10-D 1 mlm06a01_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: 333-127233-39 Merrill Lynch Mortgage Investors Trust, Series 2006-A1 (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) 54-2196578 54-2196579 54-6708179 (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)) B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ I-A1 _____ _____ __X___ ____________ I-A2 _____ _____ __X___ ____________ II-A1 _____ _____ __X___ ____________ II-A2 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ 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 Merrill Lynch Mortgage Investors Trust, Series 2006-A1. 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 Merrill Lynch Mortgage Investors Trust, Series 2006-A1, 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. Merrill Lynch Mortgage Investors Trust, Series 2006-A1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Beth Belfield Beth Belfield, Officer Date: July 7, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Merrill Lynch Mortgage Investors Trust, Series 2006-A1, relating to the June 26, 2006 distribution. EX-99.1 Merrill Lynch Mortgage Investors Trust Mortgage Pass-Through Certificates Distribution Date: 6/26/2006 Merrill Lynch Mortgage Investors Trust Mortgage Pass-Through Certificates Series 2006-A01 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 I-A1 59020U5U5 5.~~92981~~91108% ~~315~~311,~~309~~306,~~919~~865.2814 1,~~558~~533,~~105~~465.6789 I-A2 59020U5V3 5.~~92981~~91108% 3534,~~036~~592,~~899~~084.9587 ~~173~~170,~~135~~397.0308 A-R 59020U6E0 5.~~92247~~92061% 0.00 0.01 II-A1 59020U5W1 6.~~23017~~22525% ~~229~~226,~~961~~706,~~307~~504.8964 1,~~193~~176,~~915~~087.3083 II-A2 59020U5X9 6.~~23017~~22525% 25,~~551~~189,~~147~~503.0580 ~~132~~130,~~656~~675.6987 M-1 59020U5Y7 6.~~05615~~04323% 25,~~406~~403,~~526~~695.1511 ~~128~~127,~~221~~933.4876 M-2 59020U5Z4 6.~~05615~~04323% 8,~~690~~689,~~837~~869.9149 43,~~860~~762.8644 M-3 59020U6A8 6.~~05615~~04323% 5,347,~~900~~304.2634 26,~~989~~929.7518 B-1 59020U6B6 6.~~05615~~04323% 5,014,~~906~~347.4766 25,~~309~~252.2040 B-2 59020U6C4 6.~~05615~~04323% 4,010,~~925~~478.1926 20,~~242~~196.3189 B-3 59020U6D2 6.~~05615~~04323% 3,~~009~~008,~~055~~720.8858 15,~~186~~152.0801 P 59020U6F7 0.00000% 0.00 0.00 Totals ~~657~~649,~~339~~269,~~426~~373.0389 3,~~317~~269,~~622~~853.3836

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A1 45,~~003~~406,~~054~~241.1400 0.00 ~~311~~305,~~306~~900,~~865~~624.14 56,~~561~~939,~~159~~706.8189 0.00 I-A2 ~~444~~600,~~815~~735.0870 0.00 3433,~~592~~991,~~084~~349.8717 ~~617~~771,~~950~~132.1178 0.00 A-R 0.00 0.00 0.00 0.01 0.00 II-A1 31,~~254~~569,~~803~~963.2526 0.00 ~~226~~225,~~706~~136,~~504~~541.6438 42,~~448~~746,~~718~~051.5509 0.00 II-A2 ~~361~~174,~~643~~439.2662 0.00 25,~~189~~015,~~503~~064.8018 ~~494~~305,~~299~~115.9549 0.00 M-1 2,~~831~~878.0442 0.00 25,~~403~~400,~~695~~816.1169 ~~131~~130,~~052~~812.5218 0.00 M-2 ~~968~~984.4262 0.00 8,~~689~~688,~~869~~884.4987 44,~~829~~747.2806 0.00 M-3 ~~595~~605.9289 0.00 5,~~347~~346,~~304~~698.3446 27,~~585~~535.6707 0.00 B-1 ~~558~~568.8116 0.00 5,~~014~~013,~~347~~779.6650 25,~~868~~820.0156 0.00 B-2 ~~446~~454.9442 0.00 4,010,~~478~~023.2684 20,~~689~~651.2531 0.00 B-3 ~~335~~340.3091 0.00 3,008,~~720~~379.5867 15,~~521~~492.3892 0.00 P 0.00 0.00 0.00 0.00 0.00 Totals 87,~~070~~757,~~052~~212.1600 0.00 ~~649~~641,~~269~~512,~~373~~161.8990 11,~~387~~027,~~674~~065.5436 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 I-A1 321,745,367.00 ~~315~~311,~~309~~306,~~919~~865.2814 40,~~462~~584.0651 35,~~962~~365,~~592~~656.0849 0.00 0.00 I-A2 35,752,000.00 3534,~~036~~592,~~899~~084.9587 4,~~496~~509.1071 ~~440~~596,~~318~~225.9899 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 II-A1 233,605,000.00 ~~229~~226,~~961~~706,~~307~~504.8964 20,~~273~~360.3228 31,~~234~~549,~~529~~602.9398 0.00 0.00 II-A2 25,956,000.00 25,~~551~~189,~~147~~503.0580 2,~~252~~262.5824 ~~359~~172,~~390~~177.6837 0.00 0.00 M-1 25,407,000.00 25,~~406~~403,~~526~~695.1511 2,~~831~~878.0442 0.00 0.00 0.00 M-2 8,691,000.00 8,~~690~~689,~~837~~869.9149 ~~968~~984.4262 0.00 0.00 0.00 M-3 5,348,000.00 5,347,~~900~~304.2634 ~~595~~605.9289 0.00 0.00 0.00 B-1 5,015,000.00 5,014,~~906~~347.4766 ~~558~~568.8116 0.00 0.00 0.00 B-2 4,011,000.00 4,010,~~925~~478.1926 ~~446~~454.9442 0.00 0.00 0.00 B-3 3,009,112.00 3,~~009~~008,~~055~~720.8858 ~~335~~340.3091 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 668,539,579.00 ~~657~~649,~~339~~269,~~426~~373.0389 73,~~220~~549.4916 7,~~996~~683,~~831~~662.6783 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A1 45,~~003~~406,~~054~~241.1400 ~~311~~305,~~306~~900,~~865~~624.14 0.~~96755664~~95075378 45,~~003~~406,~~054~~241.1400 I-A2 ~~444~~600,~~815~~735.0870 3433,~~592~~991,~~084~~349.8717 0.~~96755664~~95075378 ~~444~~600,~~815~~735.0870 A-R 0.00 0.00 0.00000000 0.00 II-A1 31,~~254~~569,~~803~~963.2526 ~~226~~225,~~706~~136,~~504~~541.6438 0.~~97046940~~96374881 31,~~254~~569,~~803~~963.2526 II-A2 ~~361~~174,~~643~~439.2662 25,~~189~~015,~~503~~064.8018 0.~~97046940~~96374881 ~~361~~174,~~643~~439.2662 M-1 2,~~831~~878.0442 25,~~403~~400,~~695~~816.1169 0.~~99986992~~99975663 2,~~831~~878.0442 M-2 ~~968~~984.4262 8,~~689~~688,~~869~~884.4987 0.~~99986992~~99975663 ~~968~~984.4262 M-3 ~~595~~605.9289 5,~~347~~346,~~304~~698.3446 0.~~99986992~~99975663 ~~595~~605.9289 B-1 ~~558~~568.8116 5,~~014~~013,~~347~~779.6650 0.~~99986992~~99975663 ~~558~~568.8116 B-2 ~~446~~454.9442 4,010,~~478~~023.2684 0.~~99986992~~99975663 ~~446~~454.9442 B-3 ~~335~~340.3091 3,008,~~720~~379.5867 0.~~99986992~~99975663 ~~335~~340.3091 P 0.00 0.00 0.00000000 0.00 Totals 87,~~070~~757,~~052~~212.1600 ~~649~~641,~~269~~512,~~373~~161.8990 0.~~97117567~~95957245 87,~~070~~757,~~052~~212.1600

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A1 321,745,367.00 ~~979~~967.~~99832047~~55663661 0.~~12575802~~12613860 1216.~~31592584~~67671718 0.00000000 I-A2 35,752,000.00 ~~979~~967.~~99832037~~55663655 0.~~12575800~~12613868 1216.~~31592582~~67671711 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A1 233,605,000.00 ~~984~~970.~~40233681~~46940194 0.~~08678462~~08715687 136.~~84615025~~63343242 0.00000000 II-A2 25,956,000.00 ~~984~~970.~~40233665~~46940207 0.~~08678456~~08715673 136.~~84615041~~63343235 0.00000000 M-1 25,407,000.00 999.~~98134963~~86992207 0.~~11142756~~11329240 0.00000000 0.00000000 M-2 8,691,000.00 999.~~98134967~~86992176 0.~~11142791~~11329191 0.00000000 0.00000000 M-3 5,348,000.00 999.~~98135004~~86992147 0.~~11142857~~11329282 0.00000000 0.00000000 B-1 5,015,000.00 999.~~98134995~~86992223 0.~~11142772~~11329212 0.00000000 0.00000000 B-2 4,011,000.00 999.~~98134879~~86992271 0.~~11142857~~11329344 0.00000000 0.00000000 B-3 3,009,112.00 999.~~98134998~~86992176 0.~~11142822~~11329256 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A1 0.00000000 1216.~~44168386~~80285578 ~~967~~950.~~55663661~~75378083 0.~~96755664~~95075378 1216.~~44168386~~80285578 I-A2 0.00000000 1216.~~44168382~~80285578 ~~967~~950.~~55663655~~75378077 0.~~96755664~~95075378 1216.~~44168382~~80285578 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A1 0.00000000 136.~~93293487~~72058929 ~~970~~963.~~46940194~~74881265 0.~~97046940~~96374881 136.~~93293487~~72058929 II-A2 0.00000000 136.~~93293497~~72058946 ~~970~~963.~~46940207~~74881261 0.~~97046940~~96374881 136.~~93293497~~72058946 M-1 0.00000000 0.~~11142756~~11329240 999.~~86992207~~75662967 0.~~99986992~~99975663 0.~~11142756~~11329240 M-2 0.00000000 0.~~11142791~~11329191 999.~~86992176~~75662985 0.~~99986992~~99975663 0.~~11142791~~11329191 M-3 0.00000000 0.~~11142857~~11329282 999.~~86992147~~75663052 0.~~99986992~~99975663 0.~~11142857~~11329282 B-1 0.00000000 0.~~11142772~~11329212 999.~~86992223~~75663011 0.~~99986992~~99975663 0.~~11142772~~11329212 B-2 0.00000000 0.~~11142857~~11329344 999.~~86992271~~75662927 0.~~99986992~~99975663 0.~~11142857~~11329344 B-3 0.00000000 0.~~11142822~~11329256 999.~~86992176~~75662920 0.~~99986992~~99975663 0.~~11142822~~11329256 P 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 I-A1 0405/01/06 - 0405/30/06 30 5.~~92981~~91108% ~~315~~311,~~309~~306,~~919~~865.2814 1,~~558~~533,~~105~~465.6789 0.00 I-A2 0405/01/06 - 0405/30/06 30 5.~~92981~~91108% 3534,~~036~~592,~~899~~084.9587 ~~173~~170,~~135~~397.0308 0.00 A-R N/A N/A 5.~~92247~~92061% 0.00 0.00 0.00 II-A1 0405/01/06 - 0405/30/06 30 6.~~23017~~22525% ~~229~~226,~~961~~706,~~307~~504.8964 1,~~193~~176,~~915~~087.3083 0.00 II-A2 0405/01/06 - 0405/30/06 30 6.~~23017~~22525% 25,~~551~~189,~~147~~503.0580 ~~132~~130,~~656~~675.6987 0.00 M-1 0405/01/06 - 0405/30/06 30 6.~~05615~~04323% 25,~~406~~403,~~526~~695.1511 ~~128~~127,~~221~~933.4876 0.00 M-2 0405/01/06 - 0405/30/06 30 6.~~05615~~04323% 8,~~690~~689,~~837~~869.9149 43,~~860~~762.8644 0.00 M-3 0405/01/06 - 0405/30/06 30 6.~~05615~~04323% 5,347,~~900~~304.2634 26,~~989~~929.7518 0.00 B-1 0405/01/06 - 0405/30/06 30 6.~~05615~~04323% 5,014,~~906~~347.4766 25,~~309~~252.2040 0.00 B-2 0405/01/06 - 0405/30/06 30 6.~~05615~~04323% 4,010,~~925~~478.1926 20,~~242~~196.3189 0.00 B-3 0405/01/06 - 0405/30/06 30 6.~~05615~~04323% 3,~~009~~008,~~055~~720.8858 15,~~186~~152.0801 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~317~~269,~~622~~853.3735 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 I-A1 0.00 0.00 1,~~558~~533,~~105~~465.6789 0.00 ~~311~~305,~~306~~900,~~865~~624.14 I-A2 0.00 0.00 ~~173~~170,~~135~~397.0308 0.00 3433,~~592~~991,~~084~~349.8717 A-R 0.00 0.00 0.01 0.00 0.00 II-A1 0.00 0.00 1,~~193~~176,~~915~~087.3083 0.00 ~~226~~225,~~706~~136,~~504~~541.6438 II-A2 0.00 0.00 ~~132~~130,~~656~~675.6987 0.00 25,~~189~~015,~~503~~064.8018 M-1 0.00 0.00 ~~128~~127,~~221~~933.4876 0.00 25,~~403~~400,~~695~~816.1169 M-2 0.00 0.00 43,~~860~~762.8644 0.00 8,~~689~~688,~~869~~884.4987 M-3 0.00 0.00 26,~~989~~929.7518 0.00 5,~~347~~346,~~304~~698.3446 B-1 0.00 0.00 25,~~309~~252.2040 0.00 5,~~014~~013,~~347~~779.6650 B-2 0.00 0.00 20,~~242~~196.3189 0.00 4,010,~~478~~023.2684 B-3 0.00 0.00 15,~~186~~152.0801 0.00 3,008,~~720~~379.5867 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~317~~269,~~622~~853.3836 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 I-A1 321,745,367.00 5.~~92981~~91108% ~~979~~967.~~99832047~~55663661 4.~~84266700~~76608538 0.00000000 I-A2 35,752,000.00 5.~~92981~~91108% ~~979~~967.~~99832037~~55663655 4.~~84266698~~76608525 0.00000000 A-R 100.00 5.~~92247~~92061% 0.00000000 0.00000000 0.00000000 II-A1 233,605,000.00 6.~~23017~~22525% ~~984~~970.~~40233681~~46940194 5.~~11082939~~03451480 0.00000000 II-A2 25,956,000.00 6.~~23017~~22525% ~~984~~970.~~40233665~~46940207 5.~~11082948~~03451495 0.00000000 M-1 25,407,000.00 6.~~05615~~04323% 999.~~98134963~~86992207 5.~~04669894~~03537450 0.00000000 M-2 8,691,000.00 6.~~05615~~04323% 999.~~98134967~~86992176 5.~~04669888~~03537453 0.00000000 M-3 5,348,000.00 6.~~05615~~04323% 999.~~98135004~~86992147 5.~~04669970~~03537397 0.00000000 B-1 5,015,000.00 6.~~05615~~04323% 999.~~98134995~~86992223 5.~~04669990~~03537388 0.00000000 B-2 4,011,000.00 6.~~05615~~04323% 999.~~98134879~~86992271 5.~~04669908~~03537522 0.00000000 B-3 3,009,112.00 6.~~05615~~04323% 999.~~98134998~~86992176 5.~~04669816~~03537588 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A1 0.00000000 0.00000000 4.~~84266700~~76608538 0.00000000 ~~967~~950.~~55663661~~75378083 I-A2 0.00000000 0.00000000 4.~~84266698~~76608525 0.00000000 ~~967~~950.~~55663655~~75378077 A-R 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 II-A1 0.00000000 0.00000000 5.~~11082939~~03451480 0.00000000 ~~970~~963.~~46940194~~74881265 II-A2 0.00000000 0.00000000 5.~~11082948~~03451495 0.00000000 ~~970~~963.~~46940207~~74881261 M-1 0.00000000 0.00000000 5.~~04669894~~03537450 0.00000000 999.~~86992207~~75662967 M-2 0.00000000 0.00000000 5.~~04669888~~03537453 0.00000000 999.~~86992176~~75662985 M-3 0.00000000 0.00000000 5.~~04669970~~03537397 0.00000000 999.~~86992147~~75663052 B-1 0.00000000 0.00000000 5.~~04669990~~03537388 0.00000000 999.~~86992223~~75663011 B-2 0.00000000 0.00000000 5.~~04669908~~03537522 0.00000000 999.~~86992271~~75662927 B-3 0.00000000 0.00000000 5.~~04669816~~03537588 0.00000000 999.~~86992176~~75662920 P 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 11,~~492~~163,~~702~~708.0231 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 9197,~~639~~984.3751 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 11,~~584~~261,~~341~~692.3982 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 5191,~~867~~639.8637 Total Administration Fees ~~144~~142,~~799~~988.0109 Payment of Interest and Principal 11,~~387~~027,~~674~~065.5236 Total Withdrawals (Pool Distribution Amount) 11,~~584~~261,~~341~~692.3982 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~144~~142,~~799~~988.0109 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~144~~142,~~799~~988.0109 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; GREENPOINT MTG FUNDING, INC; WASHINGTON MUTUAL BANK, F.A.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~320792~~316318% Weighted Average Net Coupon 6.~~056456~~052043% Weighted Average Pass-Through Rate 6.~~056455~~052043% Weighted Average Remaining Term ~~355~~354 Beginning Scheduled Collateral Loan Count 1,~~322~~303 Number Of Loans Paid In Full 19 Ending Scheduled Collateral Loan Count 1,~~303~~284 Beginning Scheduled Collateral Balance ~~657~~649,~~339~~269,~~427~~375.3318 Ending Scheduled Collateral Balance ~~649~~641,~~269~~512,~~375~~163.1820 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~649~~641,~~331~~571,~~588~~930.8192 Monthly P&I Constant 3,~~535~~491,~~641~~042.9925 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 73,~~220~~549.4815 Unscheduled Principal 7,~~996~~683,~~831~~662.6783

Group Level Collateral Statement Group Group I Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~204595~~200602 6.~~480172~~475254 Weighted Average Net Rate 5.~~929807~~925934 6.~~230172~~225254 Pass-Through Rate 5.~~929807~~925934 6.~~230172~~225254 Weighted Average Remaining Term ~~354~~353 ~~356~~355 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant 21,~~014~~990,~~465~~394.3216 1,~~521~~500,~~176~~648.6709 Beginning Loan Count ~~888~~876 ~~434~~427 Loans Paid in Full 1215 74 Ending Loan Count ~~876~~861 ~~427~~423 Beginning Scheduled Balance ~~380~~375,~~172~~720,~~380~~683.4890 ~~277~~273,~~167~~548,~~046~~691.8528 Ending Scheduled Balance ~~375~~369,~~720~~709,~~683~~819.9040 ~~273~~271,~~548~~802,~~691~~343.2880 Scheduled Principal 48,~~785~~982.5202 24,~~434~~567.9613 Unscheduled Principal 45,~~402~~961,~~911~~882.0648 31,~~593~~721,~~920~~780.6135 Scheduled Interest 1,~~965~~941,~~679~~412.8014 1,~~496~~476,~~741~~080.7196 Servicing Fees 8785,~~055~~998.8878 5756,~~743~~989.1331 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 1,~~878~~855,~~623~~413.9236 1,~~438~~419,~~998~~091.5865 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~320792~~316318 Weighted Average Net Rate 6.~~056456~~052043 Pass-Through Rate 6.~~056456~~052043 Weighted Average Remaining Term ~~355~~354 Record Date 0405/3031/2006 Principal And Interest Constant 3,~~535~~491,~~641~~042.9925 Beginning Loan Count 1,~~322~~303 Loans Paid in Full 19 Ending Loan Count 1,~~303~~284 Beginning Scheduled Balance ~~657~~649,~~339~~269,~~427~~375.3318 Ending Scheduled Balance ~~649~~641,~~269~~512,~~375~~163.1820 Scheduled Principal 73,~~220~~549.4815 Unscheduled Principal 7,~~996~~683,~~831~~662.6783 Scheduled Interest 3,~~462~~417,~~421~~493.5110 Servicing Fees ~~144~~142,~~799~~988.0109 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,~~317~~274,~~622~~505.5001 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 Delinquency Trigger Calculated Value 0.~~026300~~057102% Trigger Result Pass Threshold Value 0.500000% Shifting Interest Delinquency/Loss Trigger Calculated Value 0.000000% Trigger Result Pass Threshold Value 0.000000% Cumulative Loss Two Times Test Trigger Calculated Value 0.000000% Trigger Result Pass Threshold Value 0.200000% Delinquency Two Times Test Trigger Calculated Value 0.~~026300~~057102% Trigger Result Pass Threshold Value 0.500000% Sub Two Times Delinquency/Loss Trigger Calculated Value 0.000000% Trigger Result Pass Threshold Value 0.000000%

Additional Reporting - Group Level Informational Reporting Group I Available Funds 46,~~451~~010,~~696~~864.5850 Group II Available Funds 31,~~618~~746,~~355~~347.5748 Trigger Event Reporting Group I Cumulative Loss Trigger Calculated Value 0.000000% Trigger Result Pass Threshold Value 0.300000% Delinquency Trigger Calculated Value 0.~~002060~~004499% Trigger Result Pass Threshold Value 0.020000% Group II Cumulative Loss Trigger Calculated Value 0.000000% Trigger Result Pass Threshold Value 0.100000% Delinquency Trigger Calculated Value 0.~~002060~~004499% Trigger Result Pass Threshold Value 0.040000%

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 01 0 0 01 0474,098.0025 0.00 0.00 0474,098.0025 30 Days 2524 0 0 0 2524 1512,~~590~~026,~~065~~998.1324 0.00 0.00 0.00 1512,~~590~~026,~~065~~998.1324 60 Days 15 0 0 0 15 ~~880~~5,460,000.00 0.00 0.00 0.00 ~~880~~5,460,000.00 90 Days 10 0 0 0 10 ~~649,935~~0.00 0.00 0.00 0.00 ~~649,935~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0649,935.00 0.00 0649,935.00 150 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 2729 01 01 0 2731 17,~~120~~486,~~000~~998.1324 0474,098.0025 0649,935.00 0.00 1718,~~120~~611,~~000~~031.1349 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~~077882% 0.000000% 0.000000% 0.~~000000~~077882% 0.~~000000~~073896% 0.000000% 0.000000% 0.~~000000~~073896% 30 Days 1.~~918649~~869159% 0.000000% 0.000000% 0.000000% 1.~~918649~~869159% 21.~~400941~~874614% 0.000000% 0.000000% 0.000000% 21.~~400941~~874614% 60 Days 0.~~076746~~389408% 0.000000% 0.000000% 0.000000% 0.~~076746~~389408% 0.~~135524~~851035% 0.000000% 0.000000% 0.000000% 0.~~135524~~851035% 90 Days 0.~~076746~~000000% 0.000000% 0.000000% 0.000000% 0.~~076746~~000000% 0.~~100093~~000000% 0.000000% 0.000000% 0.000000% 0.~~100093~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~077882% 0.000000% 0.~~000000~~077882% 0.000000% 0.000000% 0.~~000000~~101304% 0.000000% 0.~~000000~~101304% 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.~~072141~~258567% 0.~~000000~~077882% 0.~~000000~~077882% 0.000000% 2.~~072141~~414330% 2.~~636557~~725649% 0.~~000000~~073896% 0.~~000000~~101304% 0.000000% 2.~~636557~~900849%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 9197,~~639~~984.3751

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I 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 01 0 0 01 0474,098.0025 0.00 0.00 0474,098.0025 30 Days 1617 0 0 0 1617 107,~~405~~512,~~469~~971.6748 0.00 0.00 0.00 107,~~405~~512,~~469~~971.6748 60 Days 13 0 0 0 13 ~~880~~4,500,000.00 0.00 0.00 0.00 ~~880~~4,500,000.00 90 Days 10 0 0 0 10 ~~649,935~~0.00 0.00 0.00 0.00 ~~649,935~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0649,935.00 0.00 0649,935.00 150 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 1820 01 01 0 1822 1112,~~935~~012,~~404~~971.6748 0474,098.0025 0649,935.00 0.00 1113,~~935~~137,~~404~~004.6773 0-29 Days 0.~~000000~~116144% 0.000000% 0.000000% 0.~~000000~~116144% 0.~~000000~~128222% 0.000000% 0.000000% 0.~~000000~~128222% 30 Days 1.~~826484~~974448% 0.000000% 0.000000% 0.000000% 1.~~826484~~974448% 2.~~769163~~031910% 0.000000% 0.000000% 0.000000% 2.~~769163~~031910% 60 Days 0.~~114155~~348432% 0.000000% 0.000000% 0.000000% 0.~~114155~~348432% 01.~~234191~~217041% 0.000000% 0.000000% 0.000000% 01.~~234191~~217041% 90 Days 0.~~114155~~000000% 0.000000% 0.000000% 0.000000% 0.~~114155~~000000% 0.~~172964~~000000% 0.000000% 0.000000% 0.000000% 0.~~172964~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~116144% 0.000000% 0.~~000000~~116144% 0.000000% 0.000000% 0.~~000000~~175777% 0.000000% 0.~~000000~~175777% 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.~~054795~~322880% 0.~~000000~~116144% 0.~~000000~~116144% 0.000000% 2.~~054795~~555168% 3.~~176318~~248951% 0.~~000000~~128222% 0.~~000000~~175777% 0.000000% 3.~~176318~~552949% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II 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 97 0 0 0 97 54,~~184~~514,~~595~~026.4676 0.00 0.00 0.00 54,~~184~~514,~~595~~026.4676 60 Days 02 0 0 0 02 0960,000.00 0.00 0.00 0.00 0960,000.00 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 9 0 0 0 9 5,~~184~~474,~~595~~026.4676 0.00 0.00 0.00 5,~~184~~474,~~595~~026.4676 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~107728~~654846% 0.000000% 0.000000% 0.000000% 21.~~107728~~654846% 1.~~895167~~660651% 0.000000% 0.000000% 0.000000% 1.~~895167~~660651% 60 Days 0.~~000000~~472813% 0.000000% 0.000000% 0.000000% 0.~~000000~~472813% 0.~~000000~~353171% 0.000000% 0.000000% 0.000000% 0.~~000000~~353171% 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 2.~~107728~~127660% 0.000000% 0.000000% 0.000000% 2.~~107728~~127660% 12.~~895167~~013823% 0.000000% 0.000000% 0.000000% 12.~~895167~~013823%

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. Group I 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 II 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 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0649,935.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0649,935.00 ~~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 0649,935.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0649,935.00 ~~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~~101% *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 I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0649,935.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0649,935.00 ~~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 0649,935.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0649,935.00 ~~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~~176% *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 II 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.

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~~I ~~Loans~~0121588372 ~~this~~Jun-2006 ~~Period~~01-Jan-2006 IL 65.00 649,935.00

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~~I ~~Loans~~0121588372 ~~this~~649,935.00 ~~Period~~01-Jan-2006 4 6.875% 10,764.57

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0474,400.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0474,098.0025 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 01 ~~Nov~~Dec-05 0.000% Original Principal Balance 0474,400.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0474,098.0025 ~~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~~074% *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 I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0474,400.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0474,098.0025 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 01 ~~Nov~~Dec-05 0.000% Original Principal Balance 0474,400.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0474,098.0025 ~~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~~128% *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 II 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.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance NoGroup ~~Bankruptcy~~I ~~Loans~~0113926561 ~~this~~Jun-2006 ~~Period~~01-Nov-2005 CA 80.00 474,400.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest NoGroup ~~Bankruptcy~~I ~~Loans~~0113926561 ~~this~~474,098.25 ~~Period~~01-May-2006 0 6.000% 4,543.86

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 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A 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 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A 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 I 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 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A 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 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A 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 II 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 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A 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 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A 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 I 1215 45,~~378~~825,~~391~~284.00 45,~~372~~822,~~772~~915.1349 0 0.00 0.00 Group II 74 31,~~585~~617,~~567~~800.00 31,~~583~~617,~~763~~712.3306 0 0.00 0.00 Total 19 7,~~963~~443,~~958~~084.00 7,~~956~~440,~~535~~627.4655 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 I 0 0.00 0.00 0 0.00 0.00 30139,~~220~~252.4926 Group II 0 0.00 0.00 0 0.00 0.00 10104,~~157~~068.2829 Total 0 0.00 0.00 0 0.00 0.00 40243,~~377~~320.7755

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0087996385~~0087899316 TXAZ 80.00 01-Nov-2005 ~~116~~200,000.00 ~~115~~198,~~475~~872.3347 Group I ~~0104199970~~0087988788 CAGA 9080.00 01-~~Oct~~Nov-2005 ~~646~~85,~~126~~200.00 ~~646~~85,~~125~~200.5000 Group I ~~0106549319~~0106937089 AZCA 7975.9998 01-Dec-2005 ~~442~~632,~~400~~653.00 ~~442~~632,~~400~~653.00 Group I ~~0114274295~~0114172175 CA 7980.9900 01-Nov-2005 ~~581~~407,~~000~~200.00 ~~577~~407,~~728~~091.1181 Group I ~~0114331578~~0114632834 CA 80.00 01-Nov-2005 ~~469~~388,~~965~~000.00 ~~469~~388,~~965~~000.00 Group I ~~0116558586~~0115778472 VANV 7079.99 01-~~Feb~~Jan-2006 ~~477~~430,000.00 ~~477~~430,000.00 Group I ~~0120945833~~0122477857 CA 80.00 01-~~Jan~~Feb-2006 ~~424~~417,~~000~~681.00 ~~423~~417,~~991~~681.7000 Group I ~~0601625281~~0123236224 CA 6580.00 01-~~Aug~~Feb-~~2005~~2006 ~~296~~608,~~400~~000.00 ~~295~~608,~~967~~000.0300 Group I ~~0601625287~~0123248722 CA 8079.0099 01-~~Aug~~Feb-~~2005~~2006 ~~280~~599,~~000~~950.00 ~~280~~599,~~000~~950.00 Group I ~~0601625303~~0123459888 CAVA 6880.0700 01-~~Aug~~Feb-~~2005~~2006 ~~243~~472,000.00 ~~242~~472,~~100~~000.7200 Group I ~~0601625338~~0123559566 CA 8067.0045 01-~~Aug~~Feb-~~2005~~2006 ~~330~~715,000.00 ~~330~~715,000.00 Group I ~~0601681078~~0601605067 MTCA 7980.6700 01-~~Nov~~Jul-2005 72400,~~500~~000.00 71400,~~937~~000.1800 Group III ~~0106926231~~0601625406 NVFL 8973.9900 01-~~Jan~~Aug-~~2006~~2005 ~~444~~124,~~856~~100.00 ~~444~~124,~~856~~069.0024 Group III ~~0113233838~~0601625410 CAVA 6780.9100 01-~~Feb~~Aug-~~2006~~2005 ~~635~~216,000.00 ~~635~~216,000.00 Group III ~~0115181948~~0601668864 MA 7570.00 01-~~Feb~~Sep-~~2006~~2005 ~~472~~129,500.00 ~~472~~128,~~500~~112.0070 Group II ~~0115565130~~0088057245 CANC 7780.3600 01-~~Dec~~Nov-2005 ~~410~~88,000.00 ~~410~~87,~~000~~983.0067 Group II ~~0115877660~~0115642055 CAVA 80.00 01-~~Feb~~Jan-2006 ~~644~~491,~~240~~700.00 ~~642~~491,~~436~~700.3300 Group II ~~0122780303~~0122150562 CA 8077.0012 01-~~Jan~~Feb-2006 ~~490~~536,~~971~~000.00 ~~490~~536,~~971~~000.00 Group II ~~0123465473~~0122643137 MANV 7380.3800 01-~~Jan~~Feb-2006 ~~488~~502,~~000~~100.00 ~~488~~502,~~000~~028.0039

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0087996385~~0087899316 Loan Paid in Full 0 7.~~500~~875% 360 67 Group I ~~0104199970~~0087988788 Loan Paid in Full 0 67.~~750~~125% 360 7 Group I ~~0106549319~~0106937089 Loan Paid in Full 0 6.~~875~~375% 360 56 Group I ~~0114274295~~0114172175 Loan Paid in Full 0 6.375% 360 67 Group I ~~0114331578~~0114632834 Loan Paid in Full (1) 76.~~750~~000% 360 67 Group I ~~0116558586~~0115778472 Loan Paid in Full 0 75.~~250~~500% 360 35 Group I ~~0120945833~~0122477857 Loan Paid in Full ~~(1)~~0 6.~~500~~750% 360 4 Group I ~~0601625281~~0123236224 Loan Paid in Full 0 56.~~375~~250% 360 94 Group I ~~0601625287~~0123248722 Loan Paid in Full 0 56.~~625~~750% 360 94 Group I ~~0601625303~~0123459888 Loan Paid in Full 0 56.~~500~~750% 360 94 Group I ~~0601625338~~0123559566 Loan Paid in Full ~~(1)~~0 56.~~875~~000% 360 94 Group I ~~0601681078~~0601605067 Loan Paid in Full 01 56.~~500~~125% 360 611 Group III ~~0106926231~~0601625406 Loan Paid in Full 0 65.~~125~~500% 360 410 Group III ~~0113233838~~0601625410 Loan Paid in Full 0 75.375% 360 310 Group III ~~0115181948~~0601668864 Loan Paid in Full 0 75.~~500~~750% 360 39 Group II ~~0115565130~~0088057245 Loan Paid in Full 0 67.~~375~~250% 360 57 Group II ~~0115877660~~0115642055 Loan Paid in Full 0(1) 67.~~375~~000% 360 35 Group II ~~0122780303~~0122150562 Loan Paid in Full 0 7.~~125~~500% 360 4 Group II ~~0123465473~~0122643137 Loan Paid in Full 0 76.~~000~~875% 360 4

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 1.~~217~~184% Current Month 13.~~662~~314% Current Month 1,~~381~~118.~~375~~718% 3 Month Average 01.~~000~~358% 3 Month Average 015.~~000~~103% 3 Month Average 01,607.~~000~~490% 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 N/A N/A Mar-2006 N/A N/A Apr-2006 18.333% N/A Apr-2006 2,322.378% N/A May-2006 13.662% N/A May-2006 1,381.375% N/A Jun-2006 13.314% N/A Jun-2006 1,118.718% 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 I SMM CPR PSA Current Month 1.~~158~~587% Current Month 1317.~~047~~467% Current Month 1,~~131~~288.~~735~~083% 3 Month Average 01.~~000~~530% 3 Month Average 016.~~000~~841% 3 Month Average 01,505.~~000~~630% 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 N/A N/A Mar-2006 N/A N/A Apr-2006 20.009% N/A Apr-2006 2,097.074% N/A May-2006 13.047% N/A May-2006 1,131.735% N/A Jun-2006 17.467% N/A Jun-2006 1,288.083% 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 II SMM CPR PSA Current Month 10.~~297~~629% Current Month 147.~~498~~298% Current Month ~~1,897~~756.~~819~~699% 3 Month Average 01.~~000~~122% 3 Month Average 012.~~000~~589% 3 Month Average 01,829.~~000~~729% 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 N/A N/A Mar-2006 N/A N/A Apr-2006 15.972% N/A Apr-2006 2,834.668% N/A May-2006 14.498% N/A May-2006 1,897.819% N/A Jun-2006 7.298% N/A Jun-2006 756.699% 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 Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.750 0 0.00 0.000 0 0.00 0.000 3.750 3.999 1 499,900.00 0.~~077~~078 1 499,900.00 0.~~133~~135 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 1 840,000.00 0.~~129~~131 1 840,000.00 0.~~224~~227 4.750 4.999 16 6,~~836~~834,~~304~~056.8857 1.~~053~~065 16 6,~~836~~834,~~304~~056.8857 1.~~820~~848 5.000 5.249 22 11,~~297~~294,~~763~~293.3291 1.~~740~~761 22 11,~~297~~294,~~763~~293.3291 3.~~007~~055 5.250 5.499 9190 35,~~595~~367,~~551~~510.8953 5.~~482~~513 8988 3029,~~071~~843,~~625~~608.1845 8.~~004~~072 5.500 5.749 ~~152~~150 5453,~~376~~810,~~451~~655.1181 8.~~375~~388 ~~136~~134 4443,~~539~~976,~~343~~301.0263 11.~~854~~895 5.750 5.999 ~~159~~158 8079,~~018~~873,~~254~~429.9047 12.~~324~~451 ~~119~~118 52,~~847~~708,~~689~~600.4698 14.~~066~~257 6.000 6.249 ~~120~~117 6462,~~153~~639,~~803~~668.2918 9.~~881~~764 7572 3634,~~428~~920,~~485~~004.2510 9.~~696~~445 6.250 6.499 ~~195~~192 ~~110~~108,~~198~~535,~~040~~229.6676 16.~~973~~919 ~~109~~106 5352,~~818~~162,~~879~~947.8035 14.~~324~~109 6.500 6.749 193 110,~~490~~372,~~682~~191.4735 17.~~018~~205 91 45,~~788~~772,~~160~~709.1353 12.~~187~~381 6.750 6.999 ~~151~~147 8179,~~805~~697,~~742~~706.2437 12.~~600~~423 8582 4038,~~398~~795,~~856~~140.3416 10.~~752~~493 7.000 7.249 6866 34,~~692~~109,~~928~~716.2996 5.~~343~~317 4645 21,~~392~~303,~~975~~845.1057 5.~~694~~762 7.250 7.499 6463 31,~~257~~166,~~535~~722.8874 4.~~814~~858 36 15,~~297~~294,~~370~~887.5511 4.~~071~~137 7.500 7.749 4140 1413,~~369~~833,~~477~~184.2292 2.~~213~~156 30 7,486,~~876~~702.3143 12.~~993~~025 7.750 7.999 2019 8,~~461~~263,~~772~~216.0261 1.~~303~~288 1615 6,~~425~~225,~~134~~616.6761 1.~~710~~684 8.000 8.249 8 2,~~875~~874,~~167~~680.0102 0.~~443~~448 3 251,~~319~~205.8900 0.~~067~~068 >= 8.250 1 1,500,000.00 0.~~231~~234 1 1,500,000.00 0.~~399~~406 Total 1,~~303~~284 ~~649~~641,~~269~~512,~~375~~163.1820 100.000 ~~876~~861 ~~375~~369,~~720~~709,~~683~~819.9040 100.000

Interest Rate Stratification (continued) Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.750 0 0.00 0.000 3.750 3.999 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 2 5,523,~~926~~902.7108 2.~~019~~032 5.500 5.749 16 9,~~837~~834,~~108~~354.0918 3.~~596~~618 5.750 5.999 40 27,~~170~~164,~~565~~828.4449 9.~~933~~994 6.000 6.249 45 27,~~725~~719,~~318~~664.0408 10.~~135~~198 6.250 6.499 86 56,~~379~~372,~~160~~282.8641 20.~~610~~740 6.500 6.749 102 64,~~702~~599,~~522~~481.3482 23.~~653~~767 6.750 6.999 6665 4140,~~406~~902,~~885~~566.9021 15.~~137~~049 7.000 7.249 2221 1312,~~299~~805,~~953~~871.1939 4.~~862~~711 7.250 7.499 2827 15,~~960~~871,~~165~~835.3363 5.~~834~~839 7.500 7.749 1110 6,~~882~~346,~~600~~482.9149 2.~~516~~335 7.750 7.999 4 2,~~036~~037,~~637~~600.3500 0.~~745~~750 8.000 8.249 5 2,623,~~847~~475.1202 0.~~959~~965 >= 8.250 0 0.00 0.000 Total ~~427~~423 ~~273~~271,~~548~~802,~~691~~343.2880 100.000

Filing Compare · MERRILL LYNCH MORTGAGE INVESTORS TRUST, SERIES 2006-A1