10-D 1 mab06fr2_10d-200609.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: August 26, 2006 to September 25, 2006 Commission File Number of issuing entity: 333-130373-03 MASTR Asset Backed Securities Trust 2006-FRE2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130373 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) UBS Real Estate Securities Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196908 54-2196909 54-2196910 54-2196911 54-2196912 54-2196913 54-6713936 (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___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ M-10 _____ _____ __X___ ____________ M-11 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________ RX _____ _____ __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 September 25, 2006 a distribution was made to holders of MASTR Asset Backed Securities Trust 2006-FRE2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of MASTR Asset Backed Securities Trust 2006-FRE2, relating to the September 25, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. MASTR Asset Backed Securities Trust 2006-FRE2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: October 04, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of MASTR Asset Backed Securities Trust 2006-FRE2, relating to the September 25, 2006 distribution. EX-99.1 MASTR Asset Backed Securities Mortgage Pass-Through Certificates Distribution Date: 9/25/2006 MASTR Asset Backed Securities Mortgage Pass-Through Certificates Series 2006-FRE2 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 57643GAA5 5.~~24063~~47438% ~~195~~174,~~110~~432,~~000~~260.0058 ~~766~~822,~~874~~282.4930 A-2 57643GAB3 5.~~14063~~37438% ~~294~~237,~~000~~131,~~000~~390.0046 1,~~133~~097,~~508~~429.9245 A-3 57643GAC1 5.~~19063~~42438% 67,000,000.00 ~~260~~312,~~829~~956.1659 A-4 57643GAD9 5.~~24063~~47438% 97,800,000.00 ~~384~~461,~~400~~034.2104 A-5 57643GAE7 5.~~33063~~56438% 40,674,000.00 ~~162~~194,~~613~~891.5348 M-1 57646GAF4 5.~~35063~~58438% 32,367,000.00 ~~129~~155,~~887~~645.8851 M-2 57643GAG2 5.~~38063~~61438% 29,743,000.00 ~~120~~143,~~027~~795.0666 M-3 57643GAH0 5.~~40063~~63438% 17,496,000.00 7084,~~867~~887.0757 M-4 57643GAJ6 5.~~46063~~69438% 15,308,000.00 6275,~~693~~062.4968 M-5 57643GAK3 5.~~48063~~71438% 14,871,000.00 6173,~~126~~175.8497 M-6 57643GAL1 5.~~58063~~81438% 13,559,000.00 5667,~~750~~887.8257 M-7 57643GAM9 6.~~01063~~24438% 13,121,000.00 5970,~~149~~552.1199 M-8 57643GAN7 6.~~19063~~42438% 10,060,000.00 4655,~~708~~652.3098 M-9 57643GAP2 7.~~04063~~27438% 7,873,000.00 4149,~~573~~316.1686 M-10 57643GAQ0 7.~~59063~~82438% 6,560,000.00 3744,~~345~~199.9005 M-11 57643GAR8 7.~~59063~~82438% 6,998,000.00 3947,~~839~~150.4215 CE MAB6FR2CE 0.00000% 12,~~251~~247,~~886~~087.0081 21,~~418~~612,~~960~~352.2112 P MAB06FR1P 0.00000% 100.00 ~~154~~329,~~871~~662.4443 RX MAB6FR2RX 0.00000% 0.00 0.00 Totals ~~874~~797,~~791~~240,~~986~~838.0085 65,~~008~~697,~~027~~935.0140

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 68,~~007~~606,~~102~~843.5216 0.00 ~~189~~165,~~102~~825,~~897~~417.4842 69,~~773~~429,~~977~~125.0146 0.00 A-2 1219,~~567~~991,~~186~~465.2294 0.00 ~~281~~217,~~432~~139,~~813~~924.7852 1321,~~700~~088,~~695~~895.1439 0.00 A-3 0.00 0.00 67,000,000.00 ~~260~~312,~~829~~956.1659 0.00 A-4 0.00 0.00 97,800,000.00 ~~384~~461,~~400~~034.2104 0.00 A-5 0.00 0.00 40,674,000.00 ~~162~~194,~~613~~891.5348 0.00 M-1 0.00 0.00 32,367,000.00 ~~129~~155,~~887~~645.8851 0.00 M-2 0.00 0.00 29,743,000.00 ~~120~~143,~~027~~795.0666 0.00 M-3 0.00 0.00 17,496,000.00 7084,~~867~~887.0757 0.00 M-4 0.00 0.00 15,308,000.00 6275,~~693~~062.4968 0.00 M-5 0.00 0.00 14,871,000.00 6173,~~126~~175.8497 0.00 M-6 0.00 0.00 13,559,000.00 5667,~~750~~887.8257 0.00 M-7 0.00 0.00 13,121,000.00 5970,~~149~~552.1199 0.00 M-8 0.00 0.00 10,060,000.00 4655,~~708~~652.3098 0.00 M-9 0.00 0.00 7,873,000.00 4149,~~573~~316.1686 0.00 M-10 0.00 0.00 6,560,000.00 3744,~~345~~199.9005 0.00 M-11 0.00 0.00 6,998,000.00 3947,~~839~~150.4215 0.00 CE 0.00 0.00 12,247,087.81 21,~~418~~612,~~960~~352.2112 0.00 P 0.00 0.00 100.00 ~~154~~329,~~871~~662.4443 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 1828,~~574~~598,~~288~~309.7410 0.00 ~~856~~768,~~212~~642,~~899~~529.0775 2434,~~582~~296,~~315~~244.7550 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A-1 195,110,000.00 ~~195~~174,~~110~~432,~~000~~260.0058 0.00 68,~~007~~606,~~102~~843.5216 0.00 0.00 A-2 294,000,000.00 ~~294~~237,~~000~~131,~~000~~390.0046 0.00 1219,~~567~~991,~~186~~465.2294 0.00 0.00 A-3 67,000,000.00 67,000,000.00 0.00 0.00 0.00 0.00 A-4 97,800,000.00 97,800,000.00 0.00 0.00 0.00 0.00 A-5 40,674,000.00 40,674,000.00 0.00 0.00 0.00 0.00 M-1 32,367,000.00 32,367,000.00 0.00 0.00 0.00 0.00 M-2 29,743,000.00 29,743,000.00 0.00 0.00 0.00 0.00 M-3 17,496,000.00 17,496,000.00 0.00 0.00 0.00 0.00 M-4 15,308,000.00 15,308,000.00 0.00 0.00 0.00 0.00 M-5 14,871,000.00 14,871,000.00 0.00 0.00 0.00 0.00 M-6 13,559,000.00 13,559,000.00 0.00 0.00 0.00 0.00 M-7 13,121,000.00 13,121,000.00 0.00 0.00 0.00 0.00 M-8 10,060,000.00 10,060,000.00 0.00 0.00 0.00 0.00 M-9 7,873,000.00 7,873,000.00 0.00 0.00 0.00 0.00 M-10 6,560,000.00 6,560,000.00 0.00 0.00 0.00 0.00 M-11 6,998,000.00 6,998,000.00 0.00 0.00 0.00 0.00 CE 12,251,886.00 12,~~251~~247,~~886~~087.0081 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 Totals 874,791,986.00 ~~874~~797,~~791~~240,~~986~~838.0085 0.00 1828,~~574~~598,~~288~~309.7410 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 68,~~007~~606,~~102~~843.5216 ~~189~~165,~~102~~825,~~897~~417.4842 0.~~96921171~~84990732 68,~~007~~606,~~102~~843.5216 A-2 1219,~~567~~991,~~186~~465.2294 ~~281~~217,~~432~~139,~~813~~924.7852 0.~~95725447~~73857117 1219,~~567~~991,~~186~~465.2294 A-3 0.00 67,000,000.00 1.00000000 0.00 A-4 0.00 97,800,000.00 1.00000000 0.00 A-5 0.00 40,674,000.00 1.00000000 0.00 M-1 0.00 32,367,000.00 1.00000000 0.00 M-2 0.00 29,743,000.00 1.00000000 0.00 M-3 0.00 17,496,000.00 1.00000000 0.00 M-4 0.00 15,308,000.00 1.00000000 0.00 M-5 0.00 14,871,000.00 1.00000000 0.00 M-6 0.00 13,559,000.00 1.00000000 0.00 M-7 0.00 13,121,000.00 1.00000000 0.00 M-8 0.00 10,060,000.00 1.00000000 0.00 M-9 0.00 7,873,000.00 1.00000000 0.00 M-10 0.00 6,560,000.00 1.00000000 0.00 M-11 0.00 6,998,000.00 1.00000000 0.00 CE 0.00 12,247,087.81 0.99960837 0.00 P 0.00 100.00 1.00000000 0.00 RX 0.00 0.00 0.00000000 0.00 Totals 1828,~~574~~598,~~288~~309.7410 ~~856~~768,~~212~~642,~~899~~529.0775 0.~~97876171~~87865749 1828,~~574~~598,~~288~~309.7410

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 195,110,000.00 ~~1000~~894.~~00000000~~02009420 0.00000000 3044.~~78828620~~11277310 0.00000000 A-2 294,000,000.00 ~~1000~~806.~~00000000~~56935531 0.00000000 4267.~~74553136~~99818347 0.00000000 A-3 67,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 97,800,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 40,674,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 32,367,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 29,743,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 17,496,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 15,308,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 14,871,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 13,559,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 13,121,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 10,060,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 7,873,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 6,560,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-11 6,998,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 12,251,886.00 ~~1000~~999.~~00000000~~60837132 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 RX 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 3044.~~78828620~~11277310 ~~969~~849.~~21171380~~90732110 0.~~96921171~~84990732 3044.~~78828620~~11277310 A-2 0.00000000 4267.~~74553136~~99818347 ~~957~~738.~~25446864~~57117184 0.~~95725447~~73857117 4267.~~74553136~~99818347 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-11 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 999.60837132 0.99960837 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0508/3025/06 - 0609/2524/06 2731 5.~~24063~~47438% ~~195~~174,~~110~~432,~~000~~260.0058 ~~766~~822,~~874~~282.4930 0.00 A-2 0508/3025/06 - 0609/2524/06 2731 5.~~14063~~37438% ~~294~~237,~~000~~131,~~000~~390.0046 1,~~133~~097,~~508~~429.9245 0.00 A-3 0508/3025/06 - 0609/2524/06 2731 5.~~19063~~42438% 67,000,000.00 ~~260~~312,~~829~~956.1659 0.00 A-4 0508/3025/06 - 0609/2524/06 2731 5.~~24063~~47438% 97,800,000.00 ~~384~~461,~~400~~034.2104 0.00 A-5 0508/3025/06 - 0609/2524/06 2731 5.~~33063~~56438% 40,674,000.00 ~~162~~194,~~613~~891.5348 0.00 M-1 0508/3025/06 - 0609/2524/06 2731 5.~~35063~~58438% 32,367,000.00 ~~129~~155,~~887~~645.8851 0.00 M-2 0508/3025/06 - 0609/2524/06 2731 5.~~38063~~61438% 29,743,000.00 ~~120~~143,~~027~~795.0666 0.00 M-3 0508/3025/06 - 0609/2524/06 2731 5.~~40063~~63438% 17,496,000.00 7084,~~867~~887.0757 0.00 M-4 0508/3025/06 - 0609/2524/06 2731 5.~~46063~~69438% 15,308,000.00 6275,~~693~~062.4968 0.00 M-5 0508/3025/06 - 0609/2524/06 2731 5.~~48063~~71438% 14,871,000.00 6173,~~126~~175.8497 0.00 M-6 0508/3025/06 - 0609/2524/06 2731 5.~~58063~~81438% 13,559,000.00 5667,~~750~~887.8257 0.00 M-7 0508/3025/06 - 0609/2524/06 2731 6.~~01063~~24438% 13,121,000.00 5970,~~149~~552.1199 0.00 M-8 0508/3025/06 - 0609/2524/06 2731 6.~~19063~~42438% 10,060,000.00 4655,~~708~~652.3098 0.00 M-9 0508/3025/06 - 0609/2524/06 2731 7.~~04063~~27438% 7,873,000.00 4149,~~573~~316.1686 0.00 M-10 0508/3025/06 - 0609/2524/06 2731 7.~~59063~~82438% 6,560,000.00 3744,~~345~~199.9005 02,297.0069 M-11 0508/3025/06 - 0609/2524/06 2731 7.~~59063~~82438% 6,998,000.00 3947,~~839~~150.4215 02,451.0010 CE N/A N/A 0.00000% 12,~~251~~247,~~886~~087.0081 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 RX N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~434~~755,~~195~~920.3685 04,748.0079

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 ~~766~~822,~~874~~282.4930 0.00 ~~189~~165,~~102~~825,~~897~~417.4842 A-2 0.00 0.00 1,~~133~~097,~~508~~429.9245 0.00 ~~281~~217,~~432~~139,~~813~~924.7852 A-3 0.00 0.00 ~~260~~312,~~829~~956.1659 0.00 67,000,000.00 A-4 0.00 0.00 ~~384~~461,~~400~~034.2104 0.00 97,800,000.00 A-5 0.00 0.00 ~~162~~194,~~613~~891.5348 0.00 40,674,000.00 M-1 0.00 0.00 ~~129~~155,~~887~~645.8851 0.00 32,367,000.00 M-2 0.00 0.00 ~~120~~143,~~027~~795.0666 0.00 29,743,000.00 M-3 0.00 0.00 7084,~~867~~887.0757 0.00 17,496,000.00 M-4 0.00 0.00 6275,~~693~~062.4968 0.00 15,308,000.00 M-5 0.00 0.00 6173,~~126~~175.8497 0.00 14,871,000.00 M-6 0.00 0.00 5667,~~750~~887.8257 0.00 13,559,000.00 M-7 0.00 0.00 5970,~~149~~552.1199 0.00 13,121,000.00 M-8 0.00 0.00 4655,~~708~~652.3098 0.00 10,060,000.00 M-9 0.00 0.00 4149,~~573~~316.1686 0.00 7,873,000.00 M-10 02,297.0069 0.00 3744,~~345~~199.9005 0.00 6,560,000.00 M-11 02,451.0010 0.00 3947,~~839~~150.4215 0.00 6,998,000.00 CE 0.00 0.00 21,~~418~~612,~~960~~352.2112 0.00 12,247,087.81 P 0.00 0.00 ~~154~~329,~~871~~662.4443 0.00 100.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 04,748.0079 0.00 65,~~008~~697,~~027~~935.0140 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-1 195,110,000.00 5.~~24063~~47438% ~~1000~~894.~~00000000~~02009420 34.~~93047250~~21445492 0.00000000 A-2 294,000,000.00 5.~~14063~~37438% ~~1000~~806.~~00000000~~56935531 3.~~85547252~~73275323 0.00000000 A-3 67,000,000.00 5.~~19063~~42438% 1000.00000000 34.~~89297254~~67099388 0.00000000 A-4 97,800,000.00 5.~~24063~~47438% 1000.00000000 34.~~93047249~~71404949 0.00000000 A-5 40,674,000.00 5.~~33063~~56438% 1000.00000000 34.~~99797241~~79154939 0.00000000 M-1 32,367,000.00 5.~~35063~~58438% 1000.00000000 4.~~01297247~~80877159 0.00000000 M-2 29,743,000.00 5.~~38063~~61438% 1000.00000000 4.~~03547255~~83460512 0.00000000 M-3 17,496,000.00 5.~~40063~~63438% 1000.00000000 4.~~05047268~~85182727 0.00000000 M-4 15,308,000.00 5.~~46063~~69438% 1000.00000000 4.~~09547230~~90349360 0.00000000 M-5 14,871,000.00 5.~~48063~~71438% 1000.00000000 4.~~11047273~~92071616 0.00000000 M-6 13,559,000.00 5.~~58063~~81438% 1000.00000000 45.~~18547238~~00682720 0.00000000 M-7 13,121,000.00 6.~~01063~~24438% 1000.00000000 45.~~50797272~~37710464 0.00000000 M-8 10,060,000.00 6.~~19063~~42438% 1000.00000000 45.~~64297217~~53210537 0.00000000 M-9 7,873,000.00 7.~~04063~~27438% 1000.00000000 56.~~28047250~~26404928 0.00000000 M-10 6,560,000.00 7.~~59063~~82438% 1000.00000000 56.~~69297256~~73766006 0.~~00000000~~35025762 M-11 6,998,000.00 7.~~59063~~82438% 1000.00000000 56.~~69297228~~73766076 0.~~00000000~~35025722 CE 12,251,886.00 0.00000% ~~1000~~999.~~00000000~~60837132 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 RX 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 34.~~93047250~~21445492 0.00000000 ~~969~~849.~~21171380~~90732110 A-2 0.00000000 0.00000000 3.~~85547252~~73275323 0.00000000 ~~957~~738.~~25446864~~57117184 A-3 0.00000000 0.00000000 34.~~89297254~~67099388 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 34.~~93047249~~71404949 0.00000000 1000.00000000 A-5 0.00000000 0.00000000 34.~~99797241~~79154939 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~01297247~~80877159 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~03547255~~83460512 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~05047268~~85182727 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~09547230~~90349360 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~11047273~~92071616 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 45.~~18547238~~00682720 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 45.~~50797272~~37710464 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 45.~~64297217~~53210537 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 56.~~28047250~~26404928 0.00000000 1000.00000000 M-10 0.~~00000000~~35025762 0.00000000 56.~~69297256~~73766006 0.00000000 1000.00000000 M-11 0.~~00000000~~35025722 0.00000000 56.~~69297228~~73766076 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~197~~131.~~43574255~~60032015 0.00000000 999.60837132 P 0.00000000 0.00000000 ~~1548714~~3296624.~~40000000~~30000000 0.00000000 1000.00000000 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2433,~~285~~991,~~931~~181.5343 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 311,~~702~~059,904.1434 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~154~~329,~~871~~662.4443 Swap/Cap Payments ~~241~~275,~~709~~974.8606 Total Deposits 2435,~~714~~656,~~214~~722.9726 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 01,019,989.0049 Total Administration Fees ~~373~~340,~~609~~488.0927 Payment of Interest and Principal 2434,~~340~~296,~~605~~244.8850 Total Withdrawals (Pool Distribution Amount) 2435,~~714~~656,~~214~~722.9726 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~364~~332,~~496~~183.6768 Credit Risk Manager Fee - Clayton Fixed Income Services 98,~~112~~304.4259 Trust Administration Fee - Wells Fargo Bank, N.A. 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~373~~340,~~609~~488.0927 *Servicer Payees include: WELLS FARGO ~~HOME MORTGAGE~~BANK, ~~INC~~N.A. NOTE: The Trust Administration Fee is for extraordinary fees.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Net WAC Rate Carryover Reserve Account 0.00 0920.0010 0920.0010 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) ~~CAP~~Cap ~~ACCOUNT~~Account - Bear Stearns 0920.0010 0.00 0920.0010 ~~SWAP~~Swap ~~ACCOUNT~~Account - Bear Stearns 3,~~339~~765,~~927~~765.9896 3,~~098~~490,~~218~~712.1200 ~~241~~275,~~709~~053.8696

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 8.~~203444~~177659% Weighted Average Net Coupon 7.~~703444~~677659% Weighted Average Pass-Through Rate 7.~~690944~~665159% Weighted Average Remaining Term ~~355~~352 Beginning Scheduled Collateral Loan Count 43,~~277~~961 Number Of Loans Paid In Full 73138 Ending Scheduled Collateral Loan Count 43,~~204~~823 Beginning Scheduled Collateral Balance ~~874~~797,~~791~~240,~~986~~838.0085 Ending Scheduled Collateral Balance ~~856~~768,~~212~~642,~~899~~529.0775 Ending Actual Collateral Balance at 31-~~May~~Aug-2006 ~~856~~769,~~580~~105,~~900~~809.0072 Monthly P&I Constant 65,~~384~~809,~~857~~851.3304 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~154~~329,~~871~~662.4443 Prepayment Penalty Paid Count *60 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~404~~376,~~601~~881.5826 Unscheduled Principal 1828,~~174~~221,~~485~~427.~~69 * This data is currently not provided for reporting.~~84

Other Income 0-182.0092

Group Level Collateral Statement Group Group 1 Group 2 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~972255~~947781 8.~~109581~~081065 Weighted Average Net Rate 8.~~472255~~447781 7.~~609581~~581065 Pass-Through Rate 8.~~459755~~435281 7.~~597081~~568565 Weighted Average Remaining Term ~~345~~342 ~~356~~353 Record Date 0508/31/2006 0508/31/2006 Principal And Interest Constant ~~238~~229,~~157~~167.3449 1,~~566~~421,~~329~~889.3032 Beginning Loan Count ~~410~~391 ~~1,046~~958 Loans Paid in Full 49 2538 Ending Loan Count ~~406~~382 ~~1,021~~920 Beginning Scheduled Balance 2927,~~006~~921,~~532~~725.7602 ~~216~~197,~~724~~130,~~622~~138.3174 Ending Scheduled Balance 2827,~~880~~602,~~882~~687.7872 ~~210~~188,~~841~~842,~~617~~332.88 Scheduled Principal 2120,~~279~~969.0059 ~~101~~94,~~707~~371.7536 Unscheduled Principal ~~104~~298,~~370~~067.9871 58,~~781~~193,~~296~~434.6850 Scheduled Interest ~~216~~208,~~878~~197.3490 1,~~464~~327,~~621~~517.5596 Servicing Fees 1211,~~086~~634.0605 9082,~~301~~137.9356 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 ~~302~~290.1585 2,~~257~~053.5544 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 ~~204~~196,~~490~~273.1300 1,~~372~~243,~~062~~326.0796 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 *6,958.49 *54,072.73 Prepayment Penalty Paid Count *5 *12 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Level Collateral Statement Group Group 3 Group 4 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 9.~~470733~~430342 8.~~041509~~007729 Weighted Average Net Rate 8.~~970733~~930342 7.~~541509~~507729 Pass-Through Rate 8.~~958233~~917842 7.~~529009~~495229 Weighted Average Remaining Term ~~348~~346 ~~356~~353 Record Date 0508/31/2006 0508/31/2006 Principal And Interest Constant ~~596~~567,~~682~~400.6386 3,~~983~~591,~~688~~393.0637 Beginning Loan Count ~~779~~746 21,~~042~~866 Loans Paid in Full 1017 3474 Ending Loan Count ~~769~~729 21,~~008~~792 Beginning Scheduled Balance 6966,~~904~~617,~~287~~207.4980 ~~559~~505,~~156~~571,~~543~~767.7829 Ending Scheduled Balance 6865,~~617~~032,~~597~~982.1410 ~~547~~487,~~872~~164,~~801~~527.2705 Scheduled Principal 4443,~~978~~881.5767 ~~236~~217,~~636~~658.2664 Unscheduled Principal 1,~~241~~540,~~711~~344.7803 1118,~~047~~189,~~106~~581.2560 Scheduled Interest ~~551~~523,~~704~~519.0619 3,~~747~~373,~~051~~734.8073 Servicing Fees 2927,~~126~~757.7917 ~~232~~210,~~981~~654.8990 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 ~~728~~693.1793 5,~~824~~266.5537 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 ~~521~~495,~~849~~068.1009 3,~~508~~157,~~245~~813.3646 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 *27,522.00 *241,109.21 Prepayment Penalty Paid Count *9 *34 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 8.~~203444~~177659 Weighted Average Net Rate 7.~~703444~~677659 Pass-Through Rate 7.~~690944~~665159 Weighted Average Remaining Term ~~355~~352 Record Date 0508/31/2006 Principal And Interest Constant 65,~~384~~809,~~857~~851.3304 Beginning Loan Count 43,~~277~~961 Loans Paid in Full 73138 Ending Loan Count 43,~~204~~823 Beginning Scheduled Balance ~~874~~797,~~791~~240,~~986~~838.3485 Ending Scheduled Balance ~~856~~768,~~212~~642,~~899~~529.0775 Scheduled Principal ~~404~~376,~~601~~881.5826 Unscheduled Principal 1828,~~174~~221,~~485~~427.6984 Scheduled Interest 5,~~980~~432,~~255~~969.7578 Servicing Fees ~~364~~332,~~496~~183.6768 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 98,~~112~~304.4259 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~606~~092,~~646~~481.6651 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 ~~154~~329,~~871~~662.4443 Prepayment Penalty Paid Count *60 Special Servicing Fee 0.00 * This data is currently not provided for reporting.

Additional Reporting - Deal Level Structural Reporting Net Monthly Excess Cashflow 21,~~414~~617,~~161~~140.0359 Extra Principal Distribution Amount 0.00 Overcollateralization Amount 12,247,087.81 Overcollateralization Deficiency Amount 0.00 Overcollateralization Release Amount ~~4,798~~0.5300 Overcollateralization Target Amount 12,247,087.81 Trigger Event Reporting Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 78.~~931032~~702287% Calculated Value 06.~~000000~~073024% Trigger Event Trigger Result Pass

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3145 02 0 0 3147 ~~170~~31,~~139~~863,478.1920 0214,889.0090 0.00 0.00 ~~170~~32,~~139~~078,368.1910 60 Days 0195 0 02 0 0197 040,052,087.0090 0.00 0334,888.0046 0.00 040,386,976.0036 90 Days 09 0 08 0 017 01,885,007.0077 0.00 02,183,749.0065 0.00 04,068,757.0042 120 Days 04 0 06 0 010 0390,293.0006 0.00 01,833,819.0071 0.00 02,224,112.0077 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 3353 02 016 0 3371 ~~170~~74,~~139~~190,866.1993 0214,889.0090 04,352,457.0082 0.00 ~~170~~78,~~139~~758,214.1965 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~071361~~792833% 0.~~000000~~052315% 0.000000% 0.000000% 03.~~071361~~845148% 04.~~019871~~145422% 0.~~000000~~027957% 0.000000% 0.000000% 04.~~019871~~173379% 60 Days 05.~~000000~~100706% 0.000000% 0.~~000000~~052315% 0.000000% 05.~~000000~~153021% 05.~~000000~~210756% 0.000000% 0.~~000000~~043569% 0.000000% 05.~~000000~~254325% 90 Days 0.~~000000~~235417% 0.000000% 0.~~000000~~209260% 0.000000% 0.~~000000~~444677% 0.~~000000~~245239% 0.000000% 0.~~000000~~284105% 0.000000% 0.~~000000~~529343% 120 Days 0.~~000000~~104630% 0.000000% 0.~~000000~~156945% 0.000000% 0.~~000000~~261575% 0.~~000000~~050777% 0.000000% 0.~~000000~~238579% 0.000000% 0.~~000000~~289356% 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 09.~~071361~~233586% 0.~~000000~~052315% 0.~~000000~~418519% 0.000000% 09.~~071361~~704421% 09.~~019871~~652194% 0.~~000000~~027957% 0.~~000000~~566253% 0.000000% 010.~~019871~~246403%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 311,~~702~~059,904.1434

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 011 01 0 0 012 01,096,034.0097 042,889.0090 0.00 0.00 01,138,924.0087 60 Days 011 0 0 0 011 0353,523.0020 0.00 0.00 0.00 0353,523.0020 90 Days 02 0 0 0 02 099,860.0079 0.00 0.00 0.00 099,860.0079 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 024 01 0 0 025 01,549,418.0096 042,889.0090 0.00 0.00 01,592,308.0086 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~000000~~879581% 0.~~000000~~261780% 0.000000% 0.000000% 03.~~000000~~141361% 03.~~000000~~970755% 0.~~000000~~155383% 0.000000% 0.000000% 04.~~000000~~126138% 60 Days 02.~~000000~~879581% 0.000000% 0.000000% 0.000000% 02.~~000000~~879581% 01.~~000000~~280756% 0.000000% 0.000000% 0.000000% 01.~~000000~~280756% 90 Days 0.~~000000~~523560% 0.000000% 0.000000% 0.000000% 0.~~000000~~523560% 0.~~000000~~361779% 0.000000% 0.000000% 0.000000% 0.~~000000~~361779% 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 06.~~000000~~282723% 0.~~000000~~261780% 0.000000% 0.000000% 06.~~000000~~544503% 05.~~000000~~613290% 0.~~000000~~155383% 0.000000% 0.000000% 05.~~000000~~768673% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 034 01 0 0 035 06,561,497.0057 0172,000.00 0.00 0.00 06,733,497.0057 60 Days 042 0 0 0 042 08,794,731.0031 0.00 0.00 0.00 08,794,731.0031 90 Days 0 0 02 0 02 0.00 0.00 0348,514.0086 0.00 0348,514.0086 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 076 01 02 0 079 015,356,228.0088 0172,000.00 0348,514.0086 0.00 015,876,743.0074 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~000000~~695652% 0.~~000000~~108696% 0.000000% 0.000000% 03.~~000000~~804348% 03.~~000000~~474590% 0.~~000000~~091081% 0.000000% 0.000000% 03.~~000000~~565672% 60 Days 04.~~000000~~565217% 0.000000% 0.000000% 0.000000% 04.~~000000~~565217% 04.~~000000~~657182% 0.000000% 0.000000% 0.000000% 04.~~000000~~657182% 90 Days 0.000000% 0.000000% 0.~~000000~~217391% 0.000000% 0.~~000000~~217391% 0.000000% 0.000000% 0.~~000000~~184553% 0.000000% 0.~~000000~~184553% 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 08.~~000000~~260870% 0.~~000000~~108696% 0.~~000000~~217391% 0.000000% 08.~~000000~~586957% 08.~~000000~~131772% 0.~~000000~~091081% 0.~~000000~~184553% 0.000000% 08.~~000000~~407407% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 319 0 0 0 319 ~~170~~1,~~139~~272,189.1934 0.00 0.00 0.00 ~~170~~1,~~139~~272,189.1934 60 Days 041 0 01 0 042 03,248,986.0007 0.00 099,423.0092 0.00 03,348,409.0099 90 Days 03 0 0 0 03 0193,481.0066 0.00 0.00 0.00 0193,481.0066 120 Days 04 0 0 0 04 0390,293.0006 0.00 0.00 0.00 0390,293.0006 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 367 0 01 0 368 ~~170~~5,~~139~~104,950.1913 0.00 099,423.0092 0.00 ~~170~~5,~~139~~204,374.1905 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~390117~~606310% 0.000000% 0.000000% 0.000000% 02.~~390117~~606310% 01.~~247953~~956222% 0.000000% 0.000000% 0.000000% 01.~~247953~~956222% 60 Days 05.~~000000~~624143% 0.000000% 0.~~000000~~137174% 0.000000% 05.~~000000~~761317% 04.~~000000~~995905% 0.000000% 0.~~000000~~152882% 0.000000% 05.~~000000~~148787% 90 Days 0.~~000000~~411523% 0.000000% 0.000000% 0.000000% 0.~~000000~~411523% 0.~~000000~~297513% 0.000000% 0.000000% 0.000000% 0.~~000000~~297513% 120 Days 0.~~000000~~548697% 0.000000% 0.000000% 0.000000% 0.~~000000~~548697% 0.~~000000~~600146% 0.000000% 0.000000% 0.000000% 0.~~000000~~600146% 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 09.~~390117~~190672% 0.000000% 0.~~000000~~137174% 0.000000% 09.~~390117~~327846% 07.~~247953~~849786% 0.000000% 0.~~000000~~152882% 0.000000% 08.~~247953~~002669% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 081 0 0 0 081 022,933,756.0032 0.00 0.00 0.00 022,933,756.0032 60 Days 0101 0 01 0 0102 027,654,847.0032 0.00 0235,464.0054 0.00 027,890,311.0086 90 Days 04 0 06 0 010 01,591,665.0032 0.00 01,835,234.0079 0.00 03,426,900.0011 120 Days 0 0 06 0 06 0.00 0.00 01,833,819.0071 0.00 01,833,819.0071 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 0186 0 013 0 0199 052,180,268.0096 0.00 03,904,519.0004 0.00 056,084,788.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 04.~~000000~~520089% 0.000000% 0.000000% 0.000000% 04.~~000000~~520089% 04.~~000000~~707600% 0.000000% 0.000000% 0.000000% 04.~~000000~~707600% 60 Days 05.~~000000~~636161% 0.000000% 0.~~000000~~055804% 0.000000% 05.~~000000~~691964% 05.~~000000~~676696% 0.000000% 0.~~000000~~048334% 0.000000% 05.~~000000~~725029% 90 Days 0.~~000000~~223214% 0.000000% 0.~~000000~~334821% 0.000000% 0.~~000000~~558036% 0.~~000000~~326720% 0.000000% 0.~~000000~~376718% 0.000000% 0.~~000000~~703438% 120 Days 0.000000% 0.000000% 0.~~000000~~334821% 0.000000% 0.~~000000~~334821% 0.000000% 0.000000% 0.~~000000~~376427% 0.000000% 0.~~000000~~376427% 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 010.~~000000~~379464% 0.000000% 0.~~000000~~725446% 0.000000% 011.~~000000~~104911% 010.~~000000~~711016% 0.000000% 0.~~000000~~801479% 0.000000% 011.~~000000~~512494%

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class M-1 147,840,986.00 16.90013036% 147,836,187.81 1719.~~26628832~~23341242% 34.~~780251~~210930% 0.000000% Class M-2 118,097,986.00 13.50012207% 118,093,187.81 1315.~~79250277~~36386334% 3.~~473786~~869549% 0.000000% Class M-3 100,601,986.00 11.50010375% 100,597,187.81 1113.~~74908576~~08764268% 2.~~043417~~276221% 0.000000% Class M-4 85,293,986.00 9.75020203% 85,289,187.81 911.~~96121267~~09607971% 1.~~787873~~991563% 0.000000% Class CE 100.00 0.00001143% 100.00 0.~~00001168~~00001301% 1.~~430379~~593340% 0.000000% Class P 0.00 0.00000000% 0.00 0.00000000% 0.~~000012~~000013% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

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 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current REO Total ~~Nov~~Feb-0506 0.000% Loans in REO 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current REO Total ~~Nov~~Feb-0506 0.000% Loans in REO 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current REO Total ~~Nov~~Feb-0506 0.000% Loans in REO 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current REO Total ~~Nov~~Feb-0506 0.000% Loans in REO 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current REO Total ~~Nov~~Feb-0506 0.000% Loans in REO 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-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 014 ~~Jul~~Oct-05 0.000% Original Principal Balance 03,806,610.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 03,793,041.0017 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Foreclosure Total ~~Nov~~Feb-0506 0.000% Loans in Foreclosure 016 ~~Dec~~Mar-0506 0.000% Original Principal Balance 04,367,410.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 04,352,457.0082 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.~~000~~116% ~~Jun~~Sep-06 0.~~000~~566% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Foreclosure Total ~~Nov~~Feb-0506 0.000% Loans in Foreclosure 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 02 ~~Jul~~Oct-05 0.000% Original Principal Balance 0349,350.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0348,514.0086 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Foreclosure Total ~~Nov~~Feb-0506 0.000% Loans in Foreclosure 02 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0349,350.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0348,514.0086 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.~~000~~186% ~~Jun~~Sep-06 0.~~000~~185% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jul~~Oct-05 0.000% Original Principal Balance 099,640.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 099,423.0092 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Foreclosure Total ~~Nov~~Feb-0506 0.000% Loans in Foreclosure 01 ~~Dec~~Mar-0506 0.000% Original Principal Balance 099,640.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 099,423.0092 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.~~000~~153% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 011 ~~Jul~~Oct-05 0.000% Original Principal Balance 03,357,620.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 03,345,102.0039 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Foreclosure Total ~~Nov~~Feb-0506 0.000% Loans in Foreclosure 013 ~~Dec~~Mar-0506 0.000% Original Principal Balance 03,918,420.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 03,904,519.0004 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.~~000~~111% ~~Jun~~Sep-06 0.~~000~~801% *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~~2 ~~Loans~~6000198187 ~~this~~Sep-2006 ~~Period~~01-Feb-2006 TN 90.00 152,550.00 Group 2 6000201033 Sep-2006 01-Feb-2006 GA 80.00 196,800.00 Group 3 8000075900 Sep-2006 01-Mar-2006 NY 20.00 99,640.00 Group 4 1000297560 Sep-2006 01-Feb-2006 FL 80.00 311,920.00 Group 4 1000298277 Sep-2006 01-Mar-2006 CA 80.00 560,000.00 Group 4 1000298957 Sep-2006 01-Feb-2006 MD 80.00 256,000.00 Group 4 1000300969 Sep-2006 01-Feb-2006 CA 80.00 398,000.00 Group 4 1000302094 Sep-2006 01-Mar-2006 MI 80.00 88,000.00 Group 4 1000302698 Aug-2006 01-Feb-2006 CA 90.00 486,000.00 Group 4 5000191752 Sep-2006 01-Feb-2006 NJ 74.51 380,000.00 Group 4 5000194130 Sep-2006 01-Feb-2006 IL 80.00 232,000.00 Group 4 5000195137 Sep-2006 01-Feb-2006 IL 90.00 76,500.00 Group 4 6000200924 Aug-2006 01-Feb-2006 OH 85.00 74,800.00 Group 4 6000201280 Sep-2006 01-Feb-2006 FL 80.00 480,000.00 Group 4 8000071964 Sep-2006 01-Feb-2006 NY 80.00 339,200.00 Group 4 8000073797 Sep-2006 01-Feb-2006 PA 61.30 236,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Scheduled To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~Foreclosure~~2 ~~Loans~~6000198187 ~~this~~151,714.86 ~~Period~~01-Apr-2006 3 8.400% 4,002.05 Group 2 6000201033 196,800.00 01-Apr-2006 3 8.000% 4,920.00 Group 3 8000075900 99,423.92 01-May-2006 2 11.775% 3,739.64 Group 4 1000297560 311,920.00 01-Mar-2006 4 8.400% 8,213.88 Group 4 1000298277 557,448.14 01-Apr-2006 3 8.250% 14,424.60 Group 4 1000298957 254,461.60 01-Apr-2006 3 7.550% 5,991.31 Group 4 1000300969 396,938.80 01-Mar-2006 4 7.550% 9,335.98 Group 4 1000302094 87,719.95 01-Mar-2006 4 9.990% 2,778.09 Group 4 1000302698 484,892.17 01-Mar-2006 4 8.100% 12,292.85 Group 4 5000191752 377,693.87 01-Apr-2006 3 7.500% 8,829.93 Group 4 5000194130 231,999.73 01-Apr-2006 3 7.990% 5,792.24 Group 4 5000195137 76,190.45 01-Apr-2006 3 9.500% 2,288.67 Group 4 6000200924 74,524.48 01-Mar-2006 4 9.950% 2,350.29 Group 4 6000201280 477,824.31 01-Mar-2006 4 8.950% 13,478.22 Group 4 8000071964 337,441.00 01-Apr-2006 3 8.750% 9,293.71 Group 4 8000073797 235,464.54 01-May-2006 2 12.200% 9,189.80

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 02 ~~Jul~~Oct-05 0.000% Original Principal Balance 0215,000.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0214,889.0090 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Bankruptcy Total ~~Nov~~Feb-0506 0.000% Loans in Bankruptcy 02 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0215,000.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0214,889.0090 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.~~000~~028% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jul~~Oct-05 0.000% Original Principal Balance 043,000.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 042,889.0090 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Bankruptcy Total ~~Nov~~Feb-0506 0.000% Loans in Bankruptcy 01 ~~Dec~~Mar-0506 0.000% Original Principal Balance 043,000.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 042,889.0090 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.~~000~~155% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jul~~Oct-05 0.000% Original Principal Balance 0172,000.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0172,000.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Bankruptcy Total ~~Nov~~Feb-0506 0.000% Loans in Bankruptcy 01 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0172,000.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0172,000.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.~~000~~091% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Bankruptcy Total ~~Nov~~Feb-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Oct-05 0.000% Original Principal Balance 0.00 ~~Aug~~Nov-05 0.000% Current Scheduled Balance 0.00 ~~Sep~~Dec-05 0.000% ~~Oct~~Jan-0506 0.000% Current Bankruptcy Total ~~Nov~~Feb-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~Mar-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Apr-06 0.000% Current Scheduled Balance 0.00 ~~Feb~~May-06 0.000% ~~Mar~~Jun-06 0.000% ~~Apr~~Jul-06 0.000% ~~May~~Aug-06 0.000% ~~Jun~~Sep-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~~1 ~~Loans~~5000193691 ~~this~~Sep-2006 ~~Period~~01-Feb-2006 CO 20.00 43,000.00 Group 2 5000193457 Sep-2006 01-Feb-2006 CO 80.00 172,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Scheduled Date Delinquent Loan Rate Delinquent Balance Interest NoGroup ~~Bankruptcy~~1 ~~Loans~~5000193691 ~~this~~42,889.90 ~~Period~~01-Jun-2006 1 11.650% 1,196.34 Group 2 5000193457 172,000.00 01-Jun-2006 1 7.800% 3,138.99

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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Mar~~Jun-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~Apr~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~May~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Sep-2006 0.000% N/A ~~Jun~~Sep-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR /(WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group 1 49 ~~103~~298,~~899~~855.00 ~~102~~296,~~998~~980.9249 0 0.00 0.00 Group 2 2538 58,~~788~~223,~~296~~770.00 58,~~776~~193,~~005~~394.5094 0 0.00 0.00 Group 3 1017 1,~~234~~544,~~050~~174.00 1,~~230~~538,~~164~~098.1788 0 0.00 0.00 Group 4 3474 1118,~~043~~247,~~654~~657.00 1118,~~023~~197,~~403~~160.0199 0 0.00 0.00 Total 73138 1828,~~169~~314,~~899~~456.00 1828,~~132~~225,~~571~~635.6030 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 1,~~497~~375.6509 Group 2 0 0.00 0.00 0 0.00 0.00 84,~~292~~428.1451 Group 3 0 0.00 0.00 0 0.00 0.00 123,~~628~~079.2898 Group 4 0 0.00 0.00 0 0.00 0.00 ~~28,789~~(518.9692) Total 0 0.00 0.00 0 0.00 0.00 518,~~208~~364.0366

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~5000194875~~1000299754 WIAZ 20.00 01-Feb-2006 3238,~~500~~800.00 3238,~~421~~663.2665 Group 1 ~~6000195884~~5000191148 FLOH 5.00 01-Feb-2006 6,750.00 6,514.65 Group 1 5000192190 IL 20.00 01-Feb-2006 1349,~~400~~200.00 1349,~~257~~062.6465 Group 1 ~~6000198818~~5000192893 MDIL 20.00 01-Feb-2006 4531,~~999~~800.00 4531,~~881~~692.95 Group 1 5000195720 FL 5.00 01-Mar-2006 8,825.00 8,064.04 Group 1 ~~6000202565~~6000197311 GA 20.00 01-Feb-2006 29,980.00 29,877.95 Group 1 6000202805 FL 5.00 01-Feb-2006 129,000.00 118,~~313~~689.4215 Group 1 8000073039 NJ 10.00 01-Mar-2006 24,500.00 24,438.44 Group 1 8000073725 NY 80.00 01-Feb-2006 100,000.00 99,689.14 Group 2 ~~1000296295~~1000293688 MAMD 6563.47 01-Feb-2006 205,000.00 204,766.95 Group 2 1000296500 CA 80.00 01-Feb-2006 ~~152~~392,~~750~~000.00 ~~152~~391,~~606~~215.6844 Group 2 ~~5000192218~~1000298212 WI 7780.5300 01-Feb-2006 ~~150~~83,~~400~~200.00 ~~149~~82,~~982~~674.1244 Group 2 ~~5000193116~~1000299522 NYAZ 80.00 01-Feb-2006 51155,200.00 51155,~~061~~200.3200 Group 2 ~~5000194473~~5000190993 ILOH 7585.00 01-Feb-2006 ~~146~~114,~~250~~750.00 ~~145~~114,~~821~~153.43 Group 2 5000191454 IL 73.77 01-Feb-2006 135,000.00 134,470.62 Group 2 ~~5000194841~~5000191835 WIIL 8090.00 01-Feb-2006 ~~130~~243,000.00 ~~129~~241,~~491~~730.7712 Group 2 ~~5000195223~~5000192105 IL 80.00 01-Feb-2006 ~~212~~196,~~000~~800.00 ~~211~~195,~~406~~504.1418 Group 2 ~~6000192580~~5000192847 MDIL 80.00 01-~~Jan~~Feb-2006 ~~230~~127,~~400~~200.00 ~~229~~126,~~437~~392.7246 Group 2 ~~6000195860~~5000193313 FLIL 90.00 01-Feb-2006 306,000.00 305,206.86 Group 2 5000194570 IL 80.00 01-Feb-2006 53208,~~600~~000.00 53207,~~466~~027.0675 Group 2 ~~6000196104~~5000194701 NJ 70.00 01-Feb-2006 ~~301~~264,~~000~~600.00 ~~299~~262,~~749~~673.4547 Group 2 ~~6000198495~~5000195572 FLMA 8268.0932 01-Feb-2006 ~~165~~220,000.00 ~~164~~219,~~461~~657.1805 Group 2 ~~6000198773~~5000195696 FL 90.00 01-Mar-2006 158,850.00 158,007.04 Group 2 6000193629 MD 59.21 01-Jan-2006 373,000.00 371,311.99 Group 2 6000197175 RI 80.00 01-~~Feb~~Mar-2006 ~~183~~180,~~996~~000.00 ~~183~~179,~~996~~371.0089 Group 2 ~~6000199495~~6000197242 NYGA 9080.00 01-Feb-2006 ~~238~~119,~~500~~920.00 ~~238~~119,~~236~~311.2298 Group 2 ~~6000201104~~6000198922 FL 4975.3000 01-Feb-2006 ~~281~~90,000.00 ~~280~~89,~~252~~485.5429 Group 2 ~~6000201216~~6000199037 MDFL 6285.1200 01-Feb-2006 ~~405~~174,250.00 173,302.02 Group 2 6000200284 GA 82.50 01-Feb-2006 165,000.00 ~~404~~163,~~181~~939.0483 Group 2 ~~6000201886~~6000201607 FL 8590.00 01-Mar-2006 184,500.00 183,474.03 Group 2 6000202077 AZ 80.00 01-Mar-2006 364,000.00 362,703.10 Group 2 6000202801 FL 90.00 01-Feb-2006 ~~204~~162,000.00 ~~202~~161,~~946~~685.9301 Group 2 ~~7000181810~~7000175202 NJ 7080.00 01-Jan-2006 364,000.00 361,737.78 Group 2 7000179524 VA 92.59 01-Feb-2006 ~~203~~125,000.00 ~~202~~124,~~548~~319.2295 Group 2 ~~7000181855~~7000180757 MD 95100.00 01-Feb-2006 ~~248~~139,~~520~~000.00 ~~247~~138,~~700~~302.2335 Group 2 ~~7000182023~~7000180896 VAMD 9079.0057 01-Feb-2006 ~~265~~74,~~500~~000.00 ~~264~~73,~~641~~769.7511 Group 2 ~~8000071347~~7000181255 NYMD 9080.00 01-Feb-2006 ~~306~~336,~~180~~000.00 ~~305~~333,~~760~~812.4900 Group 2 ~~8000071396~~7000181312 NY 8285.8900 01-Feb-2006 ~~352~~425,~~300~~000.00 ~~350~~422,~~922~~660.7901 Group 2 ~~8000072296~~7000181785 MDDC 8076.60 01-Feb-2006 180,000.00 179,020.77 Group 2 7000182142 WA 83.75 01-Feb-2006 ~~283~~268,~~200~~000.00 ~~282~~267,~~683~~463.8980 Group 2 ~~8000073654~~7000182805 MDHI 8477.0414 01-~~Mar~~Feb-2006 ~~395~~270,000.00 ~~394~~269,~~487~~087.3423 Group 2 ~~8000073981~~8000067886 NJNY 7973.8837 01-Feb-2006 ~~335~~337,500.00 ~~334~~336,~~415~~031.5090 Group 2 ~~8000074540~~8000072368 MA 85.00 01-Feb-2006 ~~340~~165,~~000~~750.00 ~~338~~164,~~906~~983.2912 Group 2 ~~8000075348~~8000072914 NJ 7780.00 01-Mar-2006 ~~154~~196,000.00 ~~153~~195,~~841~~999.1488 Group 2 8000073256 MA 50.20 01-Feb-2006 250,000.00 248,807.84 Group 2 8000074103 NY 75.51 01-Mar-2006 370,000.00 368,831.34 Group 2 8000074388 MD 75.00 01-Mar-2006 101,250.00 100,913.96 Group 3 ~~1000295043~~1000262187 CAUT 20.00 01-Sep-2005 80,000.00 79,490.31 Group 3 1000296544 NV 68.63 01-Feb-2006 ~~115~~175,000.00 ~~114~~174,~~790~~329.6998 Group 3 ~~1000300125~~1000300249 CA 20.00 01-Feb-2006 87140,~~707~~000.00 87139,~~564~~578.9060 Group 3 ~~1000300218~~1000301258 ILGA 520.00 01-~~Mar~~Feb-2006 35134,000.00 33133,~~282~~460.0067 Group 3 ~~1000301273~~1000301718 CA 20.00 01-Feb-2006 93102,000.00 92101,~~773~~627.5909 Group 3 ~~5000194105~~1000303800 MDCA 7014.29 01-Feb-2006 40,000.00 39,820.89 Group 3 5000190296 IL 72.56 01-Feb-2006 ~~427~~275,000.00 ~~426~~273,~~117~~442.9391 Group 3 ~~6000190264~~5000193405 MDKY 754.91 01-Feb-2006 9,304.00 8,978.12 Group 3 5000193437 IL 20.00 01-Feb-2006 ~~138~~79,~~750~~980.00 ~~138~~79,~~253~~743.9484 Group 3 ~~6000197234~~5000195421 FL 8020.00 01-Feb-2006 ~~176~~47,~~800~~600.00 ~~176~~47,~~299~~426.5812 Group 3 ~~6000198784~~6000198710 MD 20.00 01-Feb-2006 ~~130~~34,~~533~~000.00 ~~130~~33,~~277~~858.3965 Group 3 ~~6000199670~~6000199031 NYVA 579.09 01-Feb-2006 87,000.00 86,665.87 Group 3 6000200342 FL 85.00 01-Feb-2006 13114,~~250~~750.00 12114,~~964~~179.3687 Group 3 ~~8000071556~~6000200395 NYFL 520.00 01-Feb-2006 1740,~~010~~540.00 1640,~~759~~302.1231 Group 43 ~~1000001932~~6000200860 AZFL 7820.9500 01-Feb-2006 ~~750~~71,000.00 ~~748~~70,~~830~~702.5031 Group 43 ~~1000290107~~6000202891 MD 8515.00 01-Feb-2006 ~~209~~57,~~100~~000.00 ~~208~~56,~~430~~823.8774 Group 3 8000075367 NJ 15.00 01-Mar-2006 57,000.00 56,832.77 Group 4 ~~1000293296~~1000288677 MACA 8595.00 01-Jan-2006 ~~297~~266,~~500~~950.00 ~~296~~266,~~086~~337.2994 Group 4 ~~1000294644~~1000294105 CA 79.59 01-Feb-2006 312,000.00 311,997.00 Group 4 1000294894 CA 70.08 01-Feb-2006 274,000.00 273,459.52 Group 4 1000296584 CA 51.02 01-Feb-2006 250,000.00 249,492.29 Group 4 1000296914 AZ 80.00 01-Feb-2006 ~~460~~140,000.00 ~~460~~139,297.28 Group 4 1000296993 CA 67.16 01-Feb-2006 225,000.00 224,302.75 Group 4 ~~1000296587~~1000297229 MIMD 7065.00 01-Feb-2006 ~~112~~104,000.00 ~~111~~103,~~623~~417.0400 Group 4 ~~1000296797~~1000298323 CA 7075.00 01-Feb-2006 ~~252~~281,250.00 280,971.32 Group 4 1000298738 AZ 64.78 01-Feb-2006 160,000.00 ~~252~~159,853.20 Group 4 1000299095 AZ 90.00 01-Feb-2006 184,500.00 184,021.03 Group 4 1000299285 CA 65.59 01-Feb-2006 162,000.00 161,242.14 Group 4 ~~1000297792~~1000299487 MACA 8075.00 01-Feb-2006 ~~391~~277,~~200~~500.00 ~~389~~276,~~842~~727.9008 Group 4 ~~1000297926~~1000300071 MAAZ 8590.00 01-Feb-2006 ~~408~~72,000.00 ~~407~~71,~~287~~693.2318 Group 4 ~~1000299237~~1000300095 CA 5280.00 01-Feb-2006 ~~338~~560,000.00 ~~337~~558,~~013~~485.3859 Group 4 ~~1000299766~~1000300587 ILCA 9080.00 01-~~Mar~~Feb-2006 ~~630~~308,000.00 ~~629~~306,~~479~~545.2864 Group 4 ~~1000300021~~1000300887 CA 80.00 01-Feb-2006 ~~350~~232,~~826~~000.00 ~~350~~231,~~404~~447.3288 Group 4 ~~1000300478~~1000301288 VAFL 5363.6190 01-Feb-2006 ~~260~~200,000.00 ~~259~~199,~~293~~401.9156 Group 4 ~~1000300990~~1000301355 CA 9072.74 01-Feb-2006 435,000.00 433,891.77 Group 4 1000301536 CA 64.89 01-Feb-2006 ~~315~~305,000.00 ~~314~~303,~~487~~530.3412 Group 4 ~~1000301115~~1000301611 CA 80.00 01-Feb-2006 ~~372~~408,000.00 ~~370~~406,~~419~~951.3563 Group 4 ~~1000301350~~1000302200 MD 85.00 01-Feb-2006 289,850.00 287,928.76 Group 4 1000302287 CA 8090.00 01-Feb-2006 ~~493~~288,~~600~~900.00 ~~492~~287,~~036~~601.5122 Group 4 ~~1000301567~~1000302318 CA 7270.00 01-Feb-2006 486,500.00 484,835.94 Group 4 1000302875 CA 80.00 01-Feb-2006 192,000.00 191,254.83 Group 4 1000303758 CA 81.43 01-Feb-2006 ~~193~~228,000.00 ~~192~~227,~~750~~939.4967 Group 4 ~~5000189047~~5000181565 NYTN 90.00 01-Dec-2005 94,500.00 93,842.57 Group 4 5000185655 NJ 64.62 01-Feb-2006 ~~477~~210,000.00 ~~475~~208,~~374~~900.34 Group 4 5000186840 MN 80.00 01-Jan-2006 174,400.00 174,398.48 Group 4 5000188261 FL 80.00 01-Jan-2006 160,000.00 159,404.93 Group 4 ~~5000191391~~5000189518 IL 6488.7100 01-Feb-2006 ~~275~~110,000.00 109,238.15 Group 4 5000190444 IL 90.00 01-Feb-2006 216,900.00 215,696.15 Group 4 5000190552 IL 100.00 01-Feb-2006 136,000.00 135,438.17 Group 4 5000191033 IL 90.00 01-Feb-2006 274,~~128~~500.9200 273,806.20 Group 4 ~~5000191949~~5000191658 WI 8995.4000 01-Feb-2006 ~~135~~142,~~000~~500.00 ~~134~~142,~~605~~226.9216 Group 4 ~~5000192324~~5000191661 IL 7090.00 01-Feb-2006 ~~116~~163,~~900~~800.00 ~~116~~163,~~636~~169.5158 Group 4 ~~5000193128~~5000191787 FLIL 70100.00 01-Feb-2006 ~~717~~160,500.00 ~~716~~159,~~155~~761.2732 Group 4 ~~5000193318~~5000192285 FLIL 7580.00 01-Feb-2006 319,920.00 319,917.63 Group 4 5000192494 MD 53.33 01-Feb-2006 288,000.00 286,905.49 Group 4 5000193028 IL 65.94 01-Feb-2006 151,000.00 150,210.23 Group 4 5000193231 IL 90.00 01-Feb-2006 297,000.00 296,439.10 Group 4 5000193368 IL 85.00 01-Feb-2006 196,350.00 84195,~~974~~927.1246 Group 4 ~~5000194073~~5000193384 OHKY 7588.38 01-Feb-2006 167,477.00 167,100.70 Group 4 5000194385 DC 95.00 01-Feb-2006 80593,~~250~~750.00 80592,~~020~~677.5016 Group 4 ~~5000194735~~5000195400 ILFL 8980.8300 01-Feb-2006 ~~314~~190,400.00 ~~313~~190,~~993~~400.4900 Group 4 ~~6000196729~~6000195361 MDFL 70.00 01-Feb-2006 ~~382~~100,~~900~~100.00 ~~381~~99,~~770~~727.5743 Group 4 ~~6000197437~~6000195783 MD 69.16 01-Feb-2006 168,750.00 167,885.72 Group 4 6000198304 MA 7788.6524 01-Feb-2006 ~~264~~300,000.00 ~~263~~299,~~155~~233.2034 Group 4 ~~6000198687~~6000198666 MD 80.00 01-Feb-2006 ~~522~~136,~~132~~000.00 ~~520~~135,~~208~~386.7290 Group 4 ~~6000198890~~6000199428 GANY 6950.7700 01-Feb-2006 60400,000.00 59398,~~917~~930.1376 Group 4 ~~6000199835~~6000199452 MDNJ 8480.2200 01-Mar-2006 234,400.00 233,145.40 Group 4 6000199884 DC 67.41 01-Feb-2006 ~~189~~273,~~500~~000.00 ~~189~~271,~~490~~587.5817 Group 4 ~~6000200468~~6000200132 GAMD 9065.00 01-Feb-2006 ~~405~~260,000.00 ~~404~~258,~~541~~513.0214 Group 4 ~~6000201333~~6000200273 ILFL 80.00 01-Feb-2006 162,160.00 161,058.32 Group 4 6000200444 NJ 100.00 01-Feb-2006 260,000.00 258,958.92 Group 4 6000200789 FL 80.00 01-Feb-2006 284,000.00 283,938.14 Group 4 6000201055 MD 68.73 01-Feb-2006 570,500.00 570,037.12 Group 4 6000201287 TN 80.00 01-Feb-2006 125,200.00 124,541.42 Group 4 6000201537 FL 79.17 01-Feb-2006 190,000.00 189,055.99 Group 4 6000201863 FL 57.50 01-Feb-2006 85,~~714~~100.00 84,654.11 Group 4 6000202172 FL 62.37 01-Feb-2006 121,000.00 120,386.49 Group 4 ~~6000202132~~6000202876 MD 9080.00 01-Feb-2006 ~~533~~304,~~996~~000.00 ~~532~~304,~~162~~000.0800 Group 4 ~~7000180764~~6000202925 MD 80.00 01-Mar-2006 152,000.00 151,718.86 Group 4 7000178705 CA 85.00 01-Feb-2006 480,250.00 479,150.50 Group 4 7000181123 MD 52.89 01-Feb-2006 119,000.9800 118,565.28 Group 4 7000181533 MD 95.00 01-Feb-2006 ~~431~~498,750.00 496,646.66 Group 4 8000068407 NJ 80.00 01-Mar-2006 372,000.00 ~~430~~371,~~308~~216.4784 Group 4 ~~8000071894~~8000072082 NJ 9065.00 01-Feb-2006 ~~121~~253,500.00 ~~121~~252,~~173~~522.4467 Group 4 8000072352 NY 80.00 01-Feb-2006 352,000.00 351,231.53 Group 4 8000072614 VA 75.00 01-Feb-2006 345,000.00 343,468.07 Group 4 8000072741 MD 40.00 01-Feb-2006 110,000.00 108,445.00 Group 4 8000073259 NJ 43.37 01-Feb-2006 212,500.00 211,700.83 Group 4 8000074475 NJ 42.68 01-Mar-2006 175,000.00 174,590.24 Group 4 8000074834 MA 46.67 01-Mar-2006 210,000.00 209,203.72 Group 4 8000075250 NJ 80.00 01-Mar-2006 304,000.00 302,513.79

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~5000194875~~1000299754 Loan Paid in Full 0 911.~~650~~275% 360 47 Group 1 ~~6000195884~~5000191148 Loan Paid in Full 0 1113.~~575~~400% ~~180~~120 47 Group 1 ~~6000198818~~5000192190 Loan Paid in Full 0 911.750% 360 7 Group 1 5000192893 Loan Paid in Full (1) 10.375% 360 47 Group 1 ~~6000202565~~5000195720 Loan Paid in Full 0 12.990% 60 6 Group 1 6000197311 Loan Paid in Full 0 10.325% 360 7 Group 1 6000202805 Loan Paid in Full 0 12.750% 120 47 Group 1 8000073039 Loan Paid in Full 0 11.275% 360 6 Group 1 8000073725 Loan Paid in Full 0 10.750% 360 7 Group 2 ~~1000296295~~1000293688 Loan Paid in Full 0 910.~~490~~450% 360 47 Group 2 ~~5000192218~~1000296500 Loan Paid in Full 0 8.~~990~~550% 360 47 Group 2 ~~5000193116~~1000298212 Loan Paid in Full 0 7.600% 360 7 Group 2 1000299522 Loan Paid in Full 0 7.650% 360 7 Group 2 5000190993 Loan Paid in Full 0 8.300% 360 7 Group 2 5000191454 Loan Paid in Full 0 9.650% 360 7 Group 2 5000191835 Loan Paid in Full 0 8.250% 360 47 Group 2 ~~5000194473~~5000192105 Loan Paid in Full 0 8.400% 360 7 Group 2 5000192847 Loan Paid in Full 0 7.750% 360 47 Group 2 ~~5000194841~~5000193313 Loan Paid in Full 0 7.~~300~~650% 360 47 Group 2 ~~5000195223~~5000194570 Loan Paid in Full 0 8.~~950~~800% 360 47 Group 2 ~~6000192580~~5000194701 Loan Paid in Full 0 6.990% 360 7 Group 2 5000195572 Loan Paid in Full 1 9.~~900~~400% 360 57 Group 2 ~~6000195860~~5000195696 Loan Paid in Full 0 7.490% 360 6 Group 2 6000193629 Loan Paid in Full 0 9.~~500~~550% 360 48 Group 2 ~~6000196104~~6000197175 Loan Paid in Full 0 69.~~990~~550% 360 46 Group 2 ~~6000198495~~6000197242 Loan Paid in Full 0 8.~~200~~400% 360 47 Group 2 ~~6000198773~~6000198922 Loan Paid in Full 0 67.~~900~~800% 360 47 Group 2 ~~6000199495~~6000199037 Loan Paid in Full 0 8.~~990~~050% 360 47 Group 2 ~~6000201104~~6000200284 Loan Paid in Full 0 97.~~200~~500% 360 47 Group 2 ~~6000201216~~6000201607 Loan Paid in Full 0 107.~~500~~250% 360 46 Group 2 ~~6000201886~~6000202077 Loan Paid in Full 0 9.450% 360 6 Group 2 6000202801 Loan Paid in Full 0 8.~~500~~650% 360 47 Group 2 ~~7000181810~~7000175202 Loan Paid in Full 1 7.990% 360 8 Group 2 7000179524 Loan Paid in Full 0 108.050% 360 47 Group 2 ~~7000181855~~7000180757 Loan Paid in Full 0 8.~~150~~450% 360 47 Group 2 ~~7000182023~~7000180896 Loan Paid in Full 0 86.~~250~~990% 360 47 Group 2 ~~8000071347~~7000181255 Loan Paid in Full (1) 7.350% 360 7 Group 2 7000181312 Loan Paid in Full 0 7.990% 360 7 Group 2 7000181785 Loan Paid in Full 0 8.~~200~~050% 360 47 Group 2 ~~8000071396~~7000182142 Loan Paid in Full 0 8.650% 360 7 Group 2 7000182805 Loan Paid in Full 0 6.~~300~~700% 360 47 Group 2 ~~8000072296~~8000067886 Loan Paid in Full 0 9.150% 360 7 Group 2 8000072368 Loan Paid in Full 0 8.~~200~~850% 360 47 Group 2 ~~8000073654~~8000072914 Loan Paid in Full 0 7.~~600~~800% 360 6 Group 2 8000073256 Loan Paid in Full 3 9.150% 360 7 Group 2 ~~8000073981~~8000074103 Loan Paid in Full 0 86.~~250~~450% 360 46 Group 2 ~~8000074540~~8000074388 Loan Paid in Full 0 89.~~650~~800% 360 46 Group 23 ~~8000075348~~1000262187 Loan Paid in Full 0 89.~~400~~750% 360 12 Group 3 1000296544 Loan Paid in Full 0 10.000% 360 7 Group 3 ~~1000295043~~1000300249 Loan Paid in Full 0 10.~~990~~900% 360 47 Group 3 ~~1000300125~~1000301258 Loan Paid in Full 0 119.525% 360 47 Group 3 ~~1000300218~~1000301718 Loan Paid in Full (1) 10.375% 360 7 Group 3 1000303800 Loan Paid in Full 0 9.500% 360 7 Group 3 5000190296 Loan Paid in Full 0 7.850% 360 7 Group 3 5000193405 Loan Paid in Full 0 12.500% 60120 7 Group 3 5000193437 Loan Paid in Full 1 10.990% 360 7 Group 3 ~~1000301273~~5000195421 Loan Paid in Full 0 9.~~625~~990% 360 47 Group 3 ~~5000194105~~6000198710 Loan Paid in Full 0 10.~~400~~650% 360 47 Group 3 ~~6000190264~~6000199031 Loan Paid in Full 0 79.750% 360 47 Group 3 ~~6000197234~~6000200342 Loan Paid in Full 0 8.~~900~~500% 360 47 Group 3 ~~6000198784~~6000200395 Loan Paid in Full 0 1011.650% 360 47 Group 3 ~~6000199670~~6000200860 Loan Paid in Full 0 129.~~500~~650% ~~120~~360 47 Group 3 ~~8000071556~~6000202891 Loan Paid in Full 0 1210.~~400~~775% ~~180~~360 47 Group 3 8000075367 Loan Paid in Full 0 10.375% 360 6 Group 4 ~~1000001932~~1000288677 Loan Paid in Full 0 8.500% 360 8 Group 4 1000294105 Loan Paid in Full (1) 7.~~750~~200% 360 7 Group 4 1000294894 Loan Paid in Full 0 8.600% 360 7 Group 4 ~~1000290107~~1000296584 Loan Paid in Full 0 8.~~300~~500% 360 7 Group 4 1000296914 Loan Paid in Full 1 8.450% 360 7 Group 4 ~~1000293296~~1000296993 Loan Paid in Full 0 79.~~250~~100% 360 57 Group 4 ~~1000294644~~1000297229 Loan Paid in Full 0 87.~~700~~900% 360 7 Group 4 1000298323 Loan Paid in Full 1 10.900% 360 7 Group 4 ~~1000296587~~1000298738 Loan Paid in Full 0 811.~~050~~150% 360 7 Group 4 1000299095 Loan Paid in Full 0 7.650% 360 7 Group 4 ~~1000296797~~1000299285 Loan Paid in Full 0 68.850% 360 47 Group 4 ~~1000297792~~1000299487 Loan Paid in Full 0 7.~~900~~400% 360 7 Group 4 1000300071 Loan Paid in Full 0 9.250% 360 7 Group 4 ~~1000297926~~1000300095 Loan Paid in Full 0 7.~~350~~500% 360 47 Group 4 ~~1000299237~~1000300587 Loan Paid in Full 01 8.750% 360 7 Group 4 1000300887 Loan Paid in Full 0 7.950% 360 7 Group 4 ~~1000299766~~1000301288 Loan Paid in Full 0 97.~~150~~140% 360 37 Group 4 ~~1000300021~~1000301355 Loan Paid in Full 0 8.250% 360 7 Group 4 1000301536 Loan Paid in Full 1 8.650% 360 7 Group 4 1000301611 Loan Paid in Full (1) 8.000% 360 7 Group 4 ~~1000300478~~1000302200 Loan Paid in Full 0 97.~~100~~050% 360 47 Group 4 ~~1000300990~~1000302287 Loan Paid in Full 0 8.990% 360 7 Group 4 1000302318 Loan Paid in Full 0 10.~~600~~300% 360 7 Group 4 1000302875 Loan Paid in Full 0 9.700% 360 7 Group 4 ~~1000301115~~1000303758 Loan Paid in Full 0 6.~~875~~350% 360 7 Group 4 5000181565 Loan Paid in Full 1 8.050% 360 9 Group 4 ~~1000301350~~5000185655 Loan Paid in Full 0 8.~~350~~240% 360 7 Group 4 5000186840 Loan Paid in Full (1) 6.275% 360 8 Group 4 ~~1000301567~~5000188261 Loan Paid in Full 0 86.~~400~~800% 360 8 Group 4 5000189518 Loan Paid in Full (1) 7.500% 360 7 Group 4 ~~5000189047~~5000190444 Loan Paid in Full 0 7.~~990~~950% 360 7 Group 4 5000190552 Loan Paid in Full 0 9.400% 360 7 Group 4 ~~5000191391~~5000191033 Loan Paid in Full 0 8.~~350~~990% 360 47 Group 4 ~~5000191949~~5000191658 Loan Paid in Full 0 8.~~750~~690% 360 47 Group 4 ~~5000192324~~5000191661 Loan Paid in Full 0 9.~~990~~740% 360 7 Group 4 5000191787 Loan Paid in Full 0 9.050% 360 7 Group 4 ~~5000193128~~5000192285 Loan Paid in Full 0 6.850% 360 7 Group 4 5000192494 Loan Paid in Full 0 9.~~100~~800% 360 7 Group 4 5000193028 Loan Paid in Full 0 8.250% 360 7 Group 4 ~~5000193318~~5000193231 Loan Paid in Full 0 8.~~850~~750% 360 7 Group 4 5000193368 Loan Paid in Full 0 8.300% 360 7 Group 4 ~~5000194073~~5000193384 Loan Paid in Full 0 8.~~850~~150% 360 7 Group 4 5000194385 Loan Paid in Full 0 8.900% 360 7 Group 4 ~~5000194735~~5000195400 Loan Paid in Full 0 8.~~400~~100% 360 7 Group 4 6000195361 Loan Paid in Full 0 9.900% 360 7 Group 4 ~~6000196729~~6000195783 Loan Paid in Full 0 8.350% 360 7 Group 4 6000198304 Loan Paid in Full 0 7.700% 360 7 Group 4 6000198666 Loan Paid in Full 0 9.000% 360 7 Group 4 ~~6000197437~~6000199428 Loan Paid in Full 0 11.450% 360 7 Group 4 6000199452 Loan Paid in Full 0 7.650% 360 6 Group 4 6000199884 Loan Paid in Full 0 8.300% 360 7 Group 4 6000200132 Loan Paid in Full 0 7.800% 360 7 Group 4 ~~6000198687~~6000200273 Loan Paid in Full 0 7.~~600~~650% 360 7 Group 4 6000200444 Loan Paid in Full 0 9.550% 360 7 Group 4 ~~6000198890~~6000200789 Loan Paid in Full 0 127.~~250~~950% 360 7 Group 4 6000201055 Loan Paid in Full 0 6.990% 360 7 Group 4 ~~6000199835~~6000201287 Loan Paid in Full 0 8.~~150~~400% 360 7 Group 4 6000201537 Loan Paid in Full 0 8.500% 360 7 Group 4 ~~6000200468~~6000201863 Loan Paid in Full 0 8.250% 360 7 Group 4 6000202172 Loan Paid in Full 0 8.400% 360 7 Group 4 6000202876 Loan Paid in Full 0 7.850% 360 7 Group 4 6000202925 Loan Paid in Full 0 8.350% 360 6 Group 4 ~~6000201333~~7000178705 Loan Paid in Full 0 8.~~850~~100% 360 7 Group 4 7000181123 Loan Paid in Full 0 9.990% 360 7 Group 4 ~~6000202132~~7000181533 Loan Paid in Full 0 9.300% 360 7 Group 4 8000068407 Loan Paid in Full 0 7.~~950~~900% 360 6 Group 4 8000072082 Loan Paid in Full 0 10.900% 360 7 Group 4 ~~7000180764~~8000072352 Loan Paid in Full 0 8.250% 360 7 Group 4 8000072614 Loan Paid in Full 0 9.~~650~~050% 360 7 Group 4 8000072741 Loan Paid in Full 0 8.850% 360 7 Group 4 ~~8000071894~~8000073259 Loan Paid in Full 0 9.850% 360 7 Group 4 8000074475 Loan Paid in Full 0 11.800% 360 6 Group 4 8000074834 Loan Paid in Full (1) 9.150% 360 6 Group 4 8000075250 Loan Paid in Full 0 7.900% 360 6

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 23.~~079~~542% Current Month 2235.~~280~~124% Current Month 2,~~791~~511.~~205~~550% 3 Month Average 03.~~000~~487% 3 Month Average 034.~~000~~683% 3 Month Average 02,944.~~000~~617% 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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~22.280% N/A ~~Mar~~Jun-2006 ~~N/A~~2,791.205% N/A ~~Apr~~Jul-2006 ~~N/A~~34.124% N/A ~~Apr~~Jul-2006 ~~N/A~~3,417.888% N/A ~~May~~Aug-2006 ~~N/A~~34.803% N/A ~~May~~Aug-2006 ~~N/A~~2,904.412% N/A ~~Jun~~Sep-2006 2235.~~280~~124% N/A ~~Jun~~Sep-2006 2,~~791~~511.~~205~~550% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 01.~~360~~068% Current Month 412.~~236~~093% Current Month ~~546~~879.~~559~~131% 3 Month Average 01.~~000~~424% 3 Month Average 015.~~000~~770% 3 Month Average 01,399.~~000~~413% 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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~4.236% N/A ~~Mar~~Jun-2006 ~~N/A~~546.559% N/A ~~Apr~~Jul-2006 ~~N/A~~18.498% N/A ~~Apr~~Jul-2006 ~~N/A~~1,896.772% N/A ~~May~~Aug-2006 ~~N/A~~16.720% N/A ~~May~~Aug-2006 ~~N/A~~1,422.334% N/A ~~Jun~~Sep-2006 412.~~236~~093% N/A ~~Jun~~Sep-2006 ~~546~~879.~~559~~131% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 24.~~669~~158% Current Month 2739.~~719~~931% Current Month 32,~~500~~866.~~278~~866% 3 Month Average 03.~~000~~560% 3 Month Average 035.~~000~~183% 3 Month Average 02,968.~~000~~794% 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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~27.719% N/A ~~Mar~~Jun-2006 ~~N/A~~3,500.278% N/A ~~Apr~~Jul-2006 ~~N/A~~31.634% N/A ~~Apr~~Jul-2006 ~~N/A~~3,189.340% N/A ~~May~~Aug-2006 ~~N/A~~33.983% N/A ~~May~~Aug-2006 ~~N/A~~2,850.177% N/A ~~Jun~~Sep-2006 2739.~~719~~931% N/A ~~Jun~~Sep-2006 32,~~500~~866.~~278~~866% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 12.~~777~~314% Current Month 1924.~~363~~491% Current Month 21,~~435~~756.~~673~~771% 3 Month Average 01.~~000~~706% 3 Month Average 018.~~000~~445% 3 Month Average 01,563.~~000~~819% 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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~19.363% N/A ~~Mar~~Jun-2006 ~~N/A~~2,435.673% N/A ~~Apr~~Jul-2006 ~~N/A~~21.038% N/A ~~Apr~~Jul-2006 ~~N/A~~2,114.185% N/A ~~May~~Aug-2006 ~~N/A~~9.807% N/A ~~May~~Aug-2006 ~~N/A~~820.501% N/A ~~Jun~~Sep-2006 1924.~~363~~491% N/A ~~Jun~~Sep-2006 21,~~435~~756.~~673~~771% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 13.~~977~~599% Current Month 2135.~~302~~589% Current Month 2,~~655~~537.~~300~~381% 3 Month Average 03.~~000~~798% 3 Month Average 037.~~000~~151% 3 Month Average 03,154.~~000~~863% 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. ~~Jul~~Oct-2005 N/A N/A ~~Jul~~Oct-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Aug~~Nov-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Sep~~Dec-2005 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Mar-~~2005~~2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Jan~~Apr-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Feb~~May-2006 N/A N/A ~~Mar~~Jun-2006 ~~N/A~~21.302% N/A ~~Mar~~Jun-2006 ~~N/A~~2,655.300% N/A ~~Apr~~Jul-2006 ~~N/A~~37.247% N/A ~~Apr~~Jul-2006 ~~N/A~~3,715.117% N/A ~~May~~Aug-2006 ~~N/A~~38.617% N/A ~~May~~Aug-2006 ~~N/A~~3,212.090% N/A ~~Jun~~Sep-2006 2135.~~302~~589% N/A ~~Jun~~Sep-2006 2,~~655~~537.~~300~~381% 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 ~~Group~~Current 1 Current Number ofBalance ~~Outstanding Percentage of Number of Outstanding Percentage of Interest~~ Rate ~~Loans~~Payment ~~Scheduled~~No ~~Balance(%)~~Breaches ~~Loans~~this Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 1 310,236.66 0.036 0 0.00 0.000 5.500 5.749 1 307,901.00 0.036 0 0.00 0.000 5.750 5.999 6 2,821,204.29 0.329 1 358,186.65 1.240 6.000 6.249 16 4,904,387.00 0.573 0 0.00 0.000 6.250 6.499 42 12,624,783.09 1.474 1 153,972.44 0.533 6.500 6.749 102 31,186,553.58 3.642 3 572,491.62 1.982 6.750 6.999 202 59,252,468.52 6.920 11 2,977,129.21 10.308 7.000 7.249 132 38,170,727.92 4.458 4 1,316,141.09 4.557 7.250 7.499 242 71,505,300.51 8.351 4 630,155.03 2.182 7.500 7.749 319 89,952,672.05 10.506 9 1,748,380.93 6.054 7.750 7.999 450 123,985,643.63 14.481 13 2,916,892.00 10.100 8.000 8.249 231 54,989,303.91 6.422 3 533,369.08 1.847 8.250 8.499 308 73,785,788.34 8.618 9 1,757,436.05 6.085 8.500 8.749 304 70,667,055.86 8.253 12 2,055,351.95 7.117 8.750 8.999 287 64,012,382.64 7.476 11 1,381,477.62 4.783 9.000 9.249 147 29,083,948.02 3.397 3 296,776.92 1.028 9.250 9.499 170 22,395,012.13 2.616 26 965,614.27 3.343 9.500 9.749 197 24,902,156.38 2.908 26 1,302,293.50 4.509 9.750 9.999 144 18,596,269.93 2.172 16 982,118.96 3.401 10.000 10.249 64 6,549,438.24 0.765 9 422,531.91 1.463 10.250 10.499 116 11,114,613.90 1.298 24 1,172,118.80 4.058 10.500 10.749 148 11,677,370.41 1.364 30 1,438,085.80 4.979 10.750 10.999 127 9,299,772.28 1.086 40 1,686,090.05 5.838 11.000 11.249 35 2,408,722.54 0.281 12 447,135.35 1.548 11.250 11.499 92 6,036,981.53 0.705 39 1,259,621.97 4.361 >= 11.500 321 15,672,204.71 1.830 100 2,507,511.58 8.682 Total 4,204 856,212,899.07 100.000 406 28,880,882.78 100.000Period

Interest Rate Stratification ~~(continued)~~Summary Group 21 ~~Group 3~~ Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 01 0309,642.0095 0.~~000~~040 0 0.00 0.000 5.500 5.749 01 0307,901.00 0.~~000~~040 0 0.00 0.000 5.750 5.999 05 02,441,723.0046 0.~~000~~318 01 0357,076.0076 01.~~000~~294 6.000 6.249 415 14,~~254~~617,~~985~~000.6367 0.~~595~~601 10 ~~218,643~~0.3200 0.~~319~~000 6.250 6.499 835 110,~~810~~471,~~652~~799.7790 01.~~859~~362 5 1 153,~~783,060~~526.7560 20.~~599~~556 6.500 6.749 2698 530,~~985~~410,~~101~~844.0119 23.~~839~~956 53 1570,~~344,179~~740.0552 12.~~959~~068 6.750 6.999 60193 1256,~~683~~396,~~476~~504.8176 67.~~016~~337 1311 32,~~491~~969,~~705~~612.7034 510.~~089~~758 7.000 7.249 46127 1037,~~597~~023,~~579~~911.1020 54.~~026~~817 64 21,~~236~~312,~~086~~615.1185 34.~~259~~755 7.250 7.499 74229 1767,~~813~~434,~~409~~027.8375 8.~~449~~773 103 2449,~~317,017~~711.5340 31.~~377~~629 7.500 7.749 ~~114~~295 2483,~~203~~198,~~044~~372.7859 1110.~~479~~824 119 21,~~472~~744,~~075~~733.0107 36.~~603~~321 7.750 7.999 ~~149~~407 32111,~~253~~005,~~789~~549.3357 1514.~~298~~442 1612 42,~~091~~754,~~037~~674.0768 59.~~962~~980 8.000 8.249 95205 1948,~~643~~021,~~821~~788.8262 96.~~317~~248 3 ~~337~~532,~~650~~271.0140 01.~~492~~928 8.250 8.499 87271 1765,~~907~~459,~~632~~381.9941 8.~~493~~516 149 21,~~538~~753,~~071~~979.8460 36.~~699~~354 8.500 8.749 ~~110~~275 2163,~~081~~186,~~577~~603.4003 98.~~999~~221 1812 2,~~982~~051,~~555~~060.7868 47.~~347~~431 8.750 8.999 99248 1854,~~800~~249,~~888~~420.4509 87.~~917~~058 711 1,~~232~~379,~~333~~009.9720 14.~~796~~996 9.000 9.249 36128 624,~~869~~129,~~365~~347.0585 3.~~258~~139 113 ~~979~~296,~~218~~272.1521 1.~~427~~073 9.250 9.499 25152 418,~~755~~095,~~184~~959.8455 2.~~255~~354 4825 4941,~~208,390~~396.6356 63.~~133~~411 9.500 9.749 24175 420,~~510~~916,~~229~~349.4038 2.~~139~~721 6926 41,~~926~~299,~~887~~637.1979 74.~~180~~708 9.750 9.999 10127 115,~~798~~558,~~489~~113.8445 02.~~853~~024 4314 3795,~~523,496~~978.0875 52.~~135~~884 10.000 10.249 1661 26,~~295~~127,~~225~~927.8891 10.~~089~~797 279 2421,~~550,740~~817.9452 31.~~717~~528 10.250 10.499 17105 29,~~944~~603,~~863~~663.1668 1.~~397~~249 5522 41,~~118~~108,~~096~~265.5249 64.~~002~~015 10.500 10.749 11140 110,~~513~~779,~~763~~997.1311 01.~~718~~402 9027 61,~~674~~256,~~414~~309.8933 94.~~727~~551 10.750 10.999 3118 ~~672~~7,~~136~~918,046.3686 01.~~319~~030 7439 51,~~339~~583,~~881~~363.8811 75.~~782~~736 11.000 11.249 333 ~~445~~2,~~347~~209,237.5441 0.~~211~~287 1711 1409,~~068,689~~956.1277 1.~~557~~485 11.250 11.499 486 5,110,710.69 0.665 36 1,~~001~~170,~~052~~546.7628 4.241 11.500 11.749 84 5,262,731.46 0.~~475~~685 4232 21,~~603~~221,~~836~~271.9357 34.~~795~~424 >=11.750 11.~~500~~999 73 5,207,856.39 0.678 16 563,227.48 2.040 12.000 12.249 14 806,691.24 0.00105 4 47,584.90 0.~~000~~172 ~~184~~12.250 712.499 32 768,~~579~~953.90 0.100 10 104,~~528~~449.6796 110.~~046~~378 ~~Total~~>= 12.500 90 1,~~021~~612,471.68 0.210 29 353,~~841~~597.90 1.281 Total 3,~~617~~823 768,642,529.8875 100.000 ~~769~~382 6827,~~617~~602,~~597~~687.1472 100.000

Interest Rate Stratification (continued) Group 42 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 10 ~~310,236~~0.6600 0.~~057~~000 0 0.00 0.000 5.500 5.749 10 ~~307,901~~0.00 0.~~056~~000 0 0.00 0.000 5.750 5.999 50 ~~2,463,017~~0.6400 0.~~450~~000 0 0.00 0.000 6.000 6.249 114 31,~~430~~252,~~758~~819.0573 0.~~626~~663 1 217,996.00 0.335 6.250 6.499 287 81,~~877~~438,~~097~~862.1362 0.762 5 1,777,894.~~620~~61 2.734 6.500 6.749 68 23 5,~~284~~359,~~781~~473.9036 42.~~250~~838 5 1,340,189.53 2.061 6.750 6.999 ~~118~~57 12,241,313.40 6.482 13 3,~~100~~482,~~156~~099.8089 75.~~319~~354 7.000 7.249 7645 2410,~~020~~453,~~921~~410.6293 45.~~384~~536 6 2,230,024.68 3.429 7.250 7.499 ~~154~~68 5016,~~744~~393,~~718~~670.1202 98.~~262~~681 10 2,311,902.46 3.555 7.500 7.749 ~~185~~103 6121,~~529~~888,~~171~~435.3364 11.~~231~~591 11 2,466,679.29 3.793 7.750 7.999 ~~272~~138 8429,~~723~~277,~~925~~808.2362 15.~~464~~504 15 3,808,947.88 5.857 8.000 8.249 ~~130~~84 3417,~~474~~207,~~463~~953.0047 69.~~292~~112 3 336,966.90 0.518 8.250 8.499 ~~198~~76 5115,~~582~~732,~~647~~576.4610 98.~~415~~331 12 2,200,038.63 3.383 8.500 8.749 ~~164~~99 4418,~~547~~426,~~570~~822.7391 89.~~131~~758 17 2,863,387.99 4.403 8.750 8.999 ~~170~~87 4216,~~597~~389,~~682~~586.6027 8.679 7 1,230,139.~~775~~84 1.892 9.000 9.249 9734 206,~~938~~273,~~587~~863.9019 3.~~822~~322 10 907,661.46 1.396 9.250 9.499 7120 123,~~465~~712,~~822~~399.3908 21.~~275~~966 48 4,202,040.51 6.461 9.500 9.749 7820 143,~~162~~621,~~746~~344.2971 21.~~585~~918 64 4,540,047.66 6.981 9.750 9.999 758 121,~~292~~561,~~165~~045.0566 20.~~244~~827 40 3,304,843.73 5.082 10.000 10.249 1216 2,292,382.63 1.214 25 2,~~280~~224,~~939~~193.5174 03.~~234~~420 10.250 10.499 2013 2,~~879~~346,~~535~~761.4256 01.~~526~~243 51 3,757,395.73 5.778 10.500 10.749 1710 21,~~051~~253,~~106~~512.5996 0.~~374~~664 86 6,221,545.06 9.567 10.750 10.999 102 1523,~~601,663~~392.9936 0.~~292~~277 70 4,944,422.15 7.603 11.000 11.249 3 ~~447~~444,~~550~~748.5357 0.~~082~~236 17 1,067,114.60 1.641 11.250 11.499 3 750,149.09 0.397 42 2,599,078.26 3.997 11.500 11.749 0 0.00 0.000 42 2,327,927.82 3.580 11.750 11.999 0 0.00 0.000 45 3,029,401.86 4.658 12.000 12.249 0 0.00 0.000 7 1407,~~172~~777.96 0.627 12.250 12.499 0 0.00 0.000 19 300,~~469~~294.8713 0.~~214~~462 >= 1112.500 370 50.00 0.000 58 932,~~585,164~~969.4673 1.~~019~~435 Total 2920 188,~~008~~842,332.88 ~~547~~100.000 729 65,~~872~~032,~~801~~982.2710 100.000

Filing Compare · MASTR Asset Backed Securities Trust 2006-FRE2