10-D 1 bam06001_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: 333-132249-02 Banc of America Mortgage 2006-1 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-132249 Banc of America Mortgage Securities, Inc. (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196669 54-2196670 (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-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ A-4 _____ _____ __X___ ____________ A-5 _____ _____ __X___ ____________ A-6 _____ _____ __X___ ____________ A-7 _____ _____ __X___ ____________ A-8 _____ _____ __X___ ____________ A-9 _____ _____ __X___ ____________ A-10 _____ _____ __X___ ____________ 30-IO _____ _____ __X___ ____________ 30-PO _____ _____ __X___ ____________ M _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __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 Banc of America Mortgage 2006-1 Trust. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Mortgage 2006-1 Trust, relating to the June 26, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Banc of America Mortgage 2006-1 Trust (Issuing Entity) Bank of America, N.A. (Servicer) /s/ Cathleen A. Lojek Cathleen A. Lojek, Senior Vice President Date: July 10, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Mortgage 2006-1 Trust, relating to the June 26, 2006 distribution. EX-99.1 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Distribution Date: 6/26/2006 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2006-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance A-1 05949YAA6 5.60000% 7069,~~000~~783,~~000~~118.0029 ~~326~~325,~~666~~654.6755 A-2 05949YAB4 6.00000% 3,024,000.00 15,120.00 A-3 05949YAC2 6.00000% 8,~~918~~962,~~000~~590.00 44,~~590~~812.0095 A-4 05949YAD0 6.00000% ~~347~~348,~~000~~735.00 1,~~735~~743.0067 A-5 05949YAE8 6.00000% 9089,~~886~~757,~~000~~137.0089 ~~454~~448,~~430~~785.0069 A-6 05949YAF5 6.00000% 27,221,000.00 136,105.00 A-7 05949YAG3 6.00000% 0.00 23,~~333~~261.3304 A-8 05949YAH1 6.00000% 28,~~575~~358,~~000~~584.0077 ~~142~~141,~~875~~792.0092 A-9 05949YAJ7 6.00000% 45,000,000.00 225,000.00 A-10 05949YAK4 6.00000% 12,477,000.00 62,385.00 30-IO 05949YAM0 6.00000% 0.00 39,~~180~~035.5803 30-PO 05949YAN8 0.00000% 4,~~659~~649,~~151~~541.0092 0.00 M 05949YAP3 6.00000% 4,~~991~~986,~~000~~379.0059 24,~~955~~931.0090 B-1 05949YAQ1 6.00000% 2,~~268~~265,~~000~~900.0040 11,~~340~~329.0050 B-2 05949YAR9 6.00000% 1,~~664~~662,~~000~~459.0055 8,~~320~~312.0030 B-3 05949YAS7 6.00000% ~~907~~906,~~000~~160.0035 4,~~535~~530.0080 B-4 05949YAT5 6.00000% ~~605~~604,~~000~~439.0092 3,~~025~~022.0020 B-5 05949YAU2 6.00000% ~~454~~453,~~000~~579.0071 2,~~270~~267.0090 B-6 05949YAV0 6.00000% 453,~~831~~410.0087 2,~~269~~267.1605 A-R 05949YAL2 6.00000% ~~100~~0.00 0.7100 Totals ~~302~~300,~~450~~914,~~082~~038.0026 1,~~528~~520,~~135~~357.4550

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 ~~216~~248,~~881~~761.7112 0.00 69,~~783~~534,~~118~~357.2917 ~~543~~574,~~548~~415.3867 0.00 A-2 0.00 0.00 3,024,000.00 15,120.00 0.00 A-3 (44,~~590~~812.0095) 0.00 89,~~962~~007,~~590~~402.0095 0.00 0.00 A-4 (1,~~735~~743.0067) 0.00 ~~348~~350,~~735~~478.0068 0.00 0.00 A-5 13,~~128~~738,~~862~~870.1167 0.00 8986,~~757~~018,~~137~~267.8921 14,~~583~~187,~~292~~656.1136 0.00 A-6 0.00 0.00 27,221,000.00 136,105.00 0.00 A-7 0.00 0.00 0.00 23,~~333~~261.3304 0.00 A-8 ~~216~~248,~~415~~226.2308 0.00 28,~~358~~110,~~584~~358.7769 ~~359~~390,~~290~~019.2300 0.00 A-9 0.00 0.00 45,000,000.00 225,000.00 0.00 A-10 0.00 0.00 12,477,000.00 62,385.00 0.00 30-IO 0.00 0.00 0.00 39,~~180~~035.5803 0.00 30-PO 939,~~609~~461.0889 0.00 4,~~649~~610,~~541~~080.9204 939,~~609~~461.0889 0.00 M 4,~~620~~666.4179 0.00 4,~~986~~981,~~379~~712.5980 29,~~575~~598.4169 0.00 B-1 2,~~099~~120.6067 0.00 2,~~265~~263,~~900~~779.4073 13,~~439~~450.6017 0.00 B-2 1,~~540~~555.4591 0.00 1,~~662~~660,~~459~~903.5564 9,~~860~~868.4521 0.00 B-3 ~~839~~848.6508 0.00 ~~906~~905,~~160~~312.3527 5,~~374~~378.6588 0.00 B-4 ~~560~~565.0870 0.00 ~~604~~603,~~439~~874.9222 3,~~585~~587.0890 0.00 B-5 ~~420~~424.2951 0.00 453,~~579~~155.7120 2,~~690~~692.2941 0.00 B-6 ~~420~~424.1335 0.00 ~~453~~452,~~410~~986.8752 2,~~689~~691.2940 0.00 A-R ~~100~~0.00 0.00 0.00 ~~100~~0.7100 0.00 Totals 14,~~536~~239,~~043~~369.7415 0.00 ~~300~~296,~~914~~674,~~038~~669.2612 35,~~064~~759,~~179~~726.1965 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 70,000,000.00 7069,~~000~~783,~~000~~118.0029 3715,~~938~~834.6389 ~~178~~232,~~943~~926.0823 0.00 0.00 A-2 3,024,000.00 3,024,000.00 0.00 0.00 0.00 0.00 A-3 8,918,000.00 8,~~918~~962,~~000~~590.00 0.00 0.00 (44,~~590~~812.0095) 0.00 A-4 347,000.00 ~~347~~348,~~000~~735.00 0.00 0.00 (1,~~735~~743.0067) 0.00 A-5 90,886,000.00 9089,~~886~~757,~~000~~137.0089 ~~197~~237,~~469~~997.3080 ~~931~~3,~~392~~500,872.8187 0.00 0.00 A-6 27,221,000.00 27,221,000.00 0.00 0.00 0.00 0.00 A-7 0.00 0.00 0.00 0.00 0.00 0.00 A-8 28,575,000.00 28,~~575~~358,~~000~~584.0077 3715,~~857~~800.0383 ~~178~~232,~~558~~425.2125 0.00 0.00 A-9 45,000,000.00 45,000,000.00 0.00 0.00 0.00 0.00 A-10 12,477,000.00 12,477,000.00 0.00 0.00 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 30-PO 4,659,151.00 4,~~659~~649,~~151~~541.0092 4,~~595~~617.0204 534,~~014~~844.0585 0.00 0.00 M 4,991,000.00 4,~~991~~986,~~000~~379.0059 4,~~620~~666.4179 0.00 0.00 0.00 B-1 2,268,000.00 2,~~268~~265,~~000~~900.0040 2,~~099~~120.6067 0.00 0.00 0.00 B-2 1,664,000.00 1,~~664~~662,~~000~~459.0055 1,~~540~~555.4591 0.00 0.00 0.00 B-3 907,000.00 ~~907~~906,~~000~~160.0035 ~~839~~848.6508 0.00 0.00 0.00 B-4 605,000.00 ~~605~~604,~~000~~439.0092 ~~560~~565.0870 0.00 0.00 0.00 B-5 454,000.00 ~~454~~453,~~000~~579.0071 ~~420~~424.2951 0.00 0.00 0.00 B-6 453,831.00 453,~~831~~410.0087 ~~420~~424.1335 0.00 0.00 0.00 A-R 100.00 ~~100~~0.00 170.4900 820.5100 0.00 0.00 Totals 302,450,082.00 ~~302~~300,~~450~~914,~~082~~038.0026 ~~288~~284,~~378~~856.0857 14,~~293~~001,~~990~~069.6620 (46,~~325~~556.0062) 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 ~~216~~248,~~881~~761.7112 69,~~783~~534,~~118~~357.2917 0.~~99690169~~99334796 ~~216~~248,~~881~~761.7112 A-2 0.00 3,024,000.00 1.00000000 0.00 A-3 (44,~~590~~812.0095) 89,~~962~~007,~~590~~402.0095 1.~~00500000~~01002500 (44,~~590~~812.0095) A-4 (1,~~735~~743.0067) ~~348~~350,~~735~~478.0068 1.~~00500000~~01002501 (1,~~735~~743.0067) A-5 13,~~128~~738,~~862~~870.1167 8986,~~757~~018,~~137~~267.8921 0.~~98757936~~94644134 13,~~128~~738,~~862~~870.1167 A-6 0.00 27,221,000.00 1.00000000 0.00 A-7 0.00 0.00 0.00000000 0.00 A-8 ~~216~~248,~~415~~226.2308 28,~~358~~110,~~584~~358.7769 0.~~99242641~~98373959 ~~216~~248,~~415~~226.2308 A-9 0.00 45,000,000.00 1.00000000 0.00 A-10 0.00 12,477,000.00 1.00000000 0.00 30-IO 0.00 0.00 0.00000000 0.00 30-PO 939,~~609~~461.0889 4,~~649~~610,~~541~~080.9204 0.~~99793759~~98946783 939,~~609~~461.0889 M 4,~~620~~666.4179 4,~~986~~981,~~379~~712.5980 0.~~99907425~~99813921 4,~~620~~666.4179 B-1 2,~~099~~120.6067 2,~~265~~263,~~900~~779.4073 0.~~99907425~~99813921 2,~~099~~120.6067 B-2 1,~~540~~555.4591 1,~~662~~660,~~459~~903.5564 0.~~99907425~~99813921 1,~~540~~555.4591 B-3 ~~839~~848.6508 ~~906~~905,~~160~~312.3527 0.~~99907426~~99813922 ~~839~~848.6508 B-4 ~~560~~565.0870 ~~604~~603,~~439~~874.9222 0.~~99907425~~99813921 ~~560~~565.0870 B-5 ~~420~~424.2951 453,~~579~~155.7120 0.~~99907425~~99813921 ~~420~~424.2951 B-6 ~~420~~424.1335 ~~453~~452,~~410~~986.8752 0.~~99907426~~99813922 ~~420~~424.1335 A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals 14,~~536~~239,~~043~~369.7415 ~~300~~296,~~914~~674,~~038~~669.2612 0.~~99492133~~98090457 14,~~536~~239,~~043~~369.7415

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 70,000,000.00 ~~1000~~996.~~00000000~~90168986 0.~~54198043~~22621271 23.~~55632971~~32751757 0.00000000 A-2 3,024,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 8,918,000.00 ~~1000~~1005.00000000 0.00000000 0.00000000 (5.~~00000000~~02500000) A-4 347,000.00 ~~1000~~1005.00000000 0.00000000 0.00000000 (5.~~00000000~~02498559) A-5 90,886,000.00 ~~1000~~987.~~00000000~~57936195 2.~~17271417~~61864093 1038.~~24792388~~51938549 0.00000000 A-6 27,221,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-8 28,575,000.00 ~~1000~~992.~~00000000~~42641365 10.~~32483045~~55295993 68.~~24875626~~13386702 0.00000000 A-9 45,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-10 12,477,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 4,659,151.00 ~~1000~~997.~~00000000~~93758992 0.~~98623548~~99096166 17.~~07617246~~47879818 0.00000000 M 4,991,000.00 ~~1000~~999.~~00000000~~07425165 0.~~92574835~~93504107 0.00000000 0.00000000 B-1 2,268,000.00 ~~1000~~999.~~00000000~~07425044 0.~~92574956~~93503968 0.00000000 0.00000000 B-2 1,664,000.00 ~~1000~~999.~~00000000~~07424880 0.~~92575120~~93504207 0.00000000 0.00000000 B-3 907,000.00 ~~1000~~999.~~00000000~~07425579 0.~~92574421~~93503859 0.00000000 0.00000000 B-4 605,000.00 ~~1000~~999.~~00000000~~07424793 0.~~92575207~~93504132 0.00000000 0.00000000 B-5 454,000.00 ~~1000~~999.~~00000000~~07425110 0.~~92574890~~93504405 0.00000000 0.00000000 B-6 453,831.00 ~~1000~~999.~~00000000~~07425892 0.~~92574108~~93503970 0.00000000 0.00000000 A-R 100.00 ~~1000~~0.00000000 ~~174~~0.~~90000000~~00000000 ~~825~~0.~~10000000~~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 3.~~09831014~~55373029 ~~996~~993.~~90168986~~34795957 0.~~99690169~~99334796 3.~~09831014~~55373029 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 (5.~~00000000~~02500000) ~~1005~~1010.~~00000000~~02500000 1.~~00500000~~01002500 (5.~~00000000~~02500000) A-4 0.00000000 (5.~~00000000~~02498559) ~~1005~~1010.~~00000000~~02501441 1.~~00500000~~01002501 (5.~~00000000~~02498559) A-5 0.00000000 1241.~~42063805~~13802643 ~~987~~946.~~57936195~~44133541 0.~~98757936~~94644134 1241.~~42063805~~13802643 A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-8 0.00000000 78.~~57358635~~68682695 ~~992~~983.~~42641365~~73958670 0.~~99242641~~98373959 78.~~57358635~~68682695 A-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 0.00000000 28.~~06241008~~46975983 ~~997~~989.~~93758992~~46783223 0.~~99793759~~98946783 28.~~06241008~~46975983 M 0.00000000 0.~~92574835~~93504107 ~~999~~998.~~07425165~~13921058 0.~~99907425~~99813921 0.~~92574835~~93504107 B-1 0.00000000 0.~~92574956~~93503968 ~~999~~998.~~07425044~~13921076 0.~~99907425~~99813921 0.~~92574956~~93503968 B-2 0.00000000 0.~~92575120~~93504207 ~~999~~998.~~07424880~~13920673 0.~~99907425~~99813921 0.~~92575120~~93504207 B-3 0.00000000 0.~~92574421~~93503859 ~~999~~998.~~07425579~~13921720 0.~~99907426~~99813922 0.~~92574421~~93503859 B-4 0.00000000 0.~~92575207~~93504132 ~~999~~998.~~07424793~~13920661 0.~~99907425~~99813921 0.~~92575207~~93504132 B-5 0.00000000 0.~~92574890~~93504405 ~~999~~998.~~07425110~~13920705 0.~~99907425~~99813921 0.~~92574890~~93504405 B-6 0.00000000 0.~~92574108~~93503970 ~~999~~998.~~07425892~~13921922 0.~~99907426~~99813922 0.~~92574108~~93503970 A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~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 0405/01/06 - 0405/30/06 30 5.60000% 7069,~~000~~783,~~000~~118.0029 ~~326~~325,~~666~~654.6755 0.00 A-2 0405/01/06 - 0405/30/06 30 6.00000% 3,024,000.00 15,120.00 0.00 A-3 0405/01/06 - 0405/30/06 30 6.00000% 8,~~918~~962,~~000~~590.00 44,~~590~~812.0095 0.00 A-4 0405/01/06 - 0405/30/06 30 6.00000% ~~347~~348,~~000~~735.00 1,~~735~~743.0067 0.00 A-5 0405/01/06 - 0405/30/06 30 6.00000% 9089,~~886~~757,~~000~~137.0089 ~~454~~448,~~430~~785.0069 0.00 A-6 0405/01/06 - 0405/30/06 30 6.00000% 27,221,000.00 136,105.00 0.00 A-7 0405/01/06 - 0405/30/06 30 6.00000% 4,~~666~~652,~~666~~207.0022 23,~~333~~261.3304 0.00 A-8 0405/01/06 - 0405/30/06 30 6.00000% 28,~~575~~358,~~000~~584.0077 ~~142~~141,~~875~~792.0092 0.00 A-9 0405/01/06 - 0405/30/06 30 6.00000% 45,000,000.00 225,000.00 0.00 A-10 0405/01/06 - 0405/30/06 30 6.00000% 12,477,000.00 62,385.00 0.00 30-IO 0405/01/06 - 0405/30/06 30 6.00000% 7,~~836~~807,~~116~~005.9582 39,~~180~~035.5803 0.00 30-PO N/A N/A 0.00000% 4,~~659~~649,~~151~~541.0092 0.00 0.00 M 0405/01/06 - 0405/30/06 30 6.00000% 4,~~991~~986,~~000~~379.0059 24,~~955~~931.0090 0.00 B-1 0405/01/06 - 0405/30/06 30 6.00000% 2,~~268~~265,~~000~~900.0040 11,~~340~~329.0050 0.00 B-2 0405/01/06 - 0405/30/06 30 6.00000% 1,~~664~~662,~~000~~459.0055 8,~~320~~312.0030 0.00 B-3 0405/01/06 - 0405/30/06 30 6.00000% ~~907~~906,~~000~~160.0035 4,~~535~~530.0080 0.00 B-4 0405/01/06 - 0405/30/06 30 6.00000% ~~605~~604,~~000~~439.0092 3,~~025~~022.0020 0.00 B-5 0405/01/06 - 0405/30/06 30 6.00000% ~~454~~453,~~000~~579.0071 2,~~270~~267.0090 0.00 B-6 0405/01/06 - 0405/30/06 30 6.00000% 453,~~831~~410.0087 2,~~269~~267.1605 0.00 A-R 04N/~~01/06~~A ~~- 04~~N/~~30/06~~A 30 6.00000% ~~100~~0.00 0.5000 0.00 Totals 1,~~528~~520,~~135~~357.2450 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 ~~326~~325,~~666~~654.6755 0.00 69,~~783~~534,~~118~~357.2917 A-2 0.00 0.00 15,120.00 0.00 3,024,000.00 A-3 0.00 0.00 44,~~590~~812.0095 0.00 89,~~962~~007,~~590~~402.0095 A-4 0.00 0.00 1,~~735~~743.0067 0.00 ~~348~~350,~~735~~478.0068 A-5 0.00 0.00 ~~454~~448,~~430~~785.0069 0.00 8986,~~757~~018,~~137~~267.8921 A-6 0.00 0.00 136,105.00 0.00 27,221,000.00 A-7 0.00 0.00 23,~~333~~261.3304 0.00 4,~~652~~635,~~207~~623.2215 A-8 0.00 0.00 ~~142~~141,~~875~~792.0092 0.00 28,~~358~~110,~~584~~358.7769 A-9 0.00 0.00 225,000.00 0.00 45,000,000.00 A-10 0.00 0.00 62,385.00 0.00 12,477,000.00 30-IO 0.00 0.00 39,~~180~~035.5803 0.00 7,~~807~~416,~~005~~310.8234 30-PO 0.00 0.00 0.00 0.00 4,~~649~~610,~~541~~080.9204 M 0.00 0.00 24,~~955~~931.0090 0.00 4,~~986~~981,~~379~~712.5980 B-1 0.00 0.00 11,~~340~~329.0050 0.00 2,~~265~~263,~~900~~779.4073 B-2 0.00 0.00 8,~~320~~312.0030 0.00 1,~~662~~660,~~459~~903.5564 B-3 0.00 0.00 4,~~535~~530.0080 0.00 ~~906~~905,~~160~~312.3527 B-4 0.00 0.00 3,~~025~~022.0020 0.00 ~~604~~603,~~439~~874.9222 B-5 0.00 0.00 2,~~270~~267.0090 0.00 453,~~579~~155.7120 B-6 0.00 0.00 2,~~269~~267.1605 0.00 ~~453~~452,~~410~~986.8752 A-R 0.00 0.00 0.7100 0.00 0.00 Totals 0.00 0.00 1,~~528~~520,~~135~~357.4550 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 70,000,000.00 5.60000% ~~1000~~996.~~00000000~~90168986 4.~~66666671~~65220786 0.00000000 A-2 3,024,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 A-3 8,918,000.00 6.00000% ~~1000~~1005.00000000 5.~~00000000~~02500000 0.00000000 A-4 347,000.00 6.00000% ~~1000~~1005.00000000 5.~~00000000~~02498559 0.00000000 A-5 90,886,000.00 6.00000% ~~1000~~987.~~00000000~~57936195 54.~~00000000~~93789682 0.00000000 A-6 27,221,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 A-7 0.00 6.00000% ~~1000~~996.~~00000000~~90168956 54.~~00000000~~98450928 0.00000000 A-8 28,575,000.00 6.00000% ~~1000~~992.~~00000000~~42641365 54.~~00000000~~96213193 0.00000000 A-9 45,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 A-10 12,477,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 30-IO 0.00 6.00000% ~~1000~~996.~~00012123~~28512646 54.~~00000000~~98142575 0.00000000 30-PO 4,659,151.00 0.00000% ~~1000~~997.~~00000000~~93758992 0.00000000 0.00000000 M 4,991,000.00 6.00000% ~~1000~~999.~~00000000~~07425165 54.~~00000000~~99537167 0.00000000 B-1 2,268,000.00 6.00000% ~~1000~~999.~~00000000~~07425044 54.~~00000000~~99537037 0.00000000 B-2 1,664,000.00 6.00000% ~~1000~~999.~~00000000~~07424880 54.~~00000000~~99537260 0.00000000 B-3 907,000.00 6.00000% ~~1000~~999.~~00000000~~07425579 54.~~00000000~~99536935 0.00000000 B-4 605,000.00 6.00000% ~~1000~~999.~~00000000~~07424793 54.~~00000000~~99537190 0.00000000 B-5 454,000.00 6.00000% ~~1000~~999.~~00000000~~07425110 54.~~00000000~~99537445 0.00000000 B-6 453,831.00 6.00000% ~~1000~~999.~~00000000~~07425892 54.~~00001102~~99536171 0.00000000 A-R 100.00 6.00000% ~~1000~~0.00000000 50.00000000 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.~~66666671~~65220786 0.00000000 ~~996~~993.~~90168986~~34795957 A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 5.~~00000000~~02500000 0.00000000 ~~1005~~1010.~~00000000~~02500000 A-4 0.00000000 0.00000000 5.~~00000000~~02498559 0.00000000 ~~1005~~1010.~~00000000~~02501441 A-5 0.00000000 0.00000000 54.~~00000000~~93789682 0.00000000 ~~987~~946.~~57936195~~44133541 A-6 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 A-7 0.00000000 0.00000000 54.~~00000000~~98450928 0.00000000 ~~996~~993.~~90168956~~34795976 A-8 0.00000000 0.00000000 54.~~00000000~~96213193 0.00000000 ~~992~~983.~~42641365~~73958670 A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 A-10 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 30-IO 0.00000000 0.00000000 54.~~00000000~~98142575 0.00000000 ~~996~~946.~~28512646~~42681910 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~989.~~93758992~~46783223 M 0.00000000 0.00000000 54.~~00000000~~99537167 0.00000000 ~~999~~998.~~07425165~~13921058 B-1 0.00000000 0.00000000 54.~~00000000~~99537037 0.00000000 ~~999~~998.~~07425044~~13921076 B-2 0.00000000 0.00000000 54.~~00000000~~99537260 0.00000000 ~~999~~998.~~07424880~~13920673 B-3 0.00000000 0.00000000 54.~~00000000~~99536935 0.00000000 ~~999~~998.~~07425579~~13921720 B-4 0.00000000 0.00000000 54.~~00000000~~99537190 0.00000000 ~~999~~998.~~07424793~~13920661 B-5 0.00000000 0.00000000 54.~~00000000~~99537445 0.00000000 ~~999~~998.~~07425110~~13920705 B-6 0.00000000 0.00000000 54.~~00001102~~99536171 0.00000000 ~~999~~998.~~07425892~~13921922 A-R 0.00000000 0.00000000 70.~~10000000~~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 35,~~124~~817,~~709~~843.6291 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 46,~~118~~203.2708 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 35,~~128~~824,~~827~~046.8999 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 64,~~648~~320.7037 Payment of Interest and Principal 35,~~064~~759,~~179~~726.1962 Total Withdrawals (Pool Distribution Amount) 35,~~128~~824,~~827~~046.8999 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 6362,~~010~~690.4342 Trustee Fee - Wells Fargo Bank, N.A. 1,~~638~~629.2795 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 64,~~648~~320.7037 *Servicer Payees include: BANK OF AMERICA (NY)

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~319525~~319457% Weighted Average Pass-Through Rate 6.~~063025~~062957% Weighted Average Remaining Term ~~358~~357 Beginning Scheduled Collateral Loan Count ~~478~~476 Number Of Loans Paid In Full 25 Ending Scheduled Collateral Loan Count ~~476~~471 Beginning Scheduled Collateral Balance ~~302~~300,~~450~~914,~~082~~039.0031 Ending Scheduled Collateral Balance ~~300~~296,~~914~~674,~~039~~670.3117 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~301~~296,~~136~~897,~~998~~121.8333 Monthly P&I Constant 1,~~873~~863,~~058~~966.6498 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 Class A Optimal Amount 25,~~987~~652,~~355~~997.1410 Class AP Deferred Amount 0.00 Scheduled Principal ~~280~~281,~~274~~893.5601 Unscheduled Principal 13,~~255~~957,~~769~~476.1813

Additional Reporting - Deal Level Miscellaneous Reporting CPR 414.~~874583~~710519% PO Deferred Amount 0.00 Non PO Recovery 0.00 PO Recovery 0.00 Senior Prepayment % 100.000000% Subordinate Prepayment % 0.000000% Senior % 96.~~191008~~174928% Subordinate % 3.~~808992~~825072% Trigger Event Reporting 60 Day Delinquency Senior Step Down Condition Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Cumulative Losses Senior Step Down Condition Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Senior Step Down Test Trigger Result Pass

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~638~~1,~~476~~020,239.2150 0.00 0.00 0.00 ~~638~~1,~~476~~020,239.2150 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~638~~1,~~476~~020,239.2150 0.00 0.00 0.00 ~~638~~1,~~476~~020,239.2150 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~210084~~424628% 0.000000% 0.000000% 0.000000% 0.~~210084~~424628% 0.~~212022~~343634% 0.000000% 0.000000% 0.000000% 0.~~212022~~343634% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~210084~~424628% 0.000000% 0.000000% 0.000000% 0.~~210084~~424628% 0.~~212022~~343634% 0.000000% 0.000000% 0.000000% 0.~~212022~~343634%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 46,~~118~~203.2708

REO Detail - All Mortgage Loans in REO during Current Period

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

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

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

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A 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 N/A N/A Apr-2006 N/A N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR /(WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Total 25 ~~942~~3,~~548~~131,518.00 ~~941~~3,~~675~~125,770.0125 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 ~~314~~834,~~971~~309.7679

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~3303815249~~6204558511 CAIL 80.00 01-Mar-2006 718,768.00 717,033.36 Summary 6222444611 IL 71.05 01-Apr-2006 ~~448~~675,000.00 ~~447~~673,~~167~~969.9660 Summary ~~6916535997~~6336164063 FLMI 6980.9500 01-Apr-2006 ~~494~~576,~~548~~000.00 ~~493~~575,~~629~~098.4661 Summary 6405808848 IL 75.00 01-Apr-2006 585,750.00 584,738.51 Summary 6712987798 CA 80.00 01-Apr-2006 576,000.00 574,930.17

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~3303815249~~6204558511 Loan Paid in Full 0 67.125% 360 3 Summary 6222444611 Loan Paid in Full 0 7.375% 360 12 Summary ~~6916535997~~6336164063 Loan Paid in Full 0 7.250% 360 2 Summary 6405808848 Loan Paid in Full 0 6.750% 360 2 Summary 6712987798 Loan Paid in Full 0 6.375% 360 12

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 01.~~416~~317% Current Month 414.~~875~~711% Current Month 13,~~779~~100.~~777~~967% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Apr-2006 N/A N/A May-2006 4.875% N/A May-2006 1,779.777% N/A Jun-2006 14.711% N/A Jun-2006 3,100.967% 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~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled Current Current Number ofBalance ~~Outstanding Percentage of Interest~~ Rate ~~Loans~~Payment ~~Scheduled~~No ~~Balance(%)~~Breaches ~~Range(%)~~this Balance($) < 5.500 0 0.00 0.000 5.500 5.749 6 3,610,239.61 1.200 5.750 5.999 34 20,901,138.00 6.946 6.000 6.249 128 87,005,672.40 28.914 6.250 6.499 162 95,303,079.46 31.671 6.500 6.749 98 60,095,194.68 19.971 6.750 6.999 32 21,408,308.49 7.114 7.000 7.249 7 5,349,707.69 1.778 7.250 7.499 8 6,645,586.38 2.208 7.500 7.749 1 595,112.60 0.198 >= 7.750 0 0.00 0.000 Total 476 300,914,039.31 100.000Period

~~Supplemental~~Interest ~~Reporting~~Rate ~~Closing~~Stratification ~~Date~~Summary ~~April~~Current ~~27,~~Number ~~2006.~~of ~~Determination~~Outstanding ~~Date~~Percentage Asof toInterest ~~any~~Rate ~~Distribution~~Loans ~~Date,~~Scheduled ~~the~~Balance(%) ~~16th~~Range(%) ~~day~~Balance($) of< ~~the~~5.500 ~~month~~0 of0.00 ~~the~~0.000 ~~related~~5.500 ~~Distribution~~5.749 ~~Date~~6 or3,606,135.40 if1.216 ~~such~~5.750 ~~16th~~5.999 ~~day~~34 ~~is not a Business Day~~20,889,229.98 ~~the~~7.041 ~~Business~~6.000 ~~Day~~6.249 ~~immediately~~128 ~~preceding~~86,092,183.77 ~~such~~29.019 ~~16th~~6.250 ~~day~~6.499 ~~Distribution~~161 ~~Date~~94,628,369.45 ~~The~~31.896 ~~25th~~6.500 ~~day~~6.749 of98 ~~each~~60,036,204.28 ~~month~~20.236 ~~beginning~~6.750 in6.999 ~~May~~31 ~~2006 (or~~20,805,629.27 if7.013 ~~such~~7.000 ~~day~~7.249 is6 ~~not a Business Day~~4,629,970.19 ~~the~~1.561 ~~next~~7.250 ~~Business Day)~~7.499 ~~Record~~6 ~~Date The last day of the month (or~~5,392,283.10 if1.818 ~~such~~7.500 ~~day~~7.749 is1 ~~not a Business Day~~594,664.73 ~~the~~0.200 ~~preceding~~>= ~~Business~~7.750 ~~Day)~~0 ~~preceding~~0.00 ~~the month in which the related Distribution Date occurs~~0.000 ~~Remittance~~Total ~~Date~~471 ~~As to any Distribution Date~~296, ~~by 2:00 p~~674,670.m.17 ~~Eastern time on the Business Day immediately preceding such Distribution Date~~100.000

Filing Compare · Banc of America Mortgage 2006-1 Trust