0.000000% 0.~~122986~~709529% 120 Days 0.000000% 0.000000% 0.~~000000~~143164% 0.~~000000~~071582% 0.~~000000~~214746% 0.000000% 0.000000% 0.~~000000~~081504% 0.~~000000~~042897% 0.~~000000~~124401% 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 24.~~909865~~151754% 0.000000% 0.~~000000~~357910% 0.~~000000~~071582% 24.~~909865~~581246% 23.~~566302~~917853% 0.000000% 0.~~000000~~358045% 0.~~000000~~042897% 24.~~566302~~318795% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 54 0 0 0 54 1479,~~353,135~~065.3195 0.00 0.00 0.00 1479,~~353,135~~065.3195 60 Days 3 0 0 0 3 ~~493~~937,~~800~~867.0066 0.00 0.00 0.00 ~~493~~937,~~800~~867.0066 90 Days 0 0 02 0 02 0.00 0.00 0243,000.00 0.00 0243,000.00 120 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 87 0 02 0 89 1,~~846~~416,~~935~~933.3161 0.00 0243,000.00 0.00 1,~~846~~659,~~935~~933.3161 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~612903~~298701% 0.000000% 0.000000% 0.000000% 1.~~612903~~298701% 20.~~375863~~844367% 0.000000% 0.000000% 0.000000% 20.~~375863~~844367% 60 Days 0.~~967742~~974026% 0.000000% 0.000000% 0.000000% 0.~~967742~~974026% 01.~~867024~~653018% 0.000000% 0.000000% 0.000000% 01.~~867024~~653018% 90 Days 0.000000% 0.000000% 0.~~000000~~649351% 0.000000% 0.~~000000~~649351% 0.000000% 0.000000% 0.~~000000~~428294% 0.000000% 0.~~000000~~428294% 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 2.~~580645~~272727% 0.000000% 0.~~000000~~649351% 0.000000% 2.~~580645~~922078% 32.~~242888~~497385% 0.000000% 0.~~000000~~428294% 0.000000% 32.~~242888~~925679% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 2416 0 0 0 2416 65,~~594~~281,~~900~~614.4496 0.00 0.00 0.00 65,~~594~~281,~~900~~614.4496 60 Days 715 0 0 0 715 24,~~712~~053,~~660~~436.5356 0.00 0.00 0.00 24,~~712~~053,~~660~~436.5356 90 Days 21 0 04 0 25 ~~686~~199,~~568~~950.5700 0.00 01,748,750.00 0.00 ~~686~~1,~~568~~948,700.5700 120 Days 0 0 02 0 02 0.00 0.00 0686,568.0057 0.00 0686,568.0057 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 3332 0 06 0 3338 9,~~994~~535,~~129~~001.5452 0.00 02,435,318.0057 0.00 911,~~994~~970,~~129~~320.5409 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~955665~~980198% 0.000000% 0.000000% 0.000000% 21.~~955665~~980198% 2.~~816098~~271490% 0.000000% 0.000000% 0.000000% 2.~~816098~~271490% 60 Days 01.~~862069~~856436% 0.000000% 0.000000% 0.000000% 01.~~862069~~856436% 1.~~158337~~743281% 0.000000% 0.000000% 0.000000% 1.~~158337~~743281% 90 Days 0.~~246305~~123762% 0.000000% 0.~~000000~~495050% 0.000000% 0.~~246305~~618812% 0.~~293173~~085993% 0.000000% 0.~~000000~~752093% 0.000000% 0.~~293173~~838087% 120 Days 0.000000% 0.000000% 0.~~000000~~247525% 0.000000% 0.~~000000~~247525% 0.000000% 0.000000% 0.~~000000~~295276% 0.000000% 0.~~000000~~295276% 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 43.~~064039~~960396% 0.000000% 0.~~000000~~742574% 0.000000% 4.~~064039~~702970% 4.~~267608~~100764% 0.000000% 01.~~000000~~047369% 0.000000% 45.~~267608~~148134%

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 090,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 090,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 01 ~~Nov~~Dec-05 0.000% Original Principal Balance 090,000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 090,000.00 ~~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~~016% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 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. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 090,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 090,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 01 ~~Nov~~Dec-05 0.000% Original Principal Balance 090,000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 090,000.00 ~~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~~043% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 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. Group 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.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoGroup ~~REO~~2 ~~Loans~~0004714908 ~~this~~Jun-2006 ~~Period~~01-Jan-2006 MI 90.00 90,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~REO~~2 ~~Loans~~0004714908 ~~this~~90,000.00 ~~Period~~01-Dec-2005 4 8.250% 2,900.28

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 014 ~~Jun~~Jul-05 0.000% Original Principal Balance 03,634,950.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 03,633,518.0057 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 014 ~~Nov~~Dec-05 0.000% Original Principal Balance 03,634,950.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 03,633,518.0057 ~~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~~637% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0204,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0204,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 01 ~~Nov~~Dec-05 0.000% Original Principal Balance 0204,000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0204,000.00 ~~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~~287% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 05 ~~Jun~~Jul-05 0.000% Original Principal Balance 0751,200.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0751,200.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 05 ~~Nov~~Dec-05 0.000% Original Principal Balance 0751,200.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0751,200.00 ~~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~~358% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 02 ~~Jun~~Jul-05 0.000% Original Principal Balance 0243,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0243,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 02 ~~Nov~~Dec-05 0.000% Original Principal Balance 0243,000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0243,000.00 ~~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~~428% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 06 ~~Jun~~Jul-05 0.000% Original Principal Balance 02,436,750.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 02,435,318.0057 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 06 ~~Nov~~Dec-05 0.000% Original Principal Balance 02,436,750.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 02,435,318.0057 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-06 01.~~000~~047% *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 Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance NoGroup ~~Foreclosure~~1 ~~Loans~~0003559390 ~~this~~Jun-2006 ~~Period~~01-Dec-2005 AZ 77.86 204,000.00 Group 2 0003373544 Jun-2006 01-Nov-2005 CA 80.00 356,000.00 Group 2 0004119910 Jun-2006 01-Dec-2005 GA 80.00 121,600.00 Group 2 0004322410 Jun-2006 01-Jan-2006 WA 79.94 49,400.00 Group 2 0004716152 Jun-2006 01-Feb-2006 OH 89.99 128,600.00 Group 2 0004801806 Jun-2006 01-Feb-2006 FL 74.98 95,600.00 Group 3 0004715843 Jun-2006 01-Feb-2006 MI 100.00 63,000.00 Group 3 0004716208 Jun-2006 01-Feb-2006 MI 80.00 180,000.00 Group 4 0003136965 Jun-2006 01-Feb-2006 CA 80.00 357,600.00 Group 4 0003137080 Jun-2006 01-Feb-2006 CA 75.00 232,500.00 Group 4 0003374790 Jun-2006 01-Feb-2006 CA 75.00 476,250.00 Group 4 0003705269 Jun-2006 01-Feb-2006 CA 80.00 682,400.00 Group 4 0003866233 Jun-2006 01-Oct-2005 CA 80.00 476,000.00 Group 4 0004713306 Jun-2006 01-Nov-2005 WI 80.00 212,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~Foreclosure~~1 ~~Loans~~0003559390 ~~this~~204,000.00 ~~Period~~01-Dec-2005 4 6.625% 5,206.25 Group 2 0003373544 356,000.00 01-Jan-2006 3 6.375% 8,714.60 Group 2 0004119910 121,600.00 01-Dec-2005 4 7.000% 3,293.30 Group 2 0004322410 49,400.00 01-Dec-2005 4 6.625% 1,257.14 Group 2 0004716152 128,600.00 01-Jan-2006 3 9.250% 4,683.15 Group 2 0004801806 95,600.00 01-Jan-2006 3 7.625% 2,833.58 Group 3 0004715843 63,000.00 01-Jan-2006 3 9.875% 1,940.97 Group 3 0004716208 180,000.00 01-Jan-2006 3 7.875% 5,528.82 Group 4 0003136965 357,600.00 01-Jan-2006 3 7.625% 10,611.20 Group 4 0003137080 232,500.00 01-Jan-2006 3 7.990% 7,252.87 Group 4 0003374790 476,250.00 01-Jan-2006 3 7.990% 14,856.72 Group 4 0003705269 682,400.00 01-Jan-2006 3 7.625% 20,258.75 Group 4 0003866233 474,568.57 01-Dec-2005 4 5.990% 10,820.27 Group 4 0004713306 212,000.00 01-Dec-2005 4 7.375% 6,072.95

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. Group 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. Group 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. Group 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. Group 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.

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. Group 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. Group 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. Group 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. Group 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. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR /(WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group 1 30 ~~602,750~~0.00 ~~602,676~~0.4700 0 0.00 0.00 Group 2 912 12,~~640~~353,~~200~~800.00 12,~~639~~350,~~264~~298.6332 0 0.00 0.00 Group 3 12 ~~163~~188,~~000~~350.00 ~~162~~187,~~643~~906.8436 0 0.00 0.00 Group 4 4 1,~~127~~620,~~400~~950.00 1,~~126~~617,~~733~~217.8774 0 0.00 0.00 Total 1718 34,~~533~~163,~~350~~100.00 34,~~531~~155,~~318~~422.8142 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 2,~~695~~466.4076 Group 2 0 0.00 0.00 0 0.00 0.00 42,~~279~~138.0046 Group 3 0 0.00 0.00 0 0.00 0.00 ~~3,837~~373.0826 Group 4 0 0.00 0.00 0 0.00 0.00 4,~~155~~119.0497 Total 0 0.00 0.00 0 0.00 0.00 149,~~966~~098.5245

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 12 ~~0003374108~~0003136983 CA 5375.8900 01-~~Jan~~Feb-2006 ~~304~~351,~~500~~000.00 ~~304~~350,~~500~~568.0029 Group 12 ~~0004605368~~0003559851 AZCA 8588.0044 01-~~Feb~~Jan-2006 ~~170~~398,000.00 ~~169~~396,~~902~~108.9677 Group 12 ~~0004716274~~0003866586 OHCA 9582.0064 01-~~Feb~~Oct-~~2006~~2005 ~~128~~297,~~250~~500.00 ~~128~~297,~~250~~500.00 Group 2 ~~0003259870~~0003868018 WACA 90.00 01-~~Feb~~Jan-2006 76126,~~500~~000.00 76125,~~278~~457.9374 Group 2 ~~0003703946~~0004121072 CAGA 8079.0099 01-~~Nov~~Jan-~~2005~~2006 ~~210~~114,~~000~~300.00 ~~210~~114,298.19 Group 2 0004121862 SC 100.00 01-Jan-2006 70,000.00 69,820.08 Group 2 ~~0003704388~~0004323841 CAOR 7580.00 01-~~Dec~~Feb-~~2005~~2006 ~~363~~140,~~750~~000.00 ~~363~~139,~~750~~757.0009 Group 2 ~~0003704418~~0004604337 CAAZ 7980.8100 01-~~Dec~~Nov-2005 ~~340~~176,000.00 ~~340~~176,000.00 Group 2 ~~0004323982~~0004605215 IDAZ 7464.9983 01-Feb-2006 ~~126~~124,~~400~~800.00 ~~126~~124,~~030~~742.5708 Group 2 ~~0004716098~~0004711463 MIWI 7591.4425 01-~~Feb~~Nov-~~2006~~2005 86219,000.00 85218,~~796~~955.4079 Group 2 ~~0004716255~~0004716412 OH 7590.00 01-Feb-2006 ~~108~~133,~~750~~200.00 ~~108~~132,~~750~~830.0069 Group 2 ~~0004903589~~0004801954 MOFL 8085.00 01-Feb-2006 ~~108~~204,~~800~~000.00 ~~108~~203,~~533~~490.5430 Group 23 ~~0005100341~~0003560247 NVCA 7385.3300 01-Feb-2006 ~~220~~120,~~000~~700.00 ~~219~~120,~~831~~356.4264 Group 3 ~~0004903650~~0004716542 ILMI 7789.6296 01-Feb-2006 ~~163~~67,~~000~~650.00 ~~162~~67,~~523~~436.6179 Group 4 ~~0003374637~~0003137041 CA 8075.00 01-Feb-2006 ~~532~~554,~~000~~950.00 ~~532~~554,~~000~~081.0018 Group 4 ~~0004605402~~0003137070 AZCA 8964.9980 01-Feb-2006 ~~197~~162,~~900~~000.00 ~~197~~161,~~791~~823.8580 Group 4 ~~0004716548~~0003374025 KYCA 7580.00 01-~~Feb~~Dec-~~2006~~2005 ~~191~~464,~~250~~000.00 ~~191~~464,~~069~~000.9100 Group 4 ~~0004801773~~0004901906 FLKS 7580.00 01-~~Feb~~Nov-~~2006~~2005 ~~206~~440,~~250~~000.00 ~~205~~436,~~647~~678.1949

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 12 ~~0003374108~~0003136983 Loan Paid in Full 0 67.~~500~~250% 360 4 Group 12 ~~0004605368~~0003559851 Loan Paid in Full 0 97.~~000~~250% 360 35 Group 12 ~~0004716274~~0003866586 Loan Paid in Full 0 86.~~375~~125% 360 38 Group 2 ~~0003259870~~0003868018 Loan Paid in Full 0 97.~~375~~750% 360 35 Group 2 ~~0003703946~~0004121072 Loan Paid in Full (1) 7.125% 360 5 Group 2 0004121862 Loan Paid in Full 0 610.250% 360 65 Group 2 ~~0003704388~~0004323841 Loan Paid in Full 01 7.375% 360 54 Group 2 ~~0003704418~~0004604337 Loan Paid in Full 0 6.~~000~~875% 360 57 Group 2 ~~0004323982~~0004605215 Loan Paid in Full 0 710.~~625~~125% 360 34 Group 2 ~~0004716098~~0004711463 Loan Paid in Full 0 87.~~750~~375% 360 37 Group 2 ~~0004716255~~0004716412 Loan Paid in Full 0 79.000% 360 34 Group 2 ~~0004903589~~0004801954 Loan Paid in Full 0 89.500% 360 34 Group 23 ~~0005100341~~0003560247 Loan Paid in Full 0 78.~~999~~875% 360 34 Group 3 ~~0004903650~~0004716542 Loan Paid in Full 0 78.~~625~~375% 360 34 Group 4 ~~0003374637~~0003137041 Loan Paid in Full 0 86.~~875~~500% 360 34 Group 4 ~~0004605402~~0003137070 Loan Paid in Full 0 87.~~999~~625% 360 34 Group 4 ~~0004716548~~0003374025 Loan Paid in Full 0 75.~~375~~990% 360 36 Group 4 ~~0004801773~~0004901906 Loan Paid in Full 0 76.~~625~~375% 360 37

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 0.~~614~~725% Current Month 78.~~119~~361% Current Month ~~952~~883.~~742~~496% 3 Month Average 0.~~634~~664% 3 Month Average 7.~~350~~687% 3 Month Average 1,~~486~~074.~~455~~063% 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 7.349% N/A Mar-2006 2,120.673% N/A Apr-2006 7.582% N/A Apr-2006 1,385.951% N/A May-2006 7.119% N/A May-2006 952.742% N/A Jun-2006 8.361% N/A Jun-2006 883.496% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 0.~~843~~003% Current Month 90.~~664~~042% Current Month ~~1,424~~4.~~775~~737% 3 Month Average 0.~~398~~333% 3 Month Average 43.~~609~~843% 3 Month Average ~~881~~603.~~833~~594% 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 2.337% N/A Mar-2006 839.455% N/A Apr-2006 1.824% N/A Apr-2006 381.269% N/A May-2006 9.664% N/A May-2006 1,424.775% N/A Jun-2006 0.042% N/A Jun-2006 4.737% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 01.~~769~~109% Current Month 812.~~843~~523% Current Month 1,~~173~~314.~~448~~940% 3 Month Average 0.~~629~~852% 3 Month Average 79.~~282~~740% 3 Month Average 1,~~347~~301.~~650~~780% 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 5.148% N/A Mar-2006 1,452.549% N/A Apr-2006 7.854% N/A Apr-2006 1,416.952% N/A May-2006 8.843% N/A May-2006 1,173.448% N/A Jun-2006 12.523% N/A Jun-2006 1,314.940% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 0.~~291~~331% Current Month 3.~~441~~897% Current Month ~~470~~418.~~591~~301% 3 Month Average 0.~~288~~211% 3 Month Average 32.~~368~~491% 3 Month Average ~~823~~304.~~098~~837% 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 6.528% N/A Mar-2006 1,973.083% N/A Apr-2006 0.136% N/A Apr-2006 25.620% N/A May-2006 3.441% N/A May-2006 470.591% N/A Jun-2006 3.897% N/A Jun-2006 418.301% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 0.~~481~~692% Current Month 57.~~617~~999% Current Month ~~733~~828.~~147~~575% 3 Month Average 0.~~793~~704% 3 Month Average 98.~~080~~108% 3 Month Average 1,~~875~~151.~~765~~965% 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 10.914% N/A Mar-2006 2,999.976% N/A Apr-2006 10.709% N/A Apr-2006 1,894.172% N/A May-2006 5.617% N/A May-2006 733.147% N/A Jun-2006 7.999% N/A Jun-2006 828.575% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group 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 7 1,072,~~954~~567.9132 0.~~187~~188 1 166,~~503~~311.3952 0.234 5.500 5.749 11 2,375,~~546~~229.8960 0.~~414~~417 0 0.00 0.000 5.750 5.999 ~~139~~138 39,~~652~~175,~~466~~456.3793 6.~~903~~872 14 2,~~828~~826,~~849~~059.9554 3.~~975~~973 6.000 6.249 5049 12,~~365~~063,~~102~~793.3364 2.~~153~~116 1 ~~329~~328,~~044~~713.9425 0.462 6.250 6.499 8382 2322,~~161~~720,~~396~~659.7691 43.~~032~~986 7 1,011,~~334~~563.6886 1.~~421~~422 6.500 6.749 ~~120~~119 2625,~~416~~854,~~861~~819.1655 4.~~599~~536 11 2,~~345~~344,~~446~~088.8655 3.~~296~~295 6.750 6.999 ~~386~~385 88,~~464~~262,~~841~~603.7352 15.~~402~~483 40 7,~~482~~478,~~984~~642.7183 10.~~515~~514 7.000 7.249 ~~234~~233 44,~~718~~586,~~777~~049.4412 7.~~785~~821 34 5,~~045~~041,~~616~~880.0946 7.~~090~~088 7.250 7.499 ~~356~~352 6968,~~425~~299,~~615~~188.2976 1211.~~087~~981 53 7,~~335~~331,~~417~~065.7238 10.~~307~~306 7.500 7.749 ~~357~~356 65,~~257~~069,~~341~~167.2771 11.~~361~~415 61 9,~~655~~650,~~751~~928.6675 13.568 7.750 7.999 ~~404~~403 7675,~~008~~856,~~834~~734.9101 13.~~233~~307 69 9,~~867~~862,~~810~~502.9706 13.865 8.000 8.249 145 21,~~374~~368,~~023~~311.5453 3.~~721~~749 31 3,~~712~~710,~~296~~817.7771 5.~~216~~217 8.250 8.499 ~~216~~215 34,~~908~~829,~~550~~271.1524 6.~~078~~110 60 7,~~544~~541,~~735~~012.6489 10.~~601~~602 8.500 8.749 138 18,~~513~~506,~~301~~413.5788 3.~~223~~246 26 2,~~829~~827,~~165~~718.5222 3.975 8.750 8.999 ~~192~~191 27,~~374~~245,~~528~~274.8397 4.~~766~~779 51 5,~~492~~490,~~951~~933.0380 7.~~718~~720 9.000 9.249 5756 7,~~279~~143,~~015~~626.3226 1.~~267~~253 18 1,~~922~~921,~~371~~784.6526 2.~~701~~702 9.250 9.499 63 7,~~157~~156,~~923~~303.2795 1.~~246~~255 17 1,~~716~~715,~~527~~853.1915 2.412 9.500 9.749 4645 5,~~296~~091,~~071~~845.6482 0.~~922~~893 9 748,~~607~~265.97 1.052 9.750 9.999 27 2,~~138~~137,~~237~~324.1259 0.~~372~~375 11 708,~~566~~271.0983 0.996 10.000 10.249 87 ~~572~~447,~~852~~929.7783 0.~~100~~079 4 219,~~796~~732.8368 0.309 10.250 10.499 54 ~~301~~231,~~412~~482.9732 0.~~052~~041 1 58,~~979~~973.1380 0.083 10.500 10.749 6 413,~~971~~809.9617 0.~~072~~073 1 77,~~575~~569.9176 0.109 10.750 10.999 1 67,~~898~~873.9612 0.012 1 67,~~898~~873.9612 0.095 >= 11.000 1 69,~~799~~773.6432 0.012 0 0.00 0.000 Total 3,~~052~~034 ~~574~~570,~~387~~045,~~326~~510.8007 100.000 521 71,~~168~~130,~~233~~563.6639 100.000

Interest Rate Stratification (continued) Group 2 Group 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 4 567,504.70 0.~~267~~271 0 0.00 0.000 5.500 5.749 7 1,307,~~100~~097.0087 0.~~616~~623 1 279,~~646~~331.8998 0.~~491~~493 5.750 5.999 46 9,~~398~~396,~~294~~268.6235 4.~~430~~480 22 7,~~776~~770,~~175~~554.3410 13.~~660~~702 6.000 6.249 3029 5,~~809~~510,~~353~~429.2303 2.~~738~~627 2 ~~936~~935,~~268~~302.9553 1.~~645~~649 6.250 6.499 38 7,~~791~~789,~~485~~433.2801 3.~~672~~714 5 1,~~873~~872,~~556~~253.0703 3.~~291~~301 6.500 6.749 65 10,~~703~~700,~~308~~123.2224 5.~~045~~102 7 1,~~505~~504,~~082~~570.5979 2.~~644~~653 6.750 6.999 ~~175~~174 2928,~~134~~948,~~066~~475.4527 13.~~732~~802 19 5,~~040~~037,~~066~~402.1292 8.~~853~~883 7.000 7.249 ~~120~~119 17,~~949~~828,~~406~~408.3477 8.~~460~~500 16 3,~~918~~916,~~792~~231.8237 6.~~884~~906 7.250 7.499 ~~155~~151 2322,~~561~~448,~~296~~150.7573 1110.~~106~~703 27 4,~~839~~836,~~269~~909.9169 8.~~501~~529 7.500 7.749 158 23,~~481~~473,~~099~~249.7727 11.~~068~~191 47 8,~~400~~394,~~859~~265.9690 14.~~757~~802 7.750 7.999 ~~182~~181 27,~~580~~445,~~268~~770.5722 13.~~000~~086 48 9,~~197~~193,~~146~~755.2571 16.~~156~~212 8.000 8.249 70 8,~~576~~573,~~095~~429.6139 4.~~042~~088 11 1,315,~~343~~866.9366 2.~~311~~320 8.250 8.499 96 14,~~429~~424,~~514~~866.1743 6.~~801~~877 2019 32,~~021~~953,~~773~~155.0992 5.~~308~~207 8.500 8.749 79 8,~~978~~975,~~231~~027.6365 4.~~232~~279 12 1,~~528~~527,~~094~~388.4353 2.~~684~~693 8.750 8.999 83 11,~~170~~166,~~496~~973.5896 5.~~265~~324 2928 3,~~275~~153,~~677~~765.3146 5.~~754~~561 9.000 9.249 2827 3,~~660~~526,~~454~~127.8374 1.~~725~~681 7 679,~~796~~501.0157 1.~~194~~198 9.250 9.499 31 3,~~786~~785,~~935~~787.7660 1.~~785~~805 14 1,420,~~489~~814.5052 2.~~495~~505 9.500 9.749 2221 2,~~508~~304,~~315~~713.1897 1.~~182~~099 13 1,~~254~~253,~~124~~900.8772 2.~~203~~211 9.750 9.999 9 ~~930~~929,~~364~~922.7115 0.~~439~~443 7 499,~~306~~130.3261 0.~~877~~880 10.000 10.249 43 ~~353~~228,~~055~~197.9415 0.~~166~~109 0 0.00 0.000 10.250 10.499 32 ~~183~~113,~~559~~660.6818 0.~~087~~054 1 58,~~874~~848.1634 0.~~103~~104 10.500 10.749 3 228,~~570~~458.57 0.~~108~~109 2 107,~~825~~780.4884 0.~~189~~190 10.750 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 1 69,~~799~~773.6432 0.033 0 0.00 0.000 Total 1,~~409~~397 ~~212~~209,~~158~~741,~~578~~848.2357 100.000 ~~310~~308 56,~~928~~710,~~170~~731.0019 100.000

Interest Rate Stratification (continued) Group 4 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.250 0 0.00 0.000 5.250 5.499 2 338,~~946~~751.8210 0.~~145~~146 5.500 5.749 3 788,~~800~~799.0075 0.~~337~~339 5.750 5.999 5756 19,~~649~~182,~~146~~574.4694 8.~~392~~252 6.000 6.249 17 5,~~290~~289,~~435~~348.2183 2.~~260~~275 6.250 6.499 3332 12,~~485~~047,~~020~~410.7301 5.~~332~~183 6.500 6.749 3736 11,~~863~~306,~~023~~036.4997 54.~~067~~864 6.750 6.999 152 46,~~807~~798,~~724~~082.4550 1920.~~992~~131 7.000 7.249 64 17,~~804~~799,~~962~~528.1952 7.~~605~~657 7.250 7.499 121 33,~~689~~683,~~630~~062.9196 14.~~389~~490 7.500 7.749 9190 23,~~719~~550,~~629~~723.8879 10.131 7.750 7.999 105 29,~~363~~354,~~609~~706.1202 12.~~541~~628 8.000 8.249 33 7,~~770~~768,~~287~~197.2377 3.~~319~~342 8.250 8.499 40 9,~~912~~910,~~527~~236.2500 4.~~234~~263 8.500 8.749 21 5,~~177~~176,~~809~~279.9948 2.~~211~~227 8.750 8.999 29 7,~~435~~433,~~403~~601.9175 3.~~176~~198 9.000 9.249 4 1,016,~~392~~212.8369 0.~~434~~437 9.250 9.499 1 233,~~970~~848.8268 0.~~100~~101 9.500 9.749 2 ~~785~~784,~~023~~965.6216 0.~~335~~338 9.750 9.999 0 0.00 0.000 10.000 10.249 0 0.00 0.000 10.250 10.499 0 0.00 0.000 10.500 10.749 0 0.00 0.000 10.750 10.999 0 0.00 0.000 >= 11.000 0 0.00 0.000 Total ~~812~~808 ~~234~~232,~~132~~462,~~344~~366.9192 100.000

Filing Compare · OWNIT MORTGAGE LOAN TRUST, SERIES 2006-2