10-D 1 arm0602a_10d-200611.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: October 26, 2006 to November 27, 2006 Commission File Number of issuing entity: 333-130884-07 Adjustable Rate Mortgage Trust 2006-2A (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130884 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) Credit Suisse Securities (USA) LLC. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196853 (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)) 2-A-1-1 _____ _____ __X___ ____________ 2-A-1-2 _____ _____ __X___ ____________ AR _____ _____ __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 November 27, 2006 a distribution was made to holders of Adjustable Rate Mortgage Trust 2006-2A. 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 Adjustable Rate Mortgage Trust 2006-2A, relating to the November 27, 2006 distribution. (99.2) Monthly report distributed to holders of Adjustable Rate Mortgage Trust 2006-2, relating to the November 27, 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. Credit Suisse First Boston Mortgage Securities Corp. (Depositor) /s/ Kevin Steele Kevin Steele, Vice President Date: December 07, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage Trust 2006-2A, relating to the November 27, 2006 distribution. EX-99.2 Monthly report distributed to holders of Adjustable Rate Mortgage Trust 2006-2, relating to the November 27, 2006 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Mortgage Trust Distribution Date: 11/27/2006 Credit Suisse First Boston Mortgage Securities Corp. Mortgage Trust Series 2006-2A 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 Certificate Beginning Interest Class Pass-Through Certificate Distribution Description Rate Balance 2-A-1-1 00703PAA2 SEN 4.~~98491~~98469% ~~272~~266,~~419~~242,~~295~~436.0063 1,~~131~~105,~~654~~947.8701 2-A-1-2 00703PAB0 SEN 4.~~98491~~98469% 1615,~~117~~752,~~596~~193.0012 6665,~~953~~433.9819 AR 00703PAC8 SEN 4.~~98491~~98464% 500.00 0.2100 Totals ~~288~~281,~~536~~994,~~941~~629.0075 1,~~198~~171,~~609~~380.0620

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 2-A-1-1 ~~942~~1,~~773~~322,640.3702 0.00 ~~271~~264,~~476~~919,~~521~~796.6361 2,~~074,~~428,587.2403 0.00 2-A-1-2 5578,~~729~~253.0479 0.00 1615,~~061~~673,~~866~~939.9632 ~~122~~143,~~683~~686.0298 0.00 AR 500.00 0.00 0.00 500.2100 0.00 Totals ~~998~~1,~~552~~400,893.4181 0.00 ~~287~~280,~~538~~593,~~388~~735.5993 2,~~197~~572,~~161~~274.4701 0.00 Please refer to the Prospectus Supplement or Private Placement Memorandum for payment calculations and priorities.

Principal Distributions Junior Certificates Class Original Beginning Accretion Realized Face Certificate Principal Loss(1) Amount Balance Due 2-A-1-1 272,419,295.00 ~~272~~266,~~419~~242,~~295~~436.0063 ~~942~~1,~~773~~322,640.3702 0.00 0.00 2-A-1-2 16,117,596.00 1615,~~117~~752,~~596~~193.0012 5578,~~729~~253.0479 0.00 0.00 AR 50.00 500.00 500.00 0.00 0.00 Totals 288,536,941.00 ~~288~~281,~~536~~994,~~941~~629.0075 ~~998~~1,~~552~~400,893.4181 0.00 0.00

Principal Distributions Junior Certificates (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 2-A-1-1 ~~942~~1,~~773~~322,640.3702 ~~271~~264,~~476~~919,~~521~~796.6361 0.~~99653926~~97247075 ~~942~~1,~~773~~322,640.3702 2-A-1-2 5578,~~729~~253.0479 1615,~~061~~673,~~866~~939.9632 0.~~99654235~~97247377 5578,~~729~~253.0479 AR 500.00 0.00 0.00000000 500.00 Totals ~~998~~1,~~552~~400,893.4181 ~~287~~280,~~538~~593,~~388~~735.5993 0.~~99653926~~97247075 ~~998~~1,~~552~~400,893.4181 (1)Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description.

Principal Distributions Junior Certificate Factors Class Original Beginning Accretion Realized Face Certificate Principal Loss(1) Amount Balance Due 2-A-1-1 272,419,295.00 ~~1000~~977.~~00000000~~32591456 34.~~46074374~~85516277 0.00000000 0.00000000 2-A-1-2 16,117,596.00 ~~1000~~977.~~00000000~~32894657 34.~~45765212~~85517753 0.00000000 0.00000000 AR 50.00 ~~1000~~0.00000000 ~~1000~~0.00000000 0.00000000 ~~(1) Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description~~0.00000000

Principal Distributions Junior Certificate Factors (continued) Class ~~Realized~~ Total Ending Ending Total ~~Loss(1)~~ Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 2-A-1-1 04.~~00000000~~85516277 3972.~~46074374~~47075179 ~~996.53925626~~ 0.~~99653926~~97247075 34.~~46074374~~85516277 2-A-1-2 04.~~00000000~~85517753 3972.~~45765212~~47376842 ~~996.54234788~~ 0.~~99654235~~97247377 34.~~45765212~~85517753 AR 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~(1)Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description.~~00000000~~ NOTE: All classes per $1,000 denomination.

Interest Distributions Junior Certificates Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 2-A-1-1 0510/01/06 - 0510/30/06 30 4.~~98491~~98469% ~~272~~266,~~419~~242,~~295~~436.0063 1,~~131~~105,~~654~~947.8701 0.00 2-A-1-2 0510/01/06 - 0510/30/06 30 4.~~98491~~98469% 1615,~~117~~752,~~596~~193.0012 6665,~~953~~433.9819 0.00 AR 05N/~~01/06~~A ~~- 05~~N/~~30/06~~A 30 4.~~98491~~98464% 500.00 0.2100 0.00 Totals 1,~~198~~171,~~609~~380.0620 0.00

Interest Distributions Junior Certificates (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 2-A-1-1 0.00 0.00 1,~~131~~105,~~654~~947.8701 0.00 ~~271~~264,~~476~~919,~~521~~796.6361 2-A-1-2 0.00 0.00 6665,~~953~~433.9819 0.00 1615,~~061~~673,~~866~~939.9632 AR 0.00 0.00 0.2100 0.00 0.00 Totals 0.00 0.00 1,~~198~~171,~~609~~380.0620 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description.

Interest Distributions Junior Certificate Factors Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 2-A-1-1 272,419,295.00 4.~~98491~~98469% ~~1000~~977.~~00000000~~32591456 4.~~15409221~~05972349 0.00000000 2-A-1-2 16,117,596.00 4.~~98491~~98469% ~~1000~~977.~~00000000~~32894657 4.~~15409221~~05973633 0.00000000 AR 50.00 4.~~98491~~98464% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000

Interest Distributions Junior Certificate Factors (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 2-A-1-1 0.00000000 0.00000000 4.~~15409221~~05972349 0.00000000 ~~996~~972.~~53925626~~47075179 2-A-1-2 0.00000000 0.00000000 4.~~15409221~~05973633 0.00000000 ~~996~~972.~~54234788~~47376842 AR 0.00000000 0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. Please refer to the Prospectus Supplement or Private Placement Memorandum for a Full Description. NOTE: All classes per $1,000 denomination.

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 01 0 0 01 0134,999.0025 0.00 0.00 0134,999.0025 30 Days 1216 0 0 0 1216 46,~~325~~791,~~802~~304.8593 0.00 0.00 0.00 46,~~325~~791,~~802~~304.8593 60 Days 15 0 01 0 16 ~~432~~1,~~000~~972,986.0084 0.00 0236,800.00 0.00 ~~432~~2,~~000~~209,786.0084 90 Days 01 0 011 0 012 0177,940.0022 0.00 03,783,143.0075 0.00 03,961,083.0097 120 Days 0 02 04 0 06 0.00 0644,000.00 01,780,000.00 0.00 02,424,000.00 150 Days 0 01 09 0 010 0.00 0542,799.0092 04,180,183.0036 0.00 04,722,983.0028 180+ Days 01 0 06 0 07 0399,986.0016 0.00 02,299,700.00 0.00 02,699,686.0016 Totals 1323 04 031 0 1358 49,~~757~~342,~~802~~218.8515 01,321,799.0017 012,279,827.0011 0.00 422,~~757~~943,~~802~~844.8543 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.~~000000~~030312% 0.000000% 0.000000% 0.~~000000~~030312% 0.~~000000~~009037% 0.000000% 0.000000% 0.~~000000~~009037% 30 Days 0.~~339079~~484995% 0.000000% 0.000000% 0.000000% 0.~~339079~~484995% 0.~~270644~~454610% 0.000000% 0.000000% 0.000000% 0.~~270644~~454610% 60 Days 0.~~028257~~151561% 0.000000% 0.~~000000~~030312% 0.000000% 0.~~028257~~181873% 0.~~027028~~132072% 0.000000% 0.~~000000~~015851% 0.000000% 0.~~027028~~147923% 90 Days 0.~~000000~~030312% 0.000000% 0.~~000000~~333434% 0.000000% 0.~~000000~~363747% 0.~~000000~~011911% 0.000000% 0.~~000000~~253244% 0.000000% 0.~~000000~~265155% 120 Days 0.000000% 0.~~000000~~060624% 0.~~000000~~121249% 0.000000% 0.~~000000~~181873% 0.000000% 0.~~000000~~043109% 0.~~000000~~119153% 0.000000% 0.~~000000~~162263% 150 Days 0.000000% 0.~~000000~~030312% 0.~~000000~~272810% 0.000000% 0.~~000000~~303122% 0.000000% 0.~~000000~~036335% 0.~~000000~~279822% 0.000000% 0.~~000000~~316157% 180+ Days 0.000000% 0.000000% 0.~~000000~~181873% 0.000000% 0.~~000000~~212186% 0.000000% 0.000000% 0.~~000000~~553514% 0.000000% 0.~~000000~~180717% Totals 0.~~367335~~697181% 0.~~000000~~121249% 0.~~000000~~939679% 0.000000% 01.~~367335~~758109% 0.~~297672~~625368% 0.~~000000~~088481% 0.~~000000~~822012% 0.000000% 01.~~297672~~535861%

CREDIT SUPPORT Original $ Original % Current $ Current % Class AR 288,536,891.00 0.0000% ~~287~~280,~~538~~593,~~388~~735.5993 1718.~~9813~~7854% Class 2-A-11 16,117,596.00 0.0000% 1615,~~061~~673,~~866~~939.9632 1.~~0044~~0494% Class 2-A-11 0.00 0.0000% 0.00 0.0000% Please Refer to the ~~Prospectus~~Private ~~Supplement~~Placement Memorandum for a Full Description of Loss Exposure

ADMINISTRATION FEES Certificate Administration Fee 0.00

Collateral Inputs Class Portion of Ending Pool Ending Class Number of Class Class Non-Supported Scheduled Principal Principal Loans Issuer Deal Class Principal Paid Interest Paid Interest Shortfall Balance Balance Outstanding ARMT 2006-2 2-A-1 ~~998~~1,~~552~~400,893.4181 1,~~198~~171,~~609~~380.0620 0.00 1,~~599~~493,~~096~~676,~~807~~810.6206 ~~287~~280,~~538~~593,~~388~~736.7509 3,~~539~~299 Totals ~~998~~1,~~552~~400,893.4181 1,~~198~~171,~~609~~380.0620 0.00 1,~~599~~493,~~096~~676,~~807~~810.6206 ~~287~~280,~~538~~593,~~388~~736.7509 3,~~539~~299

Delinquency Inputs 30 to 60 Days 60 to 90 Days 90 Plus Days Foreclosure REO Issuer Deal Count Amount Count Amount Count Amount Count Amount Count Amount ARMT 2006-2 1216 46,~~325~~791,~~802~~304.8593 15 ~~432~~1,~~000~~972,986.0084 02 0577,926.0038 031 012,279,827.0011 0 0.00 Grand Total 1216 46,~~325~~791,~~802~~304.8593 15 ~~432~~1,~~000~~972,986.0084 02 0577,926.0038 031 012,279,827.0011 0 0.00

EX-99.2 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Distribution Date: 11/27/2006 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2006-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A-1 007034AA9 5.~~78075~~77308% ~~198~~190,~~939~~582,~~872~~902.5466 ~~958~~915,~~350~~963.7166 1-A-2 007034AB7 5.~~78075~~77308% ~~148~~140,~~937~~559,~~276~~844.7747 ~~717~~675,~~473~~547.7901 1-A-3-1 007034AC5 5.~~78075~~77308% 6257,~~744~~236,~~316~~601.1522 ~~302~~275,~~257~~085.4678 1-A-3-2 007034AD3 5.~~78075~~77308% 35,174,000.00 169,~~443~~050.3035 1-A-4 007034BN0 5.~~78075~~77308% 83,684,000.00 ~~403~~402,~~129~~195.9507 1-A-5 007034BP5 5.~~78075~~77308% 2019,~~629~~762,~~070~~494.0809 9994,~~376~~980.1885 AR 007034BC4 5.~~77895~~77001% 0.00 0.00 AR-L 007034BD2 5.~~77895~~77001% 0.00 0.00 2-A-1 007034AE1 4.~~98491~~98469% ~~288~~281,~~536~~994,~~941~~629.1690 1,~~198~~171,~~609~~380.0620 2-A-2 007034AF8 4.~~98491~~98469% 95,591,000.00 397,~~093~~076.8337 2-A-3 007034AH4 4.~~98491~~98469% 14,~~966~~711,~~114~~217.3253 6261,~~170~~109.6207 3-A-1 007034AJ0 5.~~91787~~87140% ~~155~~141,~~313~~937,~~352~~746.0964 ~~765~~694,~~937~~477.0822 3-A-2 007034AK7 5.~~91787~~87140% 1110,~~242~~274,~~685~~464.9744 5550,~~443~~271.9820 4-A-1 007034AL5 6.~~46382~~41581% ~~125~~112,~~581~~812,~~678~~561.7506 ~~676~~603,~~448~~153.0703 4-A-2 007034AM3 6.~~46382~~41581% 98,~~090~~165,~~181~~894.8211 4843,~~964~~659.4300 5-A-1 007034AN1 6.~~56885~~56456% ~~101~~89,~~305~~342,~~037~~455.2579 ~~554~~488,~~547~~744.8384 5-A-2 007034AP6 6.~~56885~~56456% 76,~~332~~466,~~859~~960.4950 4035,~~140~~377.3729 C-B-1 007034AZ4 6.~~27123~~23546% 13,~~181~~172,~~771~~974.3667 68,~~888~~449.2362 C-B-2 007034BA8 6.~~27123~~23546% 5,~~582~~578,~~209~~484.2604 2928,~~172~~987.7501 C-B-3 007034BB6 6.~~27123~~23546% 3,~~573~~571,~~853~~468.5356 18,~~677~~558.0412 C-B-4 007034BH3 6.~~27123~~23546% 3,~~348~~346,~~925~~690.6882 17,~~501~~390.5613 C-B-5 007034BJ9 6.~~27123~~23546% 2,~~681~~679,~~139~~350.9068 1413,~~011~~922.7049 C-B-6 007034BK6 6.~~27123~~23546% 1,~~790~~789,~~201~~007.9225 9,~~355~~296.6407 B-1 007034AW1 5.~~44662~~44220% 22,~~281~~264,~~723~~829.8896 ~~101~~100,~~133~~916.4252 B-2 007034AX9 5.~~44662~~44220% 5,~~939~~934,~~126~~623.7674 26,~~956~~899.8100 B-3 007034AY7 5.~~44662~~44220% 3,~~469~~466,~~489~~859.8832 15,~~747~~713.5072 B-4 007034BE0 5.~~44662~~44220% 1,~~979~~978,~~708~~207.9291 8,~~985~~966.6033 B-5 007034BF7 5.~~44662~~44220% 1,~~489~~488,~~780~~651.9641 6,~~761~~747.8939 B-6 007034BG5 5.~~44662~~44220% 1,~~979~~977,~~320~~820.8917 8,~~983~~964.8457 6-A-1 007034AQ4 5.~~25125~~49000% ~~161~~133,~~313~~385,~~172~~501.8348 ~~752~~671,~~974~~262.0454 6-A-2 007034AR2 5.~~34125~~58000% 1714,~~923~~820,~~685~~611.8728 8575,~~097~~807.6843 6-M-1 007034AS0 5.~~41125~~65000% 5,345,000.00 2527,~~709~~682.4565 6-M-2 007034AT8 5.~~51125~~75000% 4,355,000.00 2122,~~334~~954.6648 6-M-3 007034AU5 6.~~18125~~42000% 3,165,000.00 1718,~~389~~377.9262 6-M-4 007034AV3 7.~~08125~~32000% 991,000.00 5,~~581~~754.3326 6-X 007034BL4 0.00000% 12,~~530~~493,~~444~~790.0293 0.00 P 007034BM2 0.00000% 0.00 026,017.0033 Totals 1,~~620~~520,~~988~~101,~~942~~644.0563 7,~~683~~250,~~649~~738.7222

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 2,~~601~~219,~~811~~782.8039 0.00 ~~196~~188,~~338~~363,~~060~~120.7427 3,~~560~~135,~~162~~746.5105 0.00 1-A-2 2,~~608~~225,~~182~~217.4563 0.00 ~~146~~138,~~329~~334,~~094~~626.3284 32,~~325~~900,~~656~~764.2464 0.00 1-A-3-1 1,~~714~~462,~~740~~961.8691 0.00 6155,~~029~~773,~~575~~639.30 21,~~016~~738,~~998~~047.3269 0.00 1-A-3-2 0.00 0.00 35,174,000.00 169,~~443~~050.3035 0.00 1-A-4 0.00 0.00 83,684,000.00 ~~403~~402,~~129~~195.9507 0.00 1-A-5 ~~269~~230,~~794~~180.8733 0.00 2019,~~359~~532,~~275~~313.2176 ~~369~~325,~~171~~161.0518 0.00 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~998~~1,~~552~~400,893.4181 0.00 ~~287~~280,~~538~~593,~~388~~736.7509 2,~~197~~572,~~161~~274.4701 0.00 2-A-2 0.00 0.00 95,591,000.00 397,~~093~~076.8337 0.00 2-A-3 3854,~~904~~580.8861 0.00 14,~~927~~656,~~209~~636.4492 ~~101~~115,~~075~~689.5068 0.00 3-A-1 12,~~444~~306,~~452~~519.4585 0.00 ~~153~~139,~~868~~631,~~899~~226.6479 23,~~210~~000,~~389~~997.5307 0.00 3-A-2 ~~104~~166,~~559~~962.7533 0.00 1110,~~138~~107,~~126~~502.2211 ~~160~~217,~~003~~233.7353 0.00 4-A-1 3,~~084~~431,~~349~~366.0312 0.00 ~~122~~109,~~497~~381,~~329~~194.7294 34,~~760~~034,~~797~~519.1015 0.00 4-A-2 ~~223~~248,~~259~~378.4312 0.00 87,~~866~~917,~~922~~515.3999 ~~272~~292,~~223~~037.8612 0.00 5-A-1 2,~~660~~903,~~416~~630.9440 0.00 9886,~~644~~438,~~620~~825.3139 3,~~214~~392,~~964~~375.7724 0.00 5-A-2 ~~192~~210,~~571~~176.5126 0.00 76,~~140~~256,~~287~~784.9824 ~~232~~245,~~711~~553.8855 0.00 C-B-1 1,~~722~~822.2735 0.00 13,~~180~~171,~~049~~152.0933 70,~~610~~271.5097 0.00 C-B-2 ~~729~~771.3573 0.00 5,~~581~~577,~~479~~712.9132 29,~~902~~758.1074 0.00 C-B-3 ~~466~~494.9408 0.00 3,~~573~~570,~~386~~974.5849 19,~~143~~052.9820 0.00 C-B-4 ~~437~~462.5698 0.00 3,~~348~~346,~~488~~227.1384 17,~~939~~853.1211 0.00 C-B-5 ~~350~~370.3166 0.00 2,~~680~~678,~~789~~980.6002 14,~~362~~293.0115 0.00 C-B-6 ~~233~~247.9049 0.00 1,~~789~~788,~~968~~759.0276 9,~~589~~543.5456 0.00 B-1 3,~~298~~471.1388 0.00 22,~~278~~261,~~425~~358.7508 104,~~431~~388.5540 0.00 B-2 ~~879~~925.1142 0.00 5,~~938~~933,~~247~~698.6532 27,~~835~~824.9242 0.00 B-3 ~~513~~540.5561 0.00 3,~~468~~466,~~976~~318.3271 16,~~261~~254.0533 0.00 B-4 ~~293~~308.0447 0.00 1,~~979~~977,~~415~~899.8844 9,~~278~~274.6480 0.00 B-5 ~~220~~232.5213 0.00 1,~~489~~488,~~560~~419.4427 6,~~982~~979.4152 0.00 B-6 ~~292~~308.9841 0.00 1,~~979~~977,~~027~~511.9176 9,~~276~~272.8298 0.00 6-A-1 58,~~516~~719,~~221~~097.6722 0.00 ~~155~~124,~~796~~666,~~951~~404.1526 69,~~269~~390,~~195~~359.7176 0.00 6-A-2 ~~612~~968,~~913~~788.5258 0.00 1713,~~310~~851,~~772~~822.3570 ~~698~~1,~~011~~044,596.2001 0.00 6-M-1 0.00 0.00 5,345,000.00 2527,~~709~~682.4565 0.00 6-M-2 0.00 0.00 4,355,000.00 2122,~~334~~954.6648 0.00 6-M-3 0.00 0.00 3,165,000.00 1718,~~389~~377.9262 0.00 6-M-4 0.00 0.00 991,000.00 5,~~581~~754.3326 0.00 6-X 0.00 0.00 12,~~718~~627,~~478~~448.8112 0.00 0.00 P 0.00 0.00 0.00 026,017.0033 0.00 Totals 2226,~~080~~558,~~169~~491.2377 0.00 1,~~599~~493,~~096~~676,~~807~~810.6106 2933,~~763~~809,~~818~~229.9599 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-A-1 200,000,000.00 ~~198~~190,~~939~~582,~~872~~902.5466 1819,~~877~~107.5539 2,~~582~~200,~~934~~675.2500 0.00 0.00 1-A-2 150,000,000.00 ~~148~~140,~~937~~559,~~276~~844.7747 1819,~~923~~154.7718 2,~~589~~206,~~258~~063.6845 0.00 0.00 1-A-3-1 63,443,000.00 6257,~~744~~236,~~316~~601.1522 12,~~441~~592.3785 1,~~702~~450,~~299~~369.4906 0.00 0.00 1-A-3-2 35,174,000.00 35,174,000.00 0.00 0.00 0.00 0.00 1-A-4 83,684,000.00 83,684,000.00 0.00 0.00 0.00 0.00 1-A-5 20,739,000.00 2019,~~629~~762,~~070~~494.0809 1,~~957~~981.5134 ~~267~~228,~~837~~198.3799 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 289,689,000.00 ~~288~~281,~~536~~994,~~941~~629.1690 8587,~~059~~948.6653 ~~913~~1,~~492~~312,945.7528 0.00 0.00 2-A-2 95,591,000.00 95,591,000.00 0.00 0.00 0.00 0.00 2-A-3 15,011,000.00 14,~~966~~711,~~114~~217.3253 3,~~314~~426.0359 3551,~~590~~154.8402 0.00 0.00 3-A-1 156,934,000.00 ~~155~~141,~~313~~937,~~352~~746.0964 2221,~~914~~966.5584 12,~~421~~284,~~537~~553.9101 0.00 0.00 3-A-2 11,360,000.00 1110,~~242~~274,~~685~~464.9744 1,~~658~~590.7212 ~~102~~165,~~901~~372.0321 0.00 0.00 4-A-1 128,356,000.00 ~~125~~112,~~581~~812,~~678~~561.7506 7,~~891~~571.5204 3,~~076~~423,~~457~~795.5108 0.00 0.00 4-A-2 9,291,000.00 98,~~090~~165,~~181~~894.8211 ~~571~~548.2203 ~~222~~247,~~688~~830.2010 0.00 0.00 5-A-1 103,324,000.00 ~~101~~89,~~305~~342,~~037~~455.2579 1918,~~177~~045.6546 2,~~641~~885,~~239~~584.3093 0.00 0.00 5-A-2 7,479,000.00 76,~~332~~466,~~859~~960.4950 1,~~388~~306.1520 ~~191~~208,~~183~~870.3506 0.00 0.00 C-B-1 13,186,000.00 13,~~181~~172,~~771~~974.3667 1,~~722~~822.2735 0.00 0.00 0.00 C-B-2 5,584,000.00 5,~~582~~578,~~209~~484.2604 ~~729~~771.3573 0.00 0.00 0.00 C-B-3 3,575,000.00 3,~~573~~571,~~853~~468.5356 ~~466~~494.9408 0.00 0.00 0.00 C-B-4 3,350,000.00 3,~~348~~346,~~925~~690.6882 ~~437~~462.5698 0.00 0.00 0.00 C-B-5 2,682,000.00 2,~~681~~679,~~139~~350.9068 ~~350~~370.3166 0.00 0.00 0.00 C-B-6 1,790,776.21 1,~~790~~789,~~201~~007.9225 ~~233~~247.9049 0.00 0.00 0.00 B-1 22,285,000.00 22,~~281~~264,~~723~~829.8896 3,~~298~~471.1388 0.00 0.00 0.00 B-2 5,940,000.00 5,~~939~~934,~~126~~623.7674 ~~879~~925.1142 0.00 0.00 0.00 B-3 3,470,000.00 3,~~469~~466,~~489~~859.8832 ~~513~~540.5561 0.00 0.00 0.00 B-4 1,980,000.00 1,~~979~~978,~~708~~207.9291 ~~293~~308.0447 0.00 0.00 0.00 B-5 1,490,000.00 1,~~489~~488,~~780~~651.9641 ~~220~~232.5213 0.00 0.00 0.00 B-6 1,979,611.91 1,~~979~~977,~~320~~820.8917 ~~292~~308.9841 0.00 0.00 0.00 6-A-1 164,565,000.00 ~~161~~133,~~313~~385,~~172~~501.8348 0.00 58,~~516~~719,~~221~~097.6722 0.00 0.00 6-A-2 18,285,000.00 1714,~~923~~820,~~685~~611.8728 0.00 ~~612~~968,~~913~~788.5258 0.00 0.00 6-M-1 5,345,000.00 5,345,000.00 0.00 0.00 0.00 0.00 6-M-2 4,355,000.00 4,355,000.00 0.00 0.00 0.00 0.00 6-M-3 3,165,000.00 3,165,000.00 0.00 0.00 0.00 0.00 6-M-4 991,000.00 991,000.00 0.00 0.00 0.00 0.00 6-X 0.00 12,~~530~~493,~~444~~790.0293 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,634,093,488.12 1,~~620~~520,~~988~~101,~~942~~644.0563 ~~203~~205,~~613~~194.3678 2126,~~876~~353,~~555~~296.8799 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 2,~~601~~219,~~811~~782.8039 ~~196~~188,~~338~~363,~~060~~120.7427 0.~~98169030~~94181560 2,~~601~~219,~~811~~782.8039 1-A-2 2,~~608~~225,~~182~~217.4563 ~~146~~138,~~329~~334,~~094~~626.3284 0.~~97552730~~92223085 2,~~608~~225,~~182~~217.4563 1-A-3-1 1,~~714~~462,~~740~~961.8691 6155,~~029~~773,~~575~~639.30 0.~~96195916~~87911415 1,~~714~~462,~~740~~961.8691 1-A-3-2 0.00 35,174,000.00 1.00000000 0.00 1-A-4 0.00 83,684,000.00 1.00000000 0.00 1-A-5 ~~269~~230,~~794~~180.8733 2019,~~359~~532,~~275~~313.2176 0.~~98169030~~94181560 ~~269~~230,~~794~~180.8733 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 2-A-1 ~~998~~1,~~552~~400,893.4181 ~~287~~280,~~538~~593,~~388~~736.7509 0.~~99257614~~96860335 ~~998~~1,~~552~~400,893.4181 2-A-2 0.00 95,591,000.00 1.00000000 0.00 2-A-3 3854,~~904~~580.8861 14,~~927~~656,~~209~~636.4492 0.~~99441806~~97639311 3854,~~904~~580.8861 3-A-1 12,~~444~~306,~~452~~519.4585 ~~153~~139,~~868~~631,~~899~~226.6479 0.~~98046886~~88974490 12,~~444~~306,~~452~~519.4585 3-A-2 ~~104~~166,~~559~~962.7533 1110,~~138~~107,~~126~~502.2211 0.~~98046886~~88974490 ~~104~~166,~~559~~962.7533 4-A-1 3,~~084~~431,~~349~~366.0312 ~~122~~109,~~497~~381,~~329~~194.7294 0.~~95435609~~85217049 3,~~084~~431,~~349~~366.0312 4-A-2 ~~223~~248,~~259~~378.4312 87,~~866~~917,~~922~~515.3999 0.~~95435609~~85217049 ~~223~~248,~~259~~378.4312 5-A-1 2,~~660~~903,~~416~~630.9440 9886,~~644~~438,~~620~~825.3139 0.~~95471159~~83658032 2,~~660~~903,~~416~~630.9440 5-A-2 ~~192~~210,~~571~~176.5126 76,~~140~~256,~~287~~784.9824 0.~~95471159~~83658032 ~~192~~210,~~571~~176.5126 C-B-1 1,~~722~~822.2735 13,~~180~~171,~~049~~152.0933 0.~~99954869~~99887398 1,~~722~~822.2735 C-B-2 ~~729~~771.3573 5,~~581~~577,~~479~~712.9132 0.~~99954869~~99887398 ~~729~~771.3573 C-B-3 ~~466~~494.9408 3,~~573~~570,~~386~~974.5849 0.~~99954869~~99887398 ~~466~~494.9408 C-B-4 ~~437~~462.5698 3,~~348~~346,~~488~~227.1384 0.~~99954870~~99887398 ~~437~~462.5698 C-B-5 ~~350~~370.3166 2,~~680~~678,~~789~~980.6002 0.~~99954870~~99887398 ~~350~~370.3166 C-B-6 ~~233~~247.9049 1,~~789~~788,~~968~~759.0276 0.~~99954869~~99887398 ~~233~~247.9049 B-1 3,~~298~~471.1388 22,~~278~~261,~~425~~358.7508 0.~~99970499~~99893911 3,~~298~~471.1388 B-2 ~~879~~925.1142 5,~~938~~933,~~247~~698.6532 0.~~99970499~~99893911 ~~879~~925.1142 B-3 ~~513~~540.5561 3,~~468~~466,~~976~~318.3271 0.~~99970499~~99893911 ~~513~~540.5561 B-4 ~~293~~308.0447 1,~~979~~977,~~415~~899.8844 0.~~99970499~~99893911 ~~293~~308.0447 B-5 ~~220~~232.5213 1,~~489~~488,~~560~~419.4427 0.~~99970499~~99893911 ~~220~~232.5213 B-6 ~~292~~308.9841 1,~~979~~977,~~027~~511.9176 0.~~99970499~~99893911 ~~292~~308.9841 6-A-1 58,~~516~~719,~~221~~097.6722 ~~155~~124,~~796~~666,~~951~~404.1526 0.~~94671984~~75755115 58,~~516~~719,~~221~~097.6722 6-A-2 ~~612~~968,~~913~~788.5258 1713,~~310~~851,~~772~~822.3570 0.~~94671984~~75755115 ~~612~~968,~~913~~788.5258 6-M-1 0.00 5,345,000.00 1.00000000 0.00 6-M-2 0.00 4,355,000.00 1.00000000 0.00 6-M-3 0.00 3,165,000.00 1.00000000 0.00 6-M-4 0.00 991,000.00 1.00000000 0.00 6-X 0.00 12,~~718~~627,~~478~~448.8112 0.00000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 2226,~~080~~558,~~169~~491.2377 1,~~599~~493,~~096~~676,~~807~~810.6106 0.~~97858343~~91407060 2226,~~080~~558,~~169~~491.2377

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 200,000,000.00 ~~994~~952.~~69936270~~91451330 0.~~09438775~~09553695 1211.~~91467125~~00337500 0.00000000 1-A-2 150,000,000.00 ~~992~~937.~~91517847~~06562980 0.~~12615847~~12769453 1714.~~26172453~~70708967 0.00000000 1-A-3-1 63,443,000.00 ~~988~~902.~~98721924~~17362388 0.~~19610312~~19849077 2622.~~83195136~~86097852 0.00000000 1-A-3-2 35,174,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 83,684,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 20,739,000.00 ~~994~~952.~~69936255~~91451324 0.~~09438787~~09553691 1211.~~91467139~~00337480 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 289,689,000.00 ~~996~~973.~~02311845~~43920515 0.~~29362406~~30359637 34.~~15335670~~53225797 0.00000000 2-A-2 95,591,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 15,011,000.00 ~~997~~980.~~00981414~~02914729 0.~~22077343~~22827193 23.~~37098395~~40776897 0.00000000 3-A-1 156,934,000.00 ~~989~~904.~~67306059~~44229192 0.~~14601393~~13997502 914.~~05818949~~55741273 0.00000000 3-A-2 11,360,000.00 ~~989~~904.~~67306074~~44229225 0.~~14601408~~13997535 914.~~05818926~~55741285 0.00000000 4-A-1 128,356,000.00 ~~978~~878.~~38572992~~90368241 0.~~06148150~~05898470 2326.~~96816284~~67421141 0.00000000 4-A-2 9,291,000.00 ~~978~~878.~~38573028~~90368206 0.~~06148100~~05898504 2326.~~96816274~~67421160 0.00000000 5-A-1 103,324,000.00 ~~980~~864.~~45988589~~68251123 0.~~18560693~~17464926 2527.~~56268921~~92753794 0.00000000 5-A-2 7,479,000.00 ~~980~~864.~~45988635~~68251103 0.~~18560636~~17464902 2527.~~56268886~~92753844 0.00000000 C-B-1 13,186,000.00 999.~~67930836~~01218489 0.~~13061353~~13820340 0.00000000 0.00000000 C-B-2 5,584,000.00 999.~~67930874~~01218481 0.~~13061426~~13820380 0.00000000 0.00000000 C-B-3 3,575,000.00 999.~~67930909~~01218462 0.~~13061259~~13820420 0.00000000 0.00000000 C-B-4 3,350,000.00 999.~~67930746~~01218507 0.~~13061493~~13820299 0.00000000 0.00000000 C-B-5 2,682,000.00 999.~~67930649~~01218494 0.~~13061521~~13820283 0.00000000 0.00000000 C-B-6 1,790,776.21 999.~~67930666~~01218254 0.~~13061375~~13820264 0.00000000 0.00000000 B-1 22,285,000.00 999.~~85298990~~09490509 0.~~14799776~~15579448 0.00000000 0.00000000 B-2 5,940,000.00 999.~~85298990~~09490572 0.~~14799832~~15579461 0.00000000 0.00000000 B-3 3,470,000.00 999.~~85299135~~09490490 0.~~14799712~~15579539 0.00000000 0.00000000 B-4 1,980,000.00 999.~~85298990~~09490404 0.~~14800000~~15579293 0.00000000 0.00000000 B-5 1,490,000.00 999.~~85299329~~09490604 0.~~14800000~~15579195 0.00000000 0.00000000 B-6 1,979,611.91 999.~~85299139~~09490340 0.~~14799871~~15579316 0.00000000 0.00000000 6-A-1 164,565,000.00 ~~980~~810.~~23986164~~53384061 0.00000000 3352.~~52001744~~98269511 0.00000000 6-A-2 18,285,000.00 ~~980~~810.~~23986164~~53384085 0.00000000 3352.~~52001750~~98269511 0.00000000 6-M-1 5,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-2 4,355,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-3 3,165,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-M-4 991,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 1311.~~00905900~~09891195 ~~981~~941.~~69030370~~81560135 0.~~98169030~~94181560 1311.~~00905900~~09891195 1-A-2 0.00000000 1714.~~38788300~~83478420 ~~975~~922.~~52729547~~23084560 0.~~97552730~~92223085 1714.~~38788300~~83478420 1-A-3-1 0.00000000 2723.~~02805447~~05946929 ~~961~~879.~~95916492~~11415444 0.~~96195916~~87911415 2723.~~02805447~~05946929 1-A-3-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-5 0.00000000 1311.~~00905878~~09891171 ~~981~~941.~~69030378~~81560152 0.~~98169030~~94181560 1311.~~00905878~~09891171 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 34.~~44698076~~83585435 ~~992~~968.~~57613769~~60335080 0.~~99257614~~96860335 34.~~44698076~~83585435 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 23.~~59175804~~63604090 ~~994~~976.~~41805609~~39310639 0.~~99441806~~97639311 23.~~59175804~~63604090 3-A-1 0.00000000 914.~~20420336~~69738776 ~~980~~889.~~46885723~~74490416 0.~~98046886~~88974490 914.~~20420336~~69738776 3-A-2 0.00000000 914.~~20420335~~69738820 ~~980~~889.~~46885739~~74490405 0.~~98046886~~88974490 914.~~20420335~~69738820 4-A-1 0.00000000 2426.~~02964435~~73319611 ~~954~~852.~~35608557~~17048630 0.~~95435609~~85217049 2426.~~02964435~~73319611 4-A-2 0.00000000 2426.~~02964482~~73319557 ~~954~~852.~~35608546~~17048649 0.~~95435609~~85217049 2426.~~02964482~~73319557 5-A-1 0.00000000 2528.~~74829604~~10218729 ~~954~~836.~~71158985~~58032393 0.~~95471159~~83658032 2528.~~74829604~~10218729 5-A-2 0.00000000 2528.~~74829656~~10218746 ~~954~~836.~~71158978~~58032357 0.~~95471159~~83658032 2528.~~74829656~~10218746 C-B-1 0.00000000 0.~~13061353~~13820340 ~~999~~998.~~54869483~~87398225 0.~~99954869~~99887398 0.~~13061353~~13820340 C-B-2 0.00000000 0.~~13061426~~13820380 ~~999~~998.~~54869448~~87398281 0.~~99954869~~99887398 0.~~13061426~~13820380 C-B-3 0.00000000 0.~~13061259~~13820420 ~~999~~998.~~54869371~~87398322 0.~~99954869~~99887398 0.~~13061259~~13820420 C-B-4 0.00000000 0.~~13061493~~13820299 ~~999~~998.~~54869552~~87398209 0.~~99954870~~99887398 0.~~13061493~~13820299 C-B-5 0.00000000 0.~~13061521~~13820283 ~~999~~998.~~54869500~~87398210 0.~~99954870~~99887398 0.~~13061521~~13820283 C-B-6 0.00000000 0.~~13061375~~13820264 ~~999~~998.~~54869291~~87397990 0.~~99954869~~99887398 0.~~13061375~~13820264 B-1 0.00000000 0.~~14799776~~15579448 ~~999~~998.~~70499215~~93911061 0.~~99970499~~99893911 0.~~14799776~~15579448 B-2 0.00000000 0.~~14799832~~15579461 ~~999~~998.~~70499158~~93911111 0.~~99970499~~99893911 0.~~14799832~~15579461 B-3 0.00000000 0.~~14799712~~15579539 ~~999~~998.~~70499135~~93910951 0.~~99970499~~99893911 0.~~14799712~~15579539 B-4 0.00000000 0.~~14800000~~15579293 ~~999~~998.~~70498990~~93911111 0.~~99970499~~99893911 0.~~14800000~~15579293 B-5 0.00000000 0.~~14800000~~15579195 ~~999~~998.~~70499329~~93910738 0.~~99970499~~99893911 0.~~14800000~~15579195 B-6 0.00000000 0.~~14799871~~15579316 ~~999~~998.~~70499268~~93911024 0.~~99970499~~99893911 0.~~14799871~~15579316 6-A-1 0.00000000 3352.~~52001744~~98269511 ~~946~~757.~~71984413~~55114550 0.~~94671984~~75755115 3352.~~52001744~~98269511 6-A-2 0.00000000 3352.~~52001750~~98269511 ~~946~~757.~~71984413~~55114575 0.~~94671984~~75755115 3352.~~52001750~~98269511 6-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 6-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 6-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 6-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 6-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 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 1-A-1 0510/01/06 - 0510/30/06 30 5.~~78075~~77308% ~~198~~190,~~939~~582,~~872~~902.5466 ~~958~~916,~~350~~874.7170 0.00 1-A-2 0510/01/06 - 0510/30/06 30 5.~~78075~~77308% ~~148~~140,~~937~~559,~~276~~844.7747 ~~717~~676,~~473~~218.7993 0.00 1-A-3-1 0510/01/06 - 0510/30/06 30 5.~~78075~~77308% 6257,~~744~~236,~~316~~601.1522 ~~302~~275,~~257~~359.4639 0.00 1-A-3-2 0510/01/06 - 0510/30/06 30 5.~~78075~~77308% 35,174,000.00 169,~~443~~218.3049 0.00 1-A-4 0510/01/06 - 0510/30/06 30 5.~~78075~~77308% 83,684,000.00 ~~403~~402,~~129~~595.9510 0.00 1-A-5 0510/01/06 - 0510/30/06 30 5.~~78075~~77308% 2019,~~629~~762,~~070~~494.0809 9995,~~376~~075.1832 0.00 AR N/A N/A 5.~~77895~~77001% 0.00 0.00 0.00 AR-L N/A N/A 5.~~77895~~77001% 0.00 0.00 0.00 2-A-1 0510/01/06 - 0510/30/06 30 4.~~98491~~98469% ~~288~~281,~~536~~994,~~941~~629.1690 1,~~198~~171,~~609~~380.0620 0.00 2-A-2 0510/01/06 - 0510/30/06 30 4.~~98491~~98469% 95,591,000.00 397,~~093~~076.8337 0.00 2-A-3 0510/01/06 - 0510/30/06 30 4.~~98491~~98469% 14,~~966~~711,~~114~~217.3253 6261,~~170~~109.6207 0.00 3-A-1 0510/01/06 - 0510/30/06 30 5.~~91787~~87140% ~~155~~141,~~313~~937,~~352~~746.0964 ~~765~~694,~~937~~477.0822 0.00 3-A-2 0510/01/06 - 0510/30/06 30 5.~~91787~~87140% 1110,~~242~~274,~~685~~464.9744 5550,~~443~~271.9820 0.00 4-A-1 0510/01/06 - 0510/30/06 30 6.~~46382~~41581% ~~125~~112,~~581~~812,~~678~~561.7506 ~~676~~603,~~448~~153.0703 0.00 4-A-2 0510/01/06 - 0510/30/06 30 6.~~46382~~41581% 98,~~090~~165,~~181~~894.8211 4843,~~964~~659.4300 0.00 5-A-1 0510/01/06 - 0510/30/06 30 6.~~56885~~56456% ~~101~~89,~~305~~342,~~037~~455.2579 ~~554~~488,~~547~~744.8384 0.00 5-A-2 0510/01/06 - 0510/30/06 30 6.~~56885~~56456% 76,~~332~~466,~~859~~960.4950 4035,~~140~~377.3729 0.00 C-B-1 0510/01/06 - 0510/30/06 30 6.~~27123~~23546% 13,~~181~~172,~~771~~974.3667 68,~~888~~449.2362 0.00 C-B-2 0510/01/06 - 0510/30/06 30 6.~~27123~~23546% 5,~~582~~578,~~209~~484.2604 2928,~~172~~987.7501 0.00 C-B-3 0510/01/06 - 0510/30/06 30 6.~~27123~~23546% 3,~~573~~571,~~853~~468.5356 18,~~677~~558.0412 0.00 C-B-4 0510/01/06 - 0510/30/06 30 6.~~27123~~23546% 3,~~348~~346,~~925~~690.6882 17,~~501~~390.5613 0.00 C-B-5 0510/01/06 - 0510/30/06 30 6.~~27123~~23546% 2,~~681~~679,~~139~~350.9068 1413,~~011~~922.7049 0.00 C-B-6 0510/01/06 - 0510/30/06 30 6.~~27123~~23546% 1,~~790~~789,~~201~~007.9225 9,~~355~~296.6407 0.00 B-1 0510/01/06 - 0510/30/06 30 5.~~44662~~44220% 22,~~281~~264,~~723~~829.8896 ~~101~~100,~~133~~974.4275 0.00 B-2 0510/01/06 - 0510/30/06 30 5.~~44662~~44220% 5,~~939~~934,~~126~~623.7674 26,~~956~~914.8152 0.00 B-3 0510/01/06 - 0510/30/06 30 5.~~44662~~44220% 3,~~469~~466,~~489~~859.8832 15,~~747~~722.5079 0.00 B-4 0510/01/06 - 0510/30/06 30 5.~~44662~~44220% 1,~~979~~978,~~708~~207.9291 8,~~985~~971.6051 0.00 B-5 0510/01/06 - 0510/30/06 30 5.~~44662~~44220% 1,~~489~~488,~~780~~651.9641 6,~~761~~751.8928 0.00 B-6 0510/01/06 - 0510/30/06 30 5.~~44662~~44220% 1,~~979~~977,~~320~~820.8917 8,~~983~~969.8475 0.00 6-A-1 0510/25/06 - 0611/2526/06 3233 5.~~25125~~49000% ~~161~~133,~~313~~385,~~172~~501.8348 ~~752~~671,~~974~~262.0454 0.00 6-A-2 0510/25/06 - 0611/2526/06 3233 5.~~34125~~58000% 1714,~~923~~820,~~685~~611.8728 8575,~~097~~807.6843 0.00 6-M-1 0510/25/06 - 0611/2526/06 3233 5.~~41125~~65000% 5,345,000.00 2527,~~709~~682.4565 0.00 6-M-2 0510/25/06 - 0611/2526/06 3233 5.~~51125~~75000% 4,355,000.00 2122,~~334~~954.6648 0.00 6-M-3 0510/25/06 - 0611/2526/06 3233 6.~~18125~~42000% 3,165,000.00 1718,~~389~~626.9203 0.00 6-M-4 0510/25/06 - 0611/2526/06 3233 7.~~08125~~32000% 991,000.00 6,~~237~~649.7961 0.00 6-X N/A N/A 0.00000% ~~194~~164,~~623~~555,~~302~~903.7268 0.00 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 7,~~684~~228,~~306~~480.1893 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00 0911.0004 ~~958~~915,~~350~~963.7166 0.00 ~~196~~188,~~338~~363,~~060~~120.7427 1-A-2 0.00 0671.0092 ~~717~~675,~~473~~547.7901 0.00 ~~146~~138,~~329~~334,~~094~~626.3284 1-A-3-1 0.00 0273.0061 ~~302~~275,~~257~~085.4678 0.00 6155,~~029~~773,~~575~~639.30 1-A-3-2 0.00 0168.0014 169,~~443~~050.3035 0.00 35,174,000.00 1-A-4 0.00 0400.0003 ~~403~~402,~~129~~195.9507 0.00 83,684,000.00 1-A-5 0.00 094.0047 9994,~~376~~980.1885 0.00 2019,~~359~~532,~~275~~313.2176 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 1,~~198~~171,~~609~~380.0620 0.00 ~~287~~280,~~538~~593,~~388~~736.7509 2-A-2 0.00 0.00 397,~~093~~076.8337 0.00 95,591,000.00 2-A-3 0.00 0.00 6261,~~170~~109.6207 0.00 14,~~927~~656,~~209~~636.4492 3-A-1 0.00 0.00 ~~765~~694,~~937~~477.0822 0.00 ~~153~~139,~~868~~631,~~899~~226.6479 3-A-2 0.00 0.00 5550,~~443~~271.9820 0.00 1110,~~138~~107,~~126~~502.2211 4-A-1 0.00 0.00 ~~676~~603,~~448~~153.0703 0.00 ~~122~~109,~~497~~381,~~329~~194.7294 4-A-2 0.00 0.00 4843,~~964~~659.4300 0.00 87,~~866~~917,~~922~~515.3999 5-A-1 0.00 0.00 ~~554~~488,~~547~~744.8384 0.00 9886,~~644~~438,~~620~~825.3139 5-A-2 0.00 0.00 4035,~~140~~377.3729 0.00 76,~~140~~256,~~287~~784.9824 C-B-1 0.00 0.00 68,~~888~~449.2362 0.00 13,~~180~~171,~~049~~152.0933 C-B-2 0.00 0.00 2928,~~172~~987.7501 0.00 5,~~581~~577,~~479~~712.9132 C-B-3 0.00 0.00 18,~~677~~558.0412 0.00 3,~~573~~570,~~386~~974.5849 C-B-4 0.00 0.00 17,~~501~~390.5613 0.00 3,~~348~~346,~~488~~227.1384 C-B-5 0.00 0.00 1413,~~011~~922.7049 0.00 2,~~680~~678,~~789~~980.6002 C-B-6 0.00 0.00 9,~~355~~296.6407 0.00 1,~~789~~788,~~968~~759.0276 B-1 0.00 058.0022 ~~101~~100,~~133~~916.4252 0.00 22,~~278~~261,~~425~~358.7508 B-2 0.00 015.0052 26,~~956~~899.8100 0.00 5,~~938~~933,~~247~~698.6532 B-3 0.00 09.0007 15,~~747~~713.5072 0.00 3,~~468~~466,~~976~~318.3271 B-4 0.00 05.0017 8,~~985~~966.6033 0.00 1,~~979~~977,~~415~~899.8844 B-5 0.00 03.0089 6,~~761~~747.8939 0.00 1,~~489~~488,~~560~~419.4427 B-6 0.00 05.0017 8,~~983~~964.8457 0.00 1,~~979~~977,~~027~~511.9176 6-A-1 0.00 0.00 ~~752~~671,~~974~~262.0454 0.00 ~~155~~124,~~796~~666,~~951~~404.1526 6-A-2 0.00 0.00 8575,~~097~~807.6843 0.00 1713,~~310~~851,~~772~~822.3570 6-M-1 0.00 0.00 2527,~~709~~682.4565 0.00 5,345,000.00 6-M-2 0.00 0.00 2122,~~334~~954.6648 0.00 4,355,000.00 6-M-3 0248.0041 0.00 1718,~~389~~377.9262 0248.0041 3,165,000.00 6-M-4 ~~656~~895.4735 0.00 5,~~581~~754.3326 ~~656~~3,519.4770 991,000.00 6-X 0.00 0.00 0.00 0.00 ~~188~~155,~~682~~001,~~202~~675.3107 P 0.00 0.00 026,017.0033 0.00 0.00 Totals ~~656~~1,143.4776 02,616.0025 7,~~683~~250,~~649~~738.7222 ~~656~~3,768.4711 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 200,000,000.00 5.~~78075~~77308% ~~994~~952.~~69936270~~91451330 4.~~79175355~~58437350 0.00000000 1-A-2 150,000,000.00 5.~~78075~~77308% ~~992~~937.~~91517847~~06562980 4.~~78315860~~50812620 0.00000000 1-A-3-1 63,443,000.00 5.~~78075~~77308% ~~988~~902.~~98721924~~17362388 4.~~76423656~~34026433 0.00000000 1-A-3-2 35,174,000.00 5.~~78075~~77308% 1000.00000000 4.~~81728834~~81089697 0.00000000 1-A-4 83,684,000.00 5.~~78075~~77308% 1000.00000000 4.~~81728825~~81089695 0.00000000 1-A-5 20,739,000.00 5.~~78075~~77308% ~~994~~952.~~69936255~~91451324 4.~~79175370~~58437340 0.00000000 AR 50.00 5.~~77895~~77001% 0.00000000 0.00000000 0.00000000 AR-L 50.00 5.~~77895~~77001% 0.00000000 0.00000000 0.00000000 2-A-1 289,689,000.00 4.~~98491~~98469% ~~996~~973.~~02311845~~43920515 4.~~13757188~~04357846 0.00000000 2-A-2 95,591,000.00 4.~~98491~~98469% 1000.00000000 4.~~15409223~~15390957 0.00000000 2-A-3 15,011,000.00 4.~~98491~~98469% ~~997~~980.~~00981414~~02914729 4.~~14167077~~07095263 0.00000000 3-A-1 156,934,000.00 5.~~91787~~87140% ~~989~~904.~~67306059~~44229192 4.~~88063186~~42528209 0.00000000 3-A-2 11,360,000.00 5.~~91787~~87140% ~~989~~904.~~67306074~~44229225 4.~~88063204~~42528169 0.00000000 4-A-1 128,356,000.00 6.~~46382~~41581% ~~978~~878.~~38572992~~90368241 54.~~27009310~~69906378 0.00000000 4-A-2 9,291,000.00 6.~~46382~~41581% ~~978~~878.~~38573028~~90368206 54.~~27009256~~69906361 0.00000000 5-A-1 103,324,000.00 6.~~56885~~56456% ~~980~~864.~~45988589~~68251123 54.~~36707667~~73021602 0.00000000 5-A-2 7,479,000.00 6.~~56885~~56456% ~~980~~864.~~45988635~~68251103 54.~~36707715~~73021661 0.00000000 C-B-1 13,186,000.00 6.~~27123~~23546% 999.~~67930836~~01218489 5.~~22434628~~19108297 0.00000000 C-B-2 5,584,000.00 6.~~27123~~23546% 999.~~67930874~~01218481 5.~~22434635~~19108345 0.00000000 C-B-3 3,575,000.00 6.~~27123~~23546% 999.~~67930909~~01218462 5.~~22434685~~19108252 0.00000000 C-B-4 3,350,000.00 6.~~27123~~23546% 999.~~67930746~~01218507 5.~~22434627~~19108358 0.00000000 C-B-5 2,682,000.00 6.~~27123~~23546% 999.~~67930649~~01218494 5.~~22434750~~19108501 0.00000000 C-B-6 1,790,776.21 6.~~27123~~23546% 999.~~67930666~~01218254 5.~~22434905~~19108415 0.00000000 B-1 22,285,000.00 5.~~44662~~44220% 999.~~85298990~~09490509 4.~~53818353~~53106350 0.00000000 B-2 5,940,000.00 5.~~44662~~44220% 999.~~85298990~~09490572 4.~~53818350~~53106397 0.00000000 B-3 3,470,000.00 5.~~44662~~44220% 999.~~85299135~~09490490 4.~~53818444~~53106340 0.00000000 B-4 1,980,000.00 5.~~44662~~44220% 999.~~85298990~~09490404 4.~~53818182~~53106566 0.00000000 B-5 1,490,000.00 5.~~44662~~44220% 999.~~85299329~~09490604 4.~~53818121~~53106040 0.00000000 B-6 1,979,611.91 5.~~44662~~44220% 999.~~85299139~~09490340 4.~~53818244~~53106488 0.00000000 6-A-1 164,565,000.00 5.~~25125~~49000% ~~980~~810.~~23986164~~53384061 4.~~57554182~~07901158 0.00000000 6-A-2 18,285,000.00 5.~~34125~~58000% ~~980~~810.~~23986164~~53384085 4.~~65396117~~14588078 0.00000000 6-M-1 5,345,000.00 5.~~41125~~65000% 1000.00000000 45.~~81000000~~17916745 0.00000000 6-M-2 4,355,000.00 5.~~51125~~75000% 1000.00000000 45.~~89888863~~27083352 0.00000000 6-M-3 3,165,000.00 6.~~18125~~42000% 1000.00000000 5.~~49444550~~88500158 0.00000000 6-M-4 991,000.00 7.~~08125~~32000% 1000.00000000 6.~~29443996~~71000000 0.00000000 6-X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.~~00000000~~00455520 4.~~79175355~~57981830 0.00000000 ~~981~~941.~~69030370~~81560135 1-A-2 0.00000000 0.~~00000000~~00447947 4.~~78315860~~50364673 0.00000000 ~~975~~922.~~52729547~~23084560 1-A-3-1 0.00000000 0.~~00000000~~00431269 4.~~76423656~~33595164 0.00000000 ~~961~~879.~~95916492~~11415444 1-A-3-2 0.00000000 0.~~00000000~~00478024 4.~~81728834~~80611673 0.00000000 1000.00000000 1-A-4 0.00000000 0.~~00000000~~00478024 4.~~81728825~~80611670 0.00000000 1000.00000000 1-A-5 0.00000000 0.~~00000000~~00455519 4.~~79175370~~57981822 0.00000000 ~~981~~941.~~69030378~~81560152 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~13757188~~04357846 0.00000000 ~~992~~968.~~57613769~~60335080 2-A-2 0.00000000 0.00000000 4.~~15409223~~15390957 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 4.~~14167077~~07095263 0.00000000 ~~994~~976.~~41805609~~39310639 3-A-1 0.00000000 0.00000000 4.~~88063186~~42528209 0.00000000 ~~980~~889.~~46885723~~74490416 3-A-2 0.00000000 0.00000000 4.~~88063204~~42528169 0.00000000 ~~980~~889.~~46885739~~74490405 4-A-1 0.00000000 0.00000000 54.~~27009310~~69906378 0.00000000 ~~954~~852.~~35608557~~17048630 4-A-2 0.00000000 0.00000000 54.~~27009256~~69906361 0.00000000 ~~954~~852.~~35608546~~17048649 5-A-1 0.00000000 0.00000000 54.~~36707667~~73021602 0.00000000 ~~954~~836.~~71158985~~58032393 5-A-2 0.00000000 0.00000000 54.~~36707715~~73021661 0.00000000 ~~954~~836.~~71158978~~58032357 C-B-1 0.00000000 0.00000000 5.~~22434628~~19108297 0.00000000 ~~999~~998.~~54869483~~87398225 C-B-2 0.00000000 0.00000000 5.~~22434635~~19108345 0.00000000 ~~999~~998.~~54869448~~87398281 C-B-3 0.00000000 0.00000000 5.~~22434685~~19108252 0.00000000 ~~999~~998.~~54869371~~87398322 C-B-4 0.00000000 0.00000000 5.~~22434627~~19108358 0.00000000 ~~999~~998.~~54869552~~87398209 C-B-5 0.00000000 0.00000000 5.~~22434750~~19108501 0.00000000 ~~999~~998.~~54869500~~87398210 C-B-6 0.00000000 0.00000000 5.~~22434905~~19108415 0.00000000 ~~999~~998.~~54869291~~87397990 B-1 0.00000000 0.~~00000000~~00261252 4.~~53818353~~52845053 0.00000000 ~~999~~998.~~70499215~~93911061 B-2 0.00000000 0.~~00000000~~00261279 4.~~53818350~~52845118 0.00000000 ~~999~~998.~~70499158~~93911111 B-3 0.00000000 0.~~00000000~~00261383 4.~~53818444~~52844957 0.00000000 ~~999~~998.~~70499135~~93910951 B-4 0.00000000 0.~~00000000~~00261111 4.~~53818182~~52844949 0.00000000 ~~999~~998.~~70498990~~93911111 B-5 0.00000000 0.~~00000000~~00261074 4.~~53818121~~52844966 0.00000000 ~~999~~998.~~70499329~~93910738 B-6 0.00000000 0.~~00000000~~00261162 4.~~53818244~~52844820 0.00000000 ~~999~~998.~~70499268~~93911024 6-A-1 0.00000000 0.00000000 4.~~57554182~~07901158 0.00000000 ~~946~~757.~~71984413~~55114550 6-A-2 0.00000000 0.00000000 4.~~65396117~~14588078 0.00000000 ~~946~~757.~~71984413~~55114575 6-M-1 0.00000000 0.00000000 45.~~81000000~~17916745 0.00000000 1000.00000000 6-M-2 0.00000000 0.00000000 45.~~89888863~~27083352 0.00000000 1000.00000000 6-M-3 0.~~00000000~~07848657 0.00000000 5.~~49444550~~80651501 0.~~00000000~~07848657 1000.00000000 6-M-4 0.~~66243189~~90348133 0.00000000 5.~~63201816~~80651867 03.~~66243189~~55166498 1000.00000000 6-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3034,~~132~~145,~~350~~920.4857 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0230,456.0085 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 026,017.0033 Total Deposits 3034,~~132~~402,~~350~~394.4875 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 248,670.67 Total Administration Fees ~~368~~344,~~531~~494.5309 Payment of Interest and Principal 2933,~~763~~809,~~818~~229.9599 Total Withdrawals (Pool Distribution Amount) 3034,~~132~~402,~~350~~394.4875 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 02,616.0025

ADMINISTRATION FEES Gross Servicing Fee* ~~366~~342,~~615~~846.6899 Lender Paid Mortgage Insurance Fee 1,~~915~~647.8510 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~368~~344,~~531~~494.5309 *Servicer Payees include: COUNTRYWIDE HOME LOANS ~~INC.~~SERVICING LP; GMAC ~~MTG~~MORTGAGE ~~CORP~~CORPORATION; GREENPOINT ~~MTG~~MORTGAGE FUNDING, INC; NATIONAL CITY MTG CO; ~~SELECT PORTFOLIO SERVICING,INC;~~ THE HEMISPHERE NATIONAL BANK; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~100140~~083660% Weighted Average Net Coupon 5.~~828738~~813009% Weighted Average Pass-Through Rate 5.~~827320~~811709% Weighted Average Remaining Term ~~355~~350 Beginning Scheduled Collateral Loan Count 3,~~587~~360 Number Of Loans Paid In Full 4861 Ending Scheduled Collateral Loan Count 3,~~539~~299 Beginning Scheduled Collateral Balance 1,~~620~~520,~~988~~101,~~942~~644.0564 Ending Scheduled Collateral Balance 1,~~599~~493,~~096~~676,~~807~~810.6206 Ending Actual Collateral Balance at 31-~~May~~Oct-2006 1,~~598~~493,~~339~~874,~~669~~811.5468 Monthly P&I Constant 87,~~476~~938,~~131~~263.0300 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 026,017.0033 Prepayment Penalty Paid Count 03 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~235~~231,~~915~~778.2672 Unscheduled Principal 2126,~~656~~193,~~219~~055.1786

Group Level Collateral Statement Group G1 7/1 Jmb A G2 10/1 Jmb A Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~030746~~023076 5.~~234910~~234691 Weighted Average Net Rate 5.~~780746~~773076 4.~~984910~~984691 Pass-Through Rate 5.~~780746~~773076 4.~~984910~~984691 Weighted Average Remaining Term ~~357~~352 ~~351~~346 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant 2,~~927~~808,~~167~~222.0664 1,~~900~~874,~~865~~238.7580 Beginning Loan Count 1,~~261~~220 ~~695~~687 Loans Paid in Full 1312 03 Ending Loan Count 1,~~248~~208 ~~695~~684 Beginning Scheduled Balance ~~571~~548,~~655~~535,~~114~~844.4053 ~~414~~407,~~686~~871,~~627~~837.9186 Ending Scheduled Balance ~~564~~542,~~458~~395,~~539~~543.8512 ~~413~~406,~~645~~412,~~717~~735.8766 Scheduled Principal 54,~~244~~994.77 91 95,~~826~~002.4590 Unscheduled Principal 76,~~142~~085,~~329~~306.7850 ~~949~~1,~~083~~364,099.5930 Scheduled Interest 2,~~872~~753,~~922~~227.2973 1,~~809~~779,~~039~~235.3090 Servicing Fees ~~119~~114,~~094~~278.8230 8684,~~393~~973.0530 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~753~~638,~~827~~949.4743 1,~~722~~694,~~646~~262.2560 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group G3 5/1 Jmb A G4 7/1 Mix A Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~265862~~225020 6.~~726035~~680616 Weighted Average Net Rate 5.~~919678~~879070 6.~~465347~~419450 Pass-Through Rate 5.~~917871~~877105 6.~~463823~~417766 Weighted Average Remaining Term ~~354~~349 ~~358~~353 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant ~~959~~878,~~652~~183.9071 ~~819~~737,~~773~~745.3498 Beginning Loan Count ~~273~~251 ~~244~~221 Loans Paid in Full 34 64 Ending Loan Count ~~270~~247 ~~238~~217 Beginning Scheduled Balance ~~178~~164,~~736~~383,~~635~~675.0140 ~~144~~130,~~635~~938,~~193~~547.2753 Ending Scheduled Balance ~~177~~161,~~185~~908,~~825~~309.7152 ~~141~~127,~~326~~258,~~958~~134.7285 Scheduled Principal 2625,~~370~~440.3666 98,~~088~~787.8450 Unscheduled Principal 12,~~524~~449,~~438~~925.9422 3,~~299~~671,~~145~~625.7118 Scheduled Interest ~~933~~852,~~282~~743.5405 ~~810~~728,~~684~~958.5048 Servicing Fees 5147,~~563~~390.1342 3128,~~420~~497.5629 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 269.13 183.7574 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 ~~881~~805,~~450~~083.2850 ~~779~~700,~~080~~277.1945 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group G5 5/1 Cnf A G6 Mix Alt-A Mix Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~944408~~940184 7.~~024159~~233298 Weighted Average Net Rate 6.~~568848~~564559 6.~~767442~~976526 Pass-Through Rate 6.~~568848~~564559 6.~~758422~~967817 Weighted Average Remaining Term ~~357~~352 ~~355~~350 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant ~~697~~621,~~149~~386.1929 1,~~171~~018,~~522~~485.7958 Beginning Loan Count ~~506~~454 ~~608~~527 Loans Paid in Full 1113 1525 Ending Loan Count ~~495~~441 ~~593~~502 Beginning Scheduled Balance ~~116~~103,~~652~~815,~~068~~835.7464 ~~194~~164,~~623~~555,~~302~~903.7268 Ending Scheduled Balance ~~113~~100,~~797~~700,~~563~~411.1684 ~~188~~155,~~682~~001,~~202~~675.3107 Scheduled Principal 2220,~~082~~968.9381 3226,~~301~~583.9194 Unscheduled Principal 23,~~832~~094,~~422~~454.6599 59,~~908~~527,~~798~~644.5067 Scheduled Interest ~~675~~600,~~066~~417.2648 1991,~~139,220~~901.8864 Servicing Fees 3632,~~508~~496.1452 4135,~~635~~211.9816 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 1,~~462~~194.9723 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 ~~638~~567,~~558~~920.1296 1955,~~096,121~~496.9325 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 026,017.0033 Prepayment Penalty Paid Count 0 03 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~100140~~083660 Weighted Average Net Rate 5.~~828738~~813009 Pass-Through Rate 5.~~827320~~811709 Weighted Average Remaining Term ~~355~~350 Record Date 0510/31/2006 Principal And Interest Constant 87,~~476~~938,~~131~~263.0300 Beginning Loan Count 3,~~587~~360 Loans Paid in Full 4861 Ending Loan Count 3,~~539~~299 Beginning Scheduled Balance 1,~~620~~520,~~988~~101,~~942~~644.0564 Ending Scheduled Balance 1,~~599~~493,~~096~~676,~~807~~810.6206 Scheduled Principal ~~235~~231,~~915~~778.2672 Unscheduled Principal 2126,~~656~~193,~~219~~055.1786 Scheduled Interest 87,~~240~~706,~~215~~484.7728 Servicing Fees ~~366~~342,~~615~~846.6899 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 1,~~915~~647.8510 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 7,~~871~~361,~~684~~990.2419 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 026,017.0033 Prepayment Penalty Paid Count 03 Special Servicing Fee 0.00

Additional Reporting - ~~Group~~Deal Level ~~Cash Reporting G6 Mix Alt-A Mix Net Monthly Excess Cash 188,034.78 Funds from Interest Rate Cap Agreement 9.78~~ Informational Reporting G6LIBOR ~~Mix~~rate ~~Alt-A~~used Mix Rolling 3 Month Delinquency Rate 0.000000% Miscellaneous Reporting G1 7/1 Jmb A Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G2 10/1 Jmb A Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G3 5~~/1 Jmb A Insurance Proceeds 0~~.00 Substitution Adjustment Amount 0.00 G4 7/1 Mix A Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G5 5/1 Cnf A Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G6 Mix Alt-A Mix Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 Structural Reporting G6 Mix Alt-A Mix Extra Principal Distribution 188,034.78 Overcollateralization Amount 1,718,478.81 Overcollateralization Deficiency 1,052,042.17 Overcollateralization Increase 188,034.78 Overcollateralization Release 0.00 Target Overcollateralization 2,770,520.98 Trigger Event Reporting G1 7/1 Jmb A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000320000% ~~Calculated~~LIBOR ~~Value~~rate ~~0.000000%~~used ~~Delinquency~~for ~~Trigger~~CAP ~~Trigger~~contract Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% G2 10/1 Jmb A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% G3 5~~/1 Jmb A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20~~.~~000000~~320000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 1.773312% Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% G4 7/1 Mix A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% G5 5/1 Cnf A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% G6 Mix Alt-A Mix Step Down Date Reached NO Trigger Event NO Cumulative Loss Trigger Test Trigger Result Pass Threshold Value 0.650000% Calculated Value 0.000000% Delinquency Rate Trigger Test Trigger Result Pass Threshold Value 2.772594% Calculated Value 0.000000% Trigger Event Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

~~LOAN~~Additional ~~STATUS~~Reporting ~~STRATIFICATION/CREDIT~~- ~~ENHANCEMENT~~Group ~~STATEMENT~~Level ~~DELINQUENT~~Cash ~~BANKRUPTCY~~Reporting ~~FORECLOSURE~~G6 ~~REO~~Mix ~~Total~~Alt-A ~~No.~~Mix ofNet ~~Loans~~Monthly ~~No.~~Excess ofCash ~~Loans No~~133,657.19 ofFunds ~~Loans~~from ~~No.~~Interest ofRate ~~Loans~~Cap NoAgreement 0.00 ofInformational ~~Loans~~Reporting ~~Actual~~G1 ~~Balance~~7/1 ~~Actual~~Jmb ~~Balance~~A ~~Actual~~Insurance ~~Balance~~Proceeds ~~Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Substitution ~~0.00~~Adjustment Amount 0.00 30G2 ~~Days~~10/1 12Jmb 0A 0Insurance 0Proceeds ~~12 4,325,802.85~~ 0.00 ~~0.00~~Substitution Adjustment Amount 0.00 ~~4,325,802.85~~G3 ~~60 Days~~ 5/1 0Jmb 0A 0Insurance 1Proceeds ~~432,000.00~~ 0.00 ~~0.00~~Substitution Adjustment Amount 0.00 ~~432,000.00~~G4 907/1 ~~Days~~Mix 0A 0Insurance 0Proceeds 0 ~~0 0~~.00 ~~0.00~~Substitution ~~0.00~~Adjustment ~~0.00~~Amount 0.00 ~~120~~G5 ~~Days~~5/1 0Cnf 0A 0Insurance 0Proceeds 0 0.00 ~~0.00~~Substitution ~~0.00~~Adjustment ~~0.00~~Amount 0.00 ~~150~~G6 ~~Days~~Mix 0Alt-A 0Mix 0Rolling 03 0Month ~~0.00~~Delinquency ~~0.00~~Rate 03.00206567% ~~0.00~~Insurance Proceeds 0.00 ~~180+~~Substitution ~~Days~~Adjustment 0Amount 0 ~~0 0 0 0~~.00 ~~0.00~~Structural ~~0.00~~Reporting ~~0.00~~G6 ~~0.00~~Mix ~~Totals~~Alt-A 13Mix 0Extra 0Principal 0Distribution ~~13 4~~133,~~757,802~~657.8519 ~~0.00~~Overcollateralization ~~0.00~~Amount ~~0.00 4~~2,~~757~~627,~~802~~448.8512 ~~No.~~Overcollateralization ofDeficiency ~~Loans No~~143,072.86 ofOvercollateralization ~~Loans~~Increase No133,657.19 ofOvercollateralization ~~Loans~~Release No0.00 ofTarget ~~Loans~~Overcollateralization No2,770,520.98 ofTrigger ~~Loans~~Event ~~Actual~~Reporting ~~Balance~~G1 ~~Actual~~7/1 ~~Balance~~Jmb ~~Actual~~A ~~Balance~~Cumulative ~~Actual~~Loss ~~Balance~~Trigger ~~Actual~~Trigger ~~Balance~~Result ~~0-29~~Pass ~~Days~~Threshold ~~0.000000%~~Value 020.000000% ~~0.000000%~~Calculated ~~0.000000%~~Value 0.000000% ~~0.000000%~~Delinquency ~~0.000000%~~Trigger ~~0.000000%~~Trigger 30Result ~~Days~~Pass ~~0.339079%~~Threshold ~~0.000000%~~Value 050.000000% ~~0.000000%~~Calculated ~~0.339079%~~Value 0.~~270644~~399331% ~~0.000000%~~Sen ~~0.000000%~~Prepayment ~~0.000000~~% ~~0.270644%~~Delinq/Loss 60Trigger ~~Days~~Trigger ~~0.028257%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold Value 0.000000% ~~0.028257%~~Calculated ~~0.027028%~~Value 0.000000% ~~0.000000%~~G2 ~~0.000000%~~10/1 ~~0.027028%~~Jmb 90A ~~Days~~Cumulative ~~0.000000%~~Loss ~~0.000000%~~Trigger ~~0.000000%~~Trigger ~~0.000000%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 020.000000% ~~0.000000%~~Calculated Value 0.000000% ~~120~~Delinquency ~~Days~~Trigger ~~0.000000%~~Trigger ~~0.000000%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 050.000000% 0Calculated Value 1.~~000000~~356341% ~~0.000000~~Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% ~~150~~G3 ~~Days~~5/1 0Jmb A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% 0Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% 0Calculated Value 23.~~000000~~082033% ~~0.000000~~Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% 0G4 7/1 Mix A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% 0Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% ~~180+~~Calculated ~~Days~~Value 09.~~000000~~598305% ~~0.000000~~Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% 0G5 5/1 Cnf A Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% 0Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% 0Calculated Value 17.~~000000~~820507% ~~0.000000~~Sen Prepayment % Delinq/Loss Trigger Trigger Result Pass Threshold Value 0.000000% ~~Totals~~Calculated ~~0.367335%~~Value 0.000000% G6 Mix Alt-A Mix Step Down Date Reached NO Trigger Event NO Cumulative Loss Trigger Test Trigger Result Pass Threshold Value 0.~~000000~~650000% Calculated Value 0.000000% ~~0.367335%~~Delinquency 0Rate Trigger Test Trigger Result Pass Threshold Value 3.~~297672~~586367% 0Calculated Value 3.~~000000~~206567% Trigger Event Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% ~~0.297672%~~

~~Current~~LOAN ~~Period~~STATUS ~~Class~~STRATIFICATION/CREDIT AENHANCEMENT ~~Insufficient~~STATEMENT ~~Funds~~DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 134,999.25 0.00 ~~Principal~~0.00 ~~Balance~~134,999.25 of30 ~~Contaminated~~Days ~~Properties~~16 0 0 0 16 6,791,304.93 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 ~~196~~6,~~385~~791,304.4293 60 Days 5 0 1 0 6 1,972,986.84 0.00 236,800.00 0.00 2,209,786.84 90 Days 1 0 11 0 12 177,940.22 0.00 3,783,143.75 0.00 3,961,083.97 120 Days 0 2 4 0 6 0.00 644,000.00 1,780,000.00 0.00 2,424,000.00 150 Days 0 1 9 0 10 0.00 542,799.92 4,180,183.36 0.00 4,722,983.28 180+ Days 1 0 6 0 7 399,986.16 0.00 2,299,700.00 0.00 2,699,686.16 Totals 23 4 31 0 58 9,342,218.15 1,321,799.17 12,279,827.11 0.00 22,943,844.43 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.030312% 0.000000% 0.000000% 0.030312% 0.009037% 0.000000% 0.000000% 0.009037% 30 Days 0.484995% 0.000000% 0.000000% 0.000000% 0.484995% 0.454610% 0.000000% 0.000000% 0.000000% 0.454610% 60 Days 0.151561% 0.000000% 0.030312% 0.000000% 0.181873% 0.132072% 0.000000% 0.015851% 0.000000% 0.147923% 90 Days 0.030312% 0.000000% 0.333434% 0.000000% 0.363747% 0.011911% 0.000000% 0.253244% 0.000000% 0.265155% 120 Days 0.000000% 0.060624% 0.121249% 0.000000% 0.181873% 0.000000% 0.043109% 0.119153% 0.000000% 0.162263% 150 Days 0.000000% 0.030312% 0.272810% 0.000000% 0.303122% 0.000000% 0.036335% 0.279822% 0.000000% 0.316157% 180+ Days 0.030312% 0.000000% 0.181873% 0.000000% 0.212186% 0.026775% 0.000000% 0.153942% 0.000000% 0.180717% Totals 0.697181% 0.121249% 0.939679% 0.000000% 1.758109% 0.625368% 0.088481% 0.822012% 0.000000% 1.535861%

~~Delinquency~~Current ~~Status~~Period ByClass ~~Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 7/1 Jmb~~ A ~~No.~~Insufficient ofFunds ~~Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Principal 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G2 10/1 Jmb A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G3 5/1 Jmb A No. of ~~Loans~~Contaminated ~~No.~~Properties ~~of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Periodic ~~0.00~~Advance ~~0.00 30 Days 2 0 0 0 2 1~~230,~~153,381~~456.42 0.00 0.00 0.00 1,153,381.42 60 Days 1 0 0 0 1 432,000.00 0.00 0.00 0.00 432,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,585,381.42 0.00 0.00 0.00 1,585,381.42 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.740741% 0.000000% 0.000000% 0.000000% 0.740741% 0.650862% 0.000000% 0.000000% 0.000000% 0.650862% 60 Days 0.370370% 0.000000% 0.000000% 0.000000% 0.370370% 0.243781% 0.000000% 0.000000% 0.000000% 0.243781% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.111111% 0.000000% 0.000000% 0.000000% 1.111111% 0.894643% 0.000000% 0.000000% 0.000000% 0.894643% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G4 7/1 Mix A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G5 5/1 Cnf A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 926,786.16 0.00 0.00 0.00 926,786.16 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 926,786.16 0.00 0.00 0.00 926,786.16 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.606061% 0.000000% 0.000000% 0.000000% 0.606061% 0.814280% 0.000000% 0.000000% 0.000000% 0.814280% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.606061% 0.000000% 0.000000% 0.000000% 0.606061% 0.814280% 0.000000% 0.000000% 0.000000% 0.814280% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G6 Mix Alt-A Mix No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 7 0 0 0 7 2,245,635.27 0.00 0.00 0.00 2,245,635.27 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 7 0 0 0 7 2,245,635.27 0.00 0.00 0.00 2,245,635.27 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.180438% 0.000000% 0.000000% 0.000000% 1.180438% 1.189980% 0.000000% 0.000000% 0.000000% 1.189980% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.180438% 0.000000% 0.000000% 0.000000% 1.180438% 1.189980% 0.000000% 0.000000% 0.000000% 1.189980%85

~~CREDIT~~Delinquency ~~ENHANCEMENT~~Status ~~Original~~By $Group ~~Original~~DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 7/1 Jmb A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 312,000.00 0.00 0.00 0.00 312,000.00 60 Days 1 0 0 0 1 516,000.00 0.00 0.00 0.00 516,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 828,000.00 0.00 0.00 0.00 828,000.00 0-29 Days 0.000000% ~~Current~~0.000000% $0.000000% ~~Current~~0.000000% 0.000000% ~~Bankruptcy~~0.000000% ~~424~~0.000000% 0.000000% 30 Days 0.082781% 0.000000% 0.000000% 0.000000% 0.082781% 0.057518% 0.000000% 0.000000% 0.000000% 0.057518% 60 Days 0.082781% 0.000000% 0.000000% 0.000000% 0.082781% 0.095127% 0.000000% 0.000000% 0.000000% 0.095127% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.165563% 0.000000% 0.000000% 0.000000% 0.165563% 0.152645% 0.000000% 0.000000% 0.000000% 0.152645% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G2 10/1 Jmb A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 1,~~767~~148,237.73 0.00 0.~~02597516~~00 0.00 1,148,237.73 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 1 0 1 0.00 0.00 637,234.17 0.00 637,234.17 120 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 1 0 1 0 2 1,148,237.73 0.00 637,234.17 0.00 1,785,471.90 0-29 Days 0.000000% ~~424~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.146199% 0.000000% 0.000000% 0.000000% 0.146199% 0.282482% 0.000000% 0.000000% 0.000000% 0.282482% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.146199% 0.000000% 0.146199% 0.000000% 0.000000% 0.156768% 0.000000% 0.156768% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.146199% 0.000000% 0.146199% 0.000000% 0.292398% 0.282482% 0.000000% 0.156768% 0.000000% 0.439250% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G3 5/1 Jmb A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 0 0 1 504,~~767~~000.00 0.~~02656293~~00 0.00 0.00 504,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 2 0 2 0.00 0.00 1,220,000.00 0.00 1,220,000.00 150 Days 0 1 3 0 4 0.00 542,799.92 1,943,783.36 0.00 2,486,583.28 180+ Days 0 0 1 0 1 0.00 0.00 432,000.00 0.00 432,000.00 Totals 1 1 6 0 8 504,000.00 542,799.92 3,595,783.36 0.00 4,642,583.28 0-29 Days 0.000000% ~~Fraud~~0.000000% 180.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.404858% 0.000000% 0.000000% 0.000000% 0.404858% 0.311226% 0.000000% 0.000000% 0.000000% 0.311226% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.809717% 0.000000% 0.809717% 0.000000% 0.000000% 0.753365% 0.000000% 0.753365% 150 Days 0.000000% 0.404858% 1.214575% 0.000000% 1.619433% 0.000000% 0.335186% 1.200310% 0.000000% 1.535496% 180+ Days 0.000000% 0.000000% 0.404858% 0.000000% 0.404858% 0.000000% 0.000000% 0.266765% 0.000000% 0.266765% Totals 0.404858% 0.404858% 2.429150% 0.000000% 3.238866% 0.311226% 0.335186% 2.220440% 0.000000% 2.866852% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G4 7/1 Mix A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1,~~842~~076,~~992~~800.6400 0.00 0.00 0.00 1,076,800.~~15227798~~00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 1 0 1 0.00 0.00 487,200.00 0.00 487,200.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 2 0 2 0.00 0.00 1,190,400.00 0.00 1,190,400.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 3 0 5 1,076,800.00 0.00 1,677,600.00 0.00 2,754,400.00 0-29 Days 0.000000% 180.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.921659% 0.000000% 0.000000% 0.000000% 0.921659% 0.846107% 0.000000% 0.000000% 0.000000% 0.846107% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.460829% 0.000000% 0.460829% 0.000000% 0.000000% 0.382823% 0.000000% 0.382823% 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% 0.921659% 0.000000% 0.921659% 0.000000% 0.000000% 0.935370% 0.000000% 0.935370% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.921659% 0.000000% 1.382488% 0.000000% 2.304147% 0.846107% 0.000000% 1.318192% 0.000000% 2.164299% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G5 5/1 Cnf A No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 134,~~842~~999.25 0.00 0.00 134,999.25 30 Days 3 0 0 0 3 741,972.67 0.00 0.00 0.00 741,972.67 60 Days 1 0 1 0 2 374,400.00 0.00 236,800.00 0.00 611,200.00 90 Days 0 0 4 0 4 0.00 0.00 992,415.6458 0.00 992,415.58 120 Days 0 1 1 0 2 0.~~17835221%~~00 ~~Special~~220,000.00 ~~Hazard~~232,000.00 150.00 452,~~904~~000.00 150 Days 0 0 2 0 2 0.00 0.00 558,~~766~~000.00 0.~~97260090%~~00 558,000.00 180+ Days 1 0 0 0 1 399,986.16 0.00 0.00 0.00 399,986.16 Totals 5 2 8 0 15 1,~~904~~516,~~766~~358.83 354,999.25 2,019,215.58 0.00 3,890,573.66 0-29 Days 0.~~99460933~~226757% ~~Limit~~0.000000% 0.000000% 0.226757% 0.134036% 0.000000% 0.000000% 0.134036% 30 Days 0.680272% 0.000000% 0.000000% 0.000000% 0.680272% 0.736676% 0.000000% 0.000000% 0.000000% 0.736676% 60 Days 0.226757% 0.000000% 0.226757% 0.000000% 0.453515% 0.371728% 0.000000% 0.235110% 0.000000% 0.606837% 90 Days 0.000000% 0.000000% 0.907029% 0.000000% 0.907029% 0.000000% 0.000000% 0.985332% 0.000000% 0.985332% 120 Days 0.000000% 0.226757% 0.226757% 0.000000% 0.453515% 0.000000% 0.218430% 0.230344% 0.000000% 0.448774% 150 Days 0.000000% 0.000000% 0.453515% 0.000000% 0.453515% 0.000000% 0.000000% 0.554017% 0.000000% 0.554017% 180+ Days 0.226757% 0.000000% 0.000000% 0.000000% 0.226757% 0.397131% 0.000000% 0.000000% 0.000000% 0.397131% Totals 1.133787% 0.453515% 1.814059% 0.000000% 3.401361% 1.505535% 0.352465% 2.004802% 0.000000% 3.862803% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G6 Mix Alt-A Mix No. of ~~Subordinate's~~Loans ~~Exposure~~No. toof ~~Certain~~Loans ~~Types~~No. of ~~Losses~~Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 9 0 0 0 9 3,512,294.53 0.00 0.00 0.00 3,512,294.53 60 Days 2 0 0 0 2 578,586.84 0.00 0.00 0.00 578,586.84 90 Days 1 0 5 0 6 177,940.22 0.00 1,666,294.00 0.00 1,844,234.22 120 Days 0 1 1 0 2 0.00 424,000.00 328,000.00 0.00 752,000.00 150 Days 0 0 2 0 2 0.00 0.00 488,000.00 0.00 488,000.00 180+ Days 0 0 5 0 5 0.00 0.00 1,867,700.00 0.00 1,867,700.00 Totals 12 1 13 0 26 4,268,821.59 424,000.00 4,349,994.00 0.00 9,042,815.59 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.792829% 0.000000% 0.000000% 0.000000% 1.792829% 2.265504% 0.000000% 0.000000% 0.000000% 2.265504% 60 Days 0.398406% 0.000000% 0.000000% 0.000000% 0.398406% 0.373201% 0.000000% 0.000000% 0.000000% 0.373201% 90 Days 0.199203% 0.000000% 0.996016% 0.000000% 1.195219% 0.114775% 0.000000% 1.074795% 0.000000% 1.189570% 120 Days 0.000000% 0.199203% 0.199203% 0.000000% 0.398406% 0.000000% 0.273489% 0.211567% 0.000000% 0.485056% 150 Days 0.000000% 0.000000% 0.398406% 0.000000% 0.398406% 0.000000% 0.000000% 0.314770% 0.000000% 0.314770% 180+ Days 0.000000% 0.000000% 0.996016% 0.000000% 0.996016% 0.000000% 0.000000% 1.204706% 0.000000% 1.204706% Totals 2.390438% 0.199203% 2.589641% 0.000000% 5.179283% 2.753479% 0.273489% 2.805837% 0.000000% 5.832806%

~~Summary~~CREDIT 12ENHANCEMENT ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000%~~ Original ~~Principal~~$ ~~Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000%~~ Original ~~Principal Balance 0.00 Jan-06 0.000~~% Current ~~Actual~~$ Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G1 7/1 Jmb A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current ~~Actual Balance 0.00 Sep-05 0.000~~% ~~Oct-05~~Bankruptcy 0424,767.~~000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.~~00 ~~Jan-06~~ 0.~~000~~02597516% ~~Current Actual Balance 0~~424,767.00 ~~Feb-06~~ 0.~~000~~02843768% ~~Mar-06~~Fraud 018,842,992.~~000%~~64 Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G2 10/1 ~~Jmb A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0~~.~~000~~15227798% ~~Original Principal Balance 0~~18,842,992.0064 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G3 5/1 ~~Jmb A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0~~.~~000~~26151739% ~~Original~~Special ~~Principal~~Hazard ~~Balance 0~~15,904,766.00 ~~Aug-05~~ 0.~~000~~97260090% ~~Current Actual Balance 0~~15,904,766.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G4 7/1 ~~Mix A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0~~.~~000~~06480638% ~~Original~~Limit ~~Principal~~of ~~Balance~~Subordinate's ~~0.00~~Exposure ~~Aug-05~~to ~~0.000%~~Certain ~~Current~~Types ~~Actual~~of Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G5 5/1 Cnf A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G6 Mix Alt-A Mix 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.Losses

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 013 ~~Jul~~Dec-05 0.000% Original Principal Balance 04,673,561.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 04,664,943.0075 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 031 ~~Dec~~May-0506 0.000% Original Principal Balance 012,294,661.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 012,279,827.0011 ~~Feb~~Jul-06 0.~~000~~027% ~~Mar~~Aug-06 0.~~000~~028% ~~Apr~~Sep-06 0.~~000~~300% ~~May~~Oct-06 0.~~000~~554% ~~Jun~~Nov-06 0.~~000~~822% *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. G1 7/1 Jmb A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jul~~Dec-05 0.000% Original Principal Balance 0.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 0 ~~Dec~~May-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.000% ~~Jun~~Nov-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. G2 10/1 Jmb A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0644,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0637,234.0017 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 01 ~~Dec~~May-0506 0.000% Original Principal Balance 0644,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0637,234.0017 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.000% ~~Jun~~Nov-06 0.~~000~~157% *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. G3 5/1 Jmb A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0620,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0620,000.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 06 ~~Dec~~May-0506 0.000% Original Principal Balance 03,602,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 03,595,783.0036 ~~Feb~~Jul-06 0.~~000~~252% ~~Mar~~Aug-06 0.~~000~~254% ~~Apr~~Sep-06 0.~~000~~673% ~~May~~Oct-06 01.~~000~~810% ~~Jun~~Nov-06 02.~~000~~220% *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. G4 7/1 Mix A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0487,200.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0487,200.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 03 ~~Dec~~May-0506 0.000% Original Principal Balance 01,677,600.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 01,677,600.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.~~000~~909% ~~Jun~~Nov-06 01.~~000~~318% *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. G5 5/1 Cnf A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 06 ~~Jul~~Dec-05 0.000% Original Principal Balance 01,491,220.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 01,490,215.0058 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 08 ~~Dec~~May-0506 0.000% Original Principal Balance 02,020,220.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 02,019,215.0058 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.~~000~~618% ~~May~~Oct-06 0.~~000~~632% ~~Jun~~Nov-06 02.~~000~~005% *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. G6 Mix Alt-A Mix 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 04 ~~Jul~~Dec-05 0.000% Original Principal Balance 01,431,141.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 01,430,294.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in Foreclosure 013 ~~Dec~~May-0506 0.000% Original Principal Balance 04,350,841.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 04,349,994.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 01.~~000~~644% ~~May~~Oct-06 02.~~000~~183% ~~Jun~~Nov-06 02.~~000~~806% *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 NoG2 ~~Foreclosure~~10/1 ~~Loans~~Jmb ~~this~~A ~~Period~~0406951506 Nov-2006 01-Oct-2005 CA 80.00 644,000.00 G3 5/1 Jmb A 0405689166 Oct-2006 01-Nov-2005 CA 80.00 600,000.00 G3 5/1 Jmb A 0405901767 Jul-2006 01-Dec-2005 CA 80.00 432,000.00 G3 5/1 Jmb A 0406005736 Nov-2006 01-Nov-2005 CA 80.00 620,000.00 G3 5/1 Jmb A 0406975316 Sep-2006 01-Mar-2006 CA 80.00 688,000.00 G3 5/1 Jmb A 0500547302 Oct-2006 01-Oct-2005 KS 61.63 752,000.00 G3 5/1 Jmb A 0700237468 Oct-2006 01-Mar-2006 CA 38.93 510,000.00 G4 7/1 Mix A 0407485568 Nov-2006 01-Apr-2006 CA 80.00 487,200.00 G4 7/1 Mix A 0407485574 Oct-2006 01-Apr-2006 NV 80.00 696,000.00 G4 7/1 Mix A 0407485735 Oct-2006 01-Apr-2006 CA 80.00 494,400.00 G5 5/1 Cnf A 0405284235 Nov-2006 01-Aug-2005 FL 90.00 261,000.00 G5 5/1 Cnf A 0406975331 Nov-2006 01-Mar-2006 NV 80.00 236,800.00 G5 5/1 Cnf A 0407027050 Sep-2006 01-Mar-2006 NC 89.06 297,000.00 G5 5/1 Cnf A 0407286571 Nov-2006 01-Apr-2006 FL 80.00 281,200.00 G5 5/1 Cnf A 0500695693 Nov-2006 01-Apr-2006 CO 80.00 265,800.00 G5 5/1 Cnf A 0700226602 Nov-2006 01-Feb-2006 NV 80.00 243,920.00 G5 5/1 Cnf A 0700277155 Nov-2006 01-May-2006 AZ 90.00 202,500.00 G5 5/1 Cnf A 0700277774 Sep-2006 01-May-2006 OH 80.00 232,000.00 G6 Mix Alt-A Mix 0500657360 Oct-2006 01-Mar-2006 NJ 80.00 328,000.00 G6 Mix Alt-A Mix 0500657475 Sep-2006 01-Feb-2006 FL 80.00 236,000.00 G6 Mix Alt-A Mix 0500668507 Nov-2006 01-Mar-2006 GA 74.97 143,200.00 G6 Mix Alt-A Mix 0500669159 Sep-2006 01-Mar-2006 NV 79.83 371,200.00 G6 Mix Alt-A Mix 0500679891 Sep-2006 01-Apr-2006 MN 80.00 123,200.00 G6 Mix Alt-A Mix 0500681364 Nov-2006 01-Feb-2006 CA 80.00 538,441.00 G6 Mix Alt-A Mix 0500684002 Sep-2006 01-Apr-2006 CO 75.00 120,000.00 G6 Mix Alt-A Mix 0500691697 Sep-2006 01-Apr-2006 NV 80.00 566,400.00 G6 Mix Alt-A Mix 0500694835 Sep-2006 01-Apr-2006 NV 80.00 574,400.00 G6 Mix Alt-A Mix 0700245649 Sep-2006 01-Apr-2006 IN 75.00 232,500.00 G6 Mix Alt-A Mix 0700277989 Nov-2006 01-May-2006 NJ 90.00 301,500.00 G6 Mix Alt-A Mix 0700281309 Sep-2006 01-May-2006 NY 80.00 368,000.00 G6 Mix Alt-A Mix 0700285317 Nov-2006 01-May-2006 NY 80.00 448,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoG2 ~~Foreclosure~~10/1 ~~Loans~~Jmb ~~this~~A ~~Period~~0406951506 637,234.17 01-Jun-2006 3 5.250% 13,243.56 G3 5/1 Jmb A 0405689166 600,000.00 01-May-2006 4 6.500% 18,375.00 G3 5/1 Jmb A 0405901767 432,000.00 01-Feb-2006 7 6.000% 14,175.00 G3 5/1 Jmb A 0406005736 620,000.00 01-May-2006 4 6.875% 20,537.46 G3 5/1 Jmb A 0406975316 687,781.42 01-Apr-2006 5 7.625% 29,087.45 G3 5/1 Jmb A 0500547302 746,926.54 01-Apr-2006 5 6.250% 25,521.06 G3 5/1 Jmb A 0700237468 509,075.40 01-Apr-2006 5 6.500% 18,138.43 G4 7/1 Mix A 0407485568 487,200.00 01-Jun-2006 3 7.875% 15,478.75 G4 7/1 Mix A 0407485574 696,000.00 01-Apr-2006 5 7.750% 30,450.00 G4 7/1 Mix A 0407485735 494,400.00 01-Apr-2006 5 6.875% 19,106.50 G5 5/1 Cnf A 0405284235 261,000.00 01-Apr-2006 5 6.125% 8,754.41 G5 5/1 Cnf A 0406975331 236,800.00 01-Jul-2006 2 7.750% 5,821.32 G5 5/1 Cnf A 0407027050 297,000.00 01-Apr-2006 5 8.000% 13,210.33 G5 5/1 Cnf A 0407286571 281,200.00 01-Jun-2006 3 7.625% 8,494.55 G5 5/1 Cnf A 0500695693 265,075.22 01-Jun-2006 3 6.500% 6,752.39 G5 5/1 Cnf A 0700226602 243,920.00 01-Jun-2006 3 6.375% 6,098.00 G5 5/1 Cnf A 0700277155 202,220.36 01-Jun-2006 3 7.875% 6,310.49 G5 5/1 Cnf A 0700277774 232,000.00 01-May-2006 4 7.250% 7,975.02 G6 Mix Alt-A Mix 0500657360 328,000.00 01-May-2006 4 7.625% 12,095.04 G6 Mix Alt-A Mix 0500657475 236,000.00 01-Jun-2006 3 7.875% 7,497.90 G6 Mix Alt-A Mix 0500668507 142,801.90 01-Jun-2006 3 7.875% 4,530.46 G6 Mix Alt-A Mix 0500669159 371,200.00 01-Mar-2006 6 7.625% 15,969.38 G6 Mix Alt-A Mix 0500679891 123,200.00 01-Mar-2006 6 7.750% 5,390.00 G6 Mix Alt-A Mix 0500681364 538,441.00 01-Jun-2006 3 7.500% 16,265.40 G6 Mix Alt-A Mix 0500684002 120,000.00 01-Apr-2006 5 7.875% 5,337.50 G6 Mix Alt-A Mix 0500691697 566,400.00 01-Mar-2006 6 7.875% 25,193.00 G6 Mix Alt-A Mix 0500694835 574,400.00 01-Mar-2006 6 7.875% 25,477.59 G6 Mix Alt-A Mix 0700245649 232,500.00 01-Mar-2006 6 7.500% 9,832.83 G6 Mix Alt-A Mix 0700277989 301,051.10 01-Jun-2006 3 7.500% 9,080.47 G6 Mix Alt-A Mix 0700281309 368,000.00 01-Apr-2006 5 7.625% 15,831.62 G6 Mix Alt-A Mix 0700285317 448,000.00 01-Jun-2006 3 7.500% 13,533.35

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~~Dec-05 0.000% Original Principal Balance 0559,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0558,999.0025 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 04 ~~Dec~~May-0506 0.000% Original Principal Balance 01,321,800.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 01,321,799.0017 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.~~000~~035% ~~Apr~~Sep-06 0.~~000~~035% ~~May~~Oct-06 0.~~000~~050% ~~Jun~~Nov-06 0.~~000~~088% *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. G1 7/1 Jmb A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Dec-05 0.000% Original Principal Balance 0.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~May-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.000% ~~Jun~~Nov-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. G2 10/1 Jmb A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Dec-05 0.000% Original Principal Balance 0.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~May-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.000% ~~Jun~~Nov-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. G3 5/1 Jmb A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Dec-05 0.000% Original Principal Balance 0.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 01 ~~Dec~~May-0506 0.000% Original Principal Balance 0542,800.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0542,799.0092 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.~~000~~319% ~~Apr~~Sep-06 0.~~000~~326% ~~May~~Oct-06 0.~~000~~330% ~~Jun~~Nov-06 0.~~000~~335% *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. G4 7/1 Mix A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Dec-05 0.000% Original Principal Balance 0.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 0 ~~Dec~~May-0506 0.000% Original Principal Balance 0.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.000% ~~Jun~~Nov-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. G5 5/1 Cnf A 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0135,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0134,999.0025 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 02 ~~Dec~~May-0506 0.000% Original Principal Balance 0355,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0354,999.0025 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.~~000~~212% ~~Jun~~Nov-06 0.~~000~~352% *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. G6 Mix Alt-A Mix 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0424,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0424,000.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current Bankruptcy Total ~~Nov~~Apr-0506 0.000% Loans in Bankruptcy 01 ~~Dec~~May-0506 0.000% Original Principal Balance 0424,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0424,000.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.000% ~~Jun~~Nov-06 0.~~000~~273% *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 NoG3 ~~Bankruptcy~~5/1 ~~Loans~~Jmb ~~this~~A ~~Period~~0500577507 Aug-2006 01-Nov-2005 NV 79.99 542,800.00 G5 5/1 Cnf A 0406975307 Oct-2006 01-Mar-2006 NV 80.00 220,000.00 G5 5/1 Cnf A 0500551650 Nov-2006 01-Oct-2005 FL 71.05 135,000.00 G6 Mix Alt-A Mix 0700245332 Nov-2006 01-Apr-2006 HI 80.00 424,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest NoG3 ~~Bankruptcy~~5/1 ~~Loans~~Jmb ~~this~~A ~~Period~~0500577507 542,799.92 01-Apr-2006 5 6.625% 19,789.63 G5 5/1 Cnf A 0406975307 220,000.00 01-May-2006 4 7.250% 7,562.52 G5 5/1 Cnf A 0500551650 134,999.25 01-Sep-2006 0 6.125% 1,293.74 G6 Mix Alt-A Mix 0700245332 424,000.00 01-May-2006 4 7.500% 15,370.02

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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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. G1 7/1 Jmb A 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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. G2 10/1 Jmb A 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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. G3 5/1 Jmb A 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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. G4 7/1 Mix A 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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. G5 5/1 Cnf A 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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. G6 Mix Alt-A Mix 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Jan~~Jun-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Feb~~Jul-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Mar~~Aug-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~Apr~~Sep-2006 ~~N/A~~0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~May~~Oct-2006 0.000% N/A ~~Jun~~Nov-2006 0.000% N/A ~~Jun~~Nov-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). Includes losses on loans liquidating in the current period only.

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 G1 7/1 Jmb A 1312 6,~~006~~312,~~481~~450.00 6,~~006~~032,~~313~~550.6506 0 0.00 0.00 G2 10/1 Jmb A 03 01,224,960.00 01,216,283.0063 0 0.00 0.00 G3 5/1 Jmb A 34 12,~~514~~447,~~600~~420.00 12,~~512~~443,~~931~~868.0965 0 0.00 0.00 G4 7/1 Mix A 64 3,~~385~~636,~~917~~888.00 3,~~293~~336,~~405~~696.2975 0 0.00 0.00 G5 5/1 Cnf A 1113 23,~~528~~099,~~560~~720.00 23,~~525~~088,~~754~~283.8903 0 0.00 0.00 G6 Mix Alt-A Mix 1525 59,~~917~~537,~~117~~817.00 59,~~909~~524,~~122~~966.9459 0 0.00 0.00 Total 4861 1926,~~352~~259,~~675~~255.00 1925,~~247~~642,~~527~~648.8671 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 G1 7/1 Jmb A 0 0.00 0.00 0 0.00 0.00 152,~~136,016~~756.1344 G2 10/1 Jmb A 0 0.00 0.00 0 0.00 0.00 ~~949~~148,~~083~~455.5982 G3 5/1 Jmb A 0 0.00 0.00 0 0.00 0.00 116,~~930~~462.8502 G4 7/1 Mix A 0 0.00 0.00 0 0.00 0.00 5334,~~740~~928.4243 G5 5/1 Cnf A 0 0.00 0.00 0 0.00 0.00 ~~307~~7,~~286~~473.3557 G6 Mix Alt-A Mix 0 0.00 0.00 0 0.00 0.00 ~~841~~3,341.6072 Total 0 0.00 0.00 0 0.00 0.00 2553,~~410,898~~418.9400

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount G1 7/1 Jmb A ~~0407362410~~0407362397 FLGA 7564.0955 01-Mar-2006 ~~500~~400,000.00 ~~500~~125,000.06 G1 7/1 Jmb A 0407362728 CO 78.72 01-Feb-2006 153,500.00 153,500.00 G1 7/1 Jmb A ~~0407362512~~0407362867 AZNC 2579.3286 01-~~Sep~~Feb-~~2004~~2006 ~~200~~94,000.00 ~~200~~94,000.00 G1 7/1 Jmb A ~~0407362562~~0407363053 WACA 9580.00 01-~~Nov~~Mar-~~2005~~2006 ~~257~~561,~~450~~600.00 ~~257~~561,~~282~~600.6600 G1 7/1 Jmb A ~~0407362707~~0407363175 TXCA 7370.8100 01-~~Feb~~Mar-2006 ~~417~~910,000.00 ~~417~~910,000.00 G1 7/1 Jmb A ~~0407362731~~0407363189 CA 5178.2825 01-Mar-2006 ~~999~~500,~~999~~000.00 ~~999~~500,~~999~~000.00 G1 7/1 Jmb A ~~0407362891~~0407363207 CA 7255.0256 01-Mar-2006 ~~695~~750,000.00 ~~695~~750,000.00 G1 7/1 Jmb A ~~0407362913~~0407363330 VAUT 7280.00 01-~~Feb~~Mar-2006 ~~180~~182,~~000~~400.00 ~~180~~182,~~000~~400.00 G1 7/1 Jmb A ~~0407363028~~0407363420 CA 7265.8100 01-Mar-2006 ~~506~~1,~~000~~251,250.00 ~~506~~1,~~000~~251,250.00 G1 7/1 Jmb A ~~0407363156~~0407363474 VACA 8079.0090 01-~~Feb~~Apr-2006 ~~452~~663,~~232~~200.00 ~~452~~663,~~232~~200.00 G1 7/1 Jmb A ~~0407363160~~0407363543 CA 80.00 01-Mar-2006 ~~544~~349,~~000~~600.00 ~~544~~349,~~000~~600.00 G1 7/1 Jmb A ~~0407363348~~0407363616 CA 6179.0098 01-~~Mar~~Apr-2006 ~~610~~496,~~000~~900.00 ~~610~~492,000.00 G1G2 710/1 Jmb A ~~0407363358~~0406950871 VAWA 80.00 01-~~Mar~~Aug-~~2006~~2005 ~~292~~387,~~800~~960.00 ~~292~~387,~~799~~958.9936 G1G2 710/1 Jmb A ~~0407363603~~0406951308 TXCA 8040.0057 01-~~Mar~~Aug-~~2006~~2005 ~~352~~312,000.00 ~~352~~312,000.00 G2 10/1 Jmb A 0406951464 MN 77.78 01-Sep-2005 525,000.00 515,685.12 G3 5/1 Jmb A ~~0406451424~~0406451198 CA 80.00 01-Jan-2006 ~~440~~439,~~000~~920.00 ~~440~~439,~~000~~765.0043 G3 5/1 Jmb A ~~0500614480~~0500667916 MNCA 8058.0006 01-~~Feb~~Mar-2006 ~~605~~493,~~600~~500.00 ~~605~~489,~~600~~705.0031 G3 5/1 Jmb A ~~0500640499~~0500670792 NVCA 6473.2486 01-Feb-2006 ~~469~~650,000.00 ~~466~~649,~~908~~992.0946 G4G3 75/1 ~~Mix~~Jmb A ~~0405689204~~0700250394 CA 80.00 01-~~Nov~~Apr-~~2005~~2006 ~~560~~864,000.00 ~~559~~864,~~316~~000.0300 G4 7/1 Mix A ~~0406451501~~0407485557 NVCA 8078.0013 01-~~Jan~~May-2006 ~~535~~1,~~992~~500,000.00 ~~535~~1,~~992~~200,000.00 G4 7/1 Mix A ~~0407485540~~0407485578 MDCA 6380.3800 01-~~Mar~~Apr-2006 ~~550~~553,~~000~~688.00 ~~458~~553,~~172~~688.2600 G4 7/1 Mix A ~~0407485576~~0407485621 MACA 7578.0013 01-Apr-2006 ~~599~~1,~~925~~000,000.00 ~~599~~999,~~925~~808.0075 G4 7/1 Mix A ~~0407485591~~0407485700 CA 7080.00 01-May-2006 ~~490~~583,~~000~~200.00 ~~490~~583,~~000~~200.00 G4G5 75/1 ~~Mix~~Cnf A ~~0407485747~~0406600634 MACA 8965.6600 01-~~May~~Jan-2006 ~~650~~338,000.00 ~~650~~334,~~000~~378.0085 G5 5/1 Cnf A ~~0405511539~~0406600697 CAWI 75.00 01-~~Nov~~Sep-2005 ~~347~~206,250.00 ~~347~~206,~~250~~186.63 G5 5/1 Cnf A 0406600706 MD 90.00 01-Oct-2005 135,000.00 134,598.35 G5 5/1 Cnf A ~~0406917631~~0406600752 CA 6546.7394 01-~~Mar~~Jan-2006 ~~400~~115,000.00 ~~399~~115,~~855~~000.7000 G5 5/1 Cnf A ~~0407027087~~0407098355 KSMD 7570.6100 01-Apr-2006 ~~124~~301,000.00 ~~124~~298,~~000~~833.0094 G5 5/1 Cnf A ~~0407098353~~0407117458 CA 5247.9464 01-Mar-2006 ~~225~~212,000.00 ~~224~~210,~~237~~278.3695 G5 5/1 Cnf A ~~0500613541~~0407160617 CA 8066.0067 01-~~Jan~~Mar-~~2006~~2002 ~~272~~400,000.00 ~~270~~400,~~858~~000.2800 G5 5/1 Cnf A ~~0500614746~~0500586544 CATX 7565.00 01-~~Jan~~Nov-~~2006~~2005 ~~319~~126,~~500~~750.00 ~~318~~126,~~124~~750.9600 G5 5/1 Cnf A ~~0500673533~~0500593926 NJCT 80.00 01-~~Mar~~Jan-2006 ~~140~~255,~~000~~200.00 ~~140~~253,~~000~~066.0084 G5 5/1 Cnf A ~~0500674534~~0500655345 NJ 80.00 01-Mar-2006 ~~244~~193,~~000~~600.00 ~~244~~193,~~000~~600.00 G5 5/1 Cnf A ~~0500674702~~0500659992 NCNV 7580.00 01-~~Apr~~Mar-2006 80161,~~250~~920.00 80161,~~250~~920.00 G5 5/1 Cnf A ~~0700229162~~0700213784 AZNJ 8065.0079 01-Mar-2006 ~~166~~375,~~960~~000.00 ~~166~~372,~~960~~367.0086 G5 5/1 Cnf A ~~0700281102~~0700278060 COSC 80.00 01-May-2006 ~~209~~280,~~600~~000.00 ~~209~~280,~~600~~000.00 G6 Mix Alt-A Mix ~~0403285198~~0405101512 DCFL 7180.4100 01-~~May~~Sep-2005 ~~485~~210,~~600~~400.00 ~~485~~210,~~344~~400.4600 G6 Mix Alt-A Mix ~~0403563091~~0405532765 MACA 3670.8400 01-~~Aug~~Nov-2005 1332,~~050~~500.00 332,500.00 G6 Mix Alt-A Mix 0405532782 CA 60.86 01-Nov-2005 426,000.00 425,871.48 G6 Mix Alt-A Mix 0405532786 CA 66.54 01-Nov-2005 432,500.00 432,491.61 G6 Mix Alt-A Mix 0405532789 MD 46.22 01-Nov-2005 1,~~050~~100,000.00 1,099,634.92 G6 Mix Alt-A Mix ~~0405532779~~0405532790 CAHI 80.00 01-Nov-2005 ~~456~~460,000.00 ~~455~~460,~~145~~000.6900 G6 Mix Alt-A Mix ~~0405629700~~0405629794 FLMO 7080.00 01-Sep-2005 ~~605~~144,~~500~~000.00 ~~605~~144,~~252~~000.3500 G6 Mix Alt-A Mix ~~0405773524~~0406005796 WACA 8078.0060 01-~~Oct~~Nov-2005 ~~192~~373,~~750~~370.00 ~~190~~373,~~946~~370.2900 G6 Mix Alt-A Mix ~~0405967693~~0406600358 CA 8065.00 01-Dec-2005 ~~556~~364,000.00 ~~556~~359,714.91 G6 Mix Alt-A Mix 0406710116 IN 90.00 01-Feb-2006 98,100.00 97,294.18 G6 Mix Alt-A Mix 0500581021 NJ 71.22 01-Nov-2005 250,000.00 249,999.80 G6 Mix Alt-A Mix ~~0406451278~~0500656630 UTCA 80.00 01-~~Jan~~Feb-2006 ~~487~~393,~~200~~600.00 ~~486~~393,~~747~~600.4000 G6 Mix Alt-A Mix ~~0406600343~~0500662456 FLCA 7561.29 01-Mar-2006 999,000.00 992,964.37 G6 Mix Alt-A Mix 0500664031 NJ 80.00 01-~~Jan~~Mar-2006 ~~281~~249,~~547~~600.00 ~~280~~247,~~241~~972.6697 G6 Mix Alt-A Mix ~~0406600466~~0500664663 FLAZ 6480.9100 01-~~Jan~~Mar-2006 ~~490~~228,000.00 ~~489~~227,~~795~~998.2058 G6 Mix Alt-A Mix ~~0406600743~~0500680761 FLNV 6980.8700 01-~~Jan~~Apr-2006 ~~272~~253,~~500~~600.00 ~~272~~253,~~499~~600.9900 G6 Mix Alt-A Mix ~~0407098385~~0500682825 FLMD 80.00 01-~~Apr~~Mar-2006 ~~421~~602,~~120~~164.00 ~~420~~602,~~222~~164.5400 G6 Mix Alt-A Mix ~~0500547519~~0500690386 FL 75.00 01-~~Oct~~Mar-~~2005~~2006 ~~285~~212,250.00 212,250.00 G6 Mix Alt-A Mix 0500709369 MD 80.00 01-May-2006 580,000.00 ~~282~~580,~~394~~000.8300 G6 Mix Alt-A Mix ~~0500612957~~0700236609 FL 8975.9900 01-~~Dec~~Apr-~~2005~~2006 ~~125~~459,~~900~~750.00 ~~125~~459,~~725~~750.00 G6 Mix Alt-A Mix 0700237700 GA 70.00 01-Mar-2006 110,600.00 110,600.00 G6 Mix Alt-A Mix ~~0700257623~~0700246842 AZ 80.00 01-May-2006 229,033.00 229,033.00 G6 Mix Alt-A Mix 0700258345 CT 9075.00 01-Apr-2006 ~~100~~438,750.00 438,750.00 G6 Mix Alt-A Mix 0700263308 CO 75.00 01-Apr-2006 537,000.00 99537,~~786~~000.9000 G6 Mix Alt-A Mix ~~0700273103~~0700279477 NJKS 9080.00 01-May-2006 ~~108~~53,~~000~~600.00 ~~107~~53,~~854~~343.5813

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning G1 7/1 Jmb A ~~0407362410~~0407362397 Loan Paid in Full ~~(1)~~0 5.~~750~~500% 360 38 G1 7/1 Jmb A ~~0407362512~~0407362728 Loan Paid in Full 0(1) 56.~~250~~500% 360 219 G1 7/1 Jmb A ~~0407362562~~0407362867 Loan Paid in Full (1) 56.875% 360 9 G1 7/1 Jmb A 0407363053 Loan Paid in Full 0 6.500% 360 8 G1 7/1 Jmb A ~~0407362707~~0407363175 Loan Paid in Full 0 6.~~375~~125% 360 48 G1 7/1 Jmb A ~~0407362731~~0407363189 Loan Paid in Full 0 6.125% 360 38 G1 7/1 Jmb A ~~0407362891~~0407363207 Loan Paid in Full 0 6.~~250~~375% 360 38 G1 7/1 Jmb A ~~0407362913~~0407363330 Loan Paid in Full 0 6.000% 360 48 G1 7/1 Jmb A ~~0407363028~~0407363420 Loan Paid in Full 0 6.~~250~~500% 360 38 G1 7/1 Jmb A ~~0407363156~~0407363474 Loan Paid in Full 0 6.~~375~~125% 360 47 G1 7/1 Jmb A ~~0407363160~~0407363543 Loan Paid in Full 0 6.~~750~~250% 360 38 G1 7/1 Jmb A ~~0407363348~~0407363616 Loan Paid in Full (1) 6.375% 360 37 G1G2 710/1 Jmb A ~~0407363358~~0406950871 Loan Paid in Full (0 5.250% 360 15 G2 10/1) 6Jmb A 0406951308 Loan Paid in Full 0 5.~~000~~250% 360 315 G1G2 710/1 Jmb A ~~0407363603~~0406951464 Loan Paid in Full (1) 65.~~375~~250% 360 314 G3 5/1 Jmb A ~~0406451424~~0406451198 Loan Paid in Full 0 67.~~875~~125% 360 510 G3 5/1 Jmb A ~~0500614480~~0500667916 Loan Paid in Full 0 67.~~500~~250% 360 48 G3 5/1 Jmb A ~~0500640499~~0500670792 Loan Paid in Full 0(1) 6.~~625~~750% 360 49 G4G3 75/1 ~~Mix~~Jmb A ~~0405689204~~0700250394 Loan Paid in Full 0(1) 76.~~000~~875% 360 7 G4 7/1 Mix A ~~0406451501~~0407485557 Loan Paid in Full 0 86.~~000~~500% 360 56 G4 7/1 Mix A ~~0407485540~~0407485578 Loan Paid in Full ~~(1)~~0 6.875% 360 37 G4 7/1 Mix A ~~0407485576~~0407485621 Loan Paid in Full 0 7.~~000~~250% 360 27 G4 7/1 Mix A ~~0407485591~~0407485700 Loan Paid in Full 0 86.~~000~~875% 360 6 G5 5/1 G4Cnf 7A 0406600634 Loan Paid in Full 0 6.250% 360 10 G5 5/1 ~~Mix~~Cnf A ~~0407485747~~0406600697 Loan Paid in Full 0 7.~~500~~375% 360 114 G5 5/1 Cnf A ~~0405511539~~0406600706 Loan Paid in Full 0 57.~~875~~250% 360 713 G5 5/1 Cnf A ~~0406917631~~0406600752 Loan Paid in Full ~~(1)~~0 5.750% 360 310 G5 5/1 Cnf A ~~0407027087~~0407098355 Loan Paid in Full 0 76.~~250~~625% 360 27 G5 5/1 Cnf A ~~0407098353~~0407117458 Loan Paid in Full 0 6.~~875~~625% 360 38 G5 5/1 Cnf A ~~0500613541~~0407160617 Loan Paid in Full 0 76.~~875~~750% 360 56 G5 5/1 Cnf A 0500586544 Loan Paid in Full 4 6.250% 360 12 G5 5/1 Cnf A ~~0500614746~~0500593926 Loan Paid in Full 0 7.750% 360 510 G5 5/1 Cnf A ~~0500673533~~0500655345 Loan Paid in Full 0 7.~~875~~250% 360 38 G5 5/1 Cnf A ~~0500674534~~0500659992 Loan Paid in Full (1) 7.~~250~~375% 360 38 G5 5/1 Cnf A ~~0500674702~~0700213784 Loan Paid in Full 0 7.~~625~~375% 360 28 G5 5/1 Cnf A ~~0700229162~~0700278060 Loan Paid in Full 0 7.375% 360 36 G5G6 ~~5/1~~Mix ~~Cnf~~ Alt-A ~~0700281102~~Mix 0405101512 Loan Paid in Full 0 7.125% 360 114 G6 Mix Alt-A Mix ~~0403285198~~0405532765 Loan Paid in Full 0 67.125% 360 1312 G6 Mix Alt-A Mix ~~0403563091~~0405532782 Loan Paid in Full 0 67.000% 360 1012 G6 Mix Alt-A Mix ~~0405532779~~0405532786 Loan Paid in Full 0 57.~~125~~000% 360 712 G6 Mix Alt-A Mix ~~0405629700~~0405532789 Loan Paid in Full 0 6.~~000~~500% 360 912 G6 Mix Alt-A Mix ~~0405773524~~0405532790 Loan Paid in Full 0 56.~~875~~750% 360 812 G6 Mix Alt-A Mix ~~0405967693~~0405629794 Loan Paid in Full 0 7.~~875~~125% 360 614 G6 Mix Alt-A Mix ~~0406451278~~0406005796 Loan Paid in Full 0 85.~~250~~750% 360 512 G6 Mix Alt-A Mix ~~0406600343~~0406600358 Loan Paid in Full (1) 76.375% 360 511 G6 Mix Alt-A Mix ~~0406600466~~0406710116 Loan Paid in Full 0 7.125% 360 9 G6 Mix Alt-A Mix 0500581021 Loan Paid in Full 0 7.250% 360 12 G6 Mix Alt-A Mix 0500656630 Loan Paid in Full 0 7.875% 360 9 G6 Mix Alt-A Mix 0500662456 Loan Paid in Full 0 7.250% 360 8 G6 Mix Alt-A Mix 0500664031 Loan Paid in Full 5 7.750% 360 58 G6 Mix Alt-A Mix ~~0406600743~~0500664663 Loan Paid in Full 0 7.625% 360 58 G6 Mix Alt-A Mix ~~0407098385~~0500680761 Loan Paid in Full 0 7.750% 360 27 G6 Mix Alt-A Mix ~~0500547519~~0500682825 Loan Paid in Full 0 67.~~000~~750% 360 8 G6 Mix Alt-A Mix ~~0500612957~~0500690386 Loan Paid in Full 0 7.~~875~~750% 360 8 G6 Mix Alt-A Mix 0500709369 Loan Paid in Full 0 8.000% 360 6 G6 Mix Alt-A Mix ~~0700257623~~0700236609 Loan Paid in Full 0 7.750% 360 27 G6 Mix Alt-A Mix ~~0700273103~~0700237700 Loan Paid in Full 0 7.500% 360 8 G6 Mix Alt-A Mix 0700246842 Loan Paid in Full (1) 7.~~000~~875% 360 6 G6 Mix Alt-A Mix 0700258345 Loan Paid in Full (1) 7.875% 360 7 G6 Mix Alt-A Mix 0700263308 Loan Paid in Full 0 7.500% 360 7 G6 Mix Alt-A Mix 0700279477 Loan Paid in Full (1) 8.000% 360 6

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 1.~~336~~723% Current Month 1418.~~907~~829% Current Month ~~1,465~~932.~~683~~044% 3 Month Average 01.~~000~~497% 3 Month Average 016.~~000~~534% 3 Month Average 0911.~~000~~960% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~9.842% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~1,205.376% N/A ~~Jan~~Jun-2006 ~~N/A~~14.907% N/A ~~Jan~~Jun-2006 ~~N/A~~1,465.683% N/A ~~Feb~~Jul-2006 ~~N/A~~13.439% N/A ~~Feb~~Jul-2006 ~~N/A~~1,106.695% N/A ~~Mar~~Aug-2006 ~~N/A~~11.501% N/A ~~Mar~~Aug-2006 ~~N/A~~812.299% N/A ~~Apr~~Sep-2006 ~~N/A~~16.312% N/A ~~Apr~~Sep-2006 ~~N/A~~1,008.402% N/A ~~May~~Oct-2006 914.~~842~~462% N/A ~~May~~Oct-2006 ~~1,205~~795.~~376~~433% N/A ~~Jun~~Nov-2006 1418.~~907~~829% N/A ~~Jun~~Nov-2006 ~~1,465~~932.~~683~~044% 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. G1 7/1 Jmb A SMM CPR PSA Current Month 1.~~250~~109% Current Month 1412.~~006~~531% Current Month ~~2,319~~780.~~229~~585% 3 Month Average 0.~~000~~890% 3 Month Average 010.~~000~~157% 3 Month Average 0724.~~000~~004% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~5.851% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~1,441.952% N/A ~~Jan~~Jun-2006 ~~N/A~~14.006% N/A ~~Jan~~Jun-2006 ~~N/A~~2,319.229% N/A ~~Feb~~Jul-2006 ~~N/A~~4.511% N/A ~~Feb~~Jul-2006 ~~N/A~~561.100% N/A ~~Mar~~Aug-2006 ~~N/A~~9.917% N/A ~~Mar~~Aug-2006 ~~N/A~~987.140% N/A ~~Apr~~Sep-2006 ~~N/A~~9.689% N/A ~~Apr~~Sep-2006 ~~N/A~~804.201% N/A ~~May~~Oct-2006 58.~~851~~250% N/A ~~May~~Oct-2006 ~~1,441~~587.~~952~~227% N/A ~~Jun~~Nov-2006 1412.~~006~~531% N/A ~~Jun~~Nov-2006 ~~2,319~~780.~~229~~585% 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. G2 10/1 Jmb A SMM CPR PSA Current Month 0.~~229~~335% Current Month 23.~~713~~941% Current Month ~~153~~142.~~784~~635% 3 Month Average 0.~~000~~395% 3 Month Average 04.~~000~~624% 3 Month Average 0184.~~000~~083% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~3.154% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~201.597% N/A ~~Jan~~Jun-2006 ~~N/A~~2.713% N/A ~~Jan~~Jun-2006 ~~N/A~~153.784% N/A ~~Feb~~Jul-2006 ~~N/A~~3.951% N/A ~~Feb~~Jul-2006 ~~N/A~~201.206% N/A ~~Mar~~Aug-2006 ~~N/A~~1.517% N/A ~~Mar~~Aug-2006 ~~N/A~~70.090% N/A ~~Apr~~Sep-2006 ~~N/A~~6.729% N/A ~~Apr~~Sep-2006 ~~N/A~~284.690% N/A ~~May~~Oct-2006 3.~~154~~203% N/A ~~May~~Oct-2006 ~~201~~124.~~597~~923% N/A ~~Jun~~Nov-2006 23.~~713~~941% N/A ~~Jun~~Nov-2006 ~~153~~142.~~784~~635% 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. G3 5/1 Jmb A SMM CPR PSA Current Month 01.~~853~~491% Current Month 916.~~769~~491% Current Month ~~755~~720.~~147~~497% 3 Month Average 01.~~000~~640% 3 Month Average 017.~~000~~865% 3 Month Average 0877.~~000~~506% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~10.818% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~992.320% N/A ~~Jan~~Jun-2006 ~~N/A~~9.769% N/A ~~Jan~~Jun-2006 ~~N/A~~755.147% N/A ~~Feb~~Jul-2006 ~~N/A~~33.053% N/A ~~Feb~~Jul-2006 ~~N/A~~2,253.987% N/A ~~Mar~~Aug-2006 ~~N/A~~7.328% N/A ~~Mar~~Aug-2006 ~~N/A~~438.458% N/A ~~Apr~~Sep-2006 ~~N/A~~24.268% N/A ~~Apr~~Sep-2006 ~~N/A~~1,294.765% N/A ~~May~~Oct-2006 1012.~~818~~837% N/A ~~May~~Oct-2006 ~~992~~617.~~320~~257% N/A ~~Jun~~Nov-2006 916.~~769~~491% N/A ~~Jun~~Nov-2006 ~~755~~720.~~147~~497% 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. G4 7/1 Mix A SMM CPR PSA Current Month 2.~~281~~804% Current Month 2428.~~188~~917% Current Month 52,~~977~~049.~~078~~327% 3 Month Average 02.~~000~~577% 3 Month Average 026.~~000~~776% 3 Month Average 02,270.~~000~~872% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~21.621% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~10,309.451% N/A ~~Jan~~Jun-2006 ~~N/A~~24.188% N/A ~~Jan~~Jun-2006 ~~N/A~~5,977.078% N/A ~~Feb~~Jul-2006 ~~N/A~~15.266% N/A ~~Feb~~Jul-2006 ~~N/A~~2,518.938% N/A ~~Mar~~Aug-2006 ~~N/A~~13.778% N/A ~~Mar~~Aug-2006 ~~N/A~~1,710.494% N/A ~~Apr~~Sep-2006 ~~N/A~~30.877% N/A ~~Apr~~Sep-2006 ~~N/A~~3,063.477% N/A ~~May~~Oct-2006 2120.~~621~~534% N/A ~~May~~Oct-2006 101,~~309~~699.~~451~~813% N/A ~~Jun~~Nov-2006 2428.~~188~~917% N/A ~~Jun~~Nov-2006 52,~~977~~049.~~078~~327% 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. G5 5/1 Cnf A SMM CPR PSA Current Month 2.~~429~~981% Current Month 2530.~~549~~455% Current Month 31,~~751~~871.~~175~~141% 3 Month Average 02.~~000~~291% 3 Month Average 024.~~000~~147% 3 Month Average 01,643.~~000~~101% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~19.679% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~4,082.732% N/A ~~Jan~~Jun-2006 ~~N/A~~25.549% N/A ~~Jan~~Jun-2006 ~~N/A~~3,751.175% N/A ~~Feb~~Jul-2006 ~~N/A~~26.155% N/A ~~Feb~~Jul-2006 ~~N/A~~2,978.197% N/A ~~Mar~~Aug-2006 ~~N/A~~27.207% N/A ~~Mar~~Aug-2006 ~~N/A~~2,524.020% N/A ~~Apr~~Sep-2006 ~~N/A~~19.685% N/A ~~Apr~~Sep-2006 ~~N/A~~1,540.737% N/A ~~May~~Oct-2006 1922.~~679~~300% N/A ~~May~~Oct-2006 41,~~082~~517.~~732~~425% N/A ~~Jun~~Nov-2006 2530.~~549~~455% N/A ~~Jun~~Nov-2006 31,~~751~~871.~~175~~141% 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. G6 Mix Alt-A Mix SMM CPR PSA Current Month 35.~~037~~791% Current Month 3051.~~929~~122% Current Month 32,~~040~~558.~~813~~565% 3 Month Average 04.~~000~~620% 3 Month Average 042.~~000~~880% 3 Month Average 02,367.~~000~~161% 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~~Dec-2005 N/A N/A ~~Jul~~Dec-2005 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Aug~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Sep~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Oct~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Nov~~Apr-~~2005~~2006 N/A N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~17.966% N/A ~~Dec~~May-~~2005~~2006 ~~N/A~~2,165.766% N/A ~~Jan~~Jun-2006 ~~N/A~~30.929% N/A ~~Jan~~Jun-2006 ~~N/A~~3,040.813% N/A ~~Feb~~Jul-2006 ~~N/A~~27.357% N/A ~~Feb~~Jul-2006 ~~N/A~~2,245.325% N/A ~~Mar~~Aug-2006 ~~N/A~~27.777% N/A ~~Mar~~Aug-2006 ~~N/A~~1,973.777% N/A ~~Apr~~Sep-2006 ~~N/A~~33.199% N/A ~~Apr~~Sep-2006 ~~N/A~~2,069.605% N/A ~~May~~Oct-2006 1744.~~966~~318% N/A ~~May~~Oct-2006 2,~~165~~473.~~766~~313% N/A ~~Jun~~Nov-2006 3051.~~929~~122% N/A ~~Jun~~Nov-2006 32,~~040~~558.~~813~~565% 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 G1Current ~~7/1 Jmb A~~ 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($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.249 4 2,646,429.00 0.165 1 267,332.71 0.047 4.250 4.499 8 5,366,573.55 0.336 2 2,271,450.00 0.402 4.500 4.749 12 6,538,135.98 0.409 4 1,180,583.74 0.209 4.750 4.999 18 7,027,806.41 0.439 5 2,631,065.19 0.466 5.000 5.249 67 32,284,663.75 2.019 6 2,494,479.36 0.442 5.250 5.499 704 417,407,090.44 26.103 35 14,030,409.27 2.486 5.500 5.749 130 66,441,743.13 4.155 85 36,071,482.76 6.390 5.750 5.999 425 202,958,010.34 12.692 322 153,018,335.52 27.109 6.000 6.249 434 200,191,910.18 12.519 349 163,714,685.29 29.004 6.250 6.499 479 217,471,714.31 13.600 352 156,688,501.94 27.759 6.500 6.749 229 102,803,669.75 6.429 62 23,288,180.99 4.126 6.750 6.999 257 95,214,781.07 5.954 24 7,964,533.08 1.411 7.000 7.249 142 47,427,215.97 2.966 1 837,500.00 0.148 7.250 7.499 161 58,444,230.06 3.655 0 0.00 0.000 7.500 7.749 164 49,408,411.63 3.090 0 0.00 0.000 7.750 7.999 256 75,892,141.49 4.746 0 0.00 0.000 8.000 8.249 36 9,616,541.35 0.601 0 0.00 0.000 8.250 8.499 2 265,227.35 0.017 0 0.00 0.000 >= 8.500 11 1,690,511.86 0.106 0 0.00 0.000 Total 3,539 1,599,096,807.62 100.000 1,248 564,458,539.85 100.000Period

Interest Rate Stratification ~~(continued)~~Summary G2G1 107/1 Jmb A ~~G3 5/1 Jmb A~~ Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.249 02 01,108,482.0071 0.~~000~~074 1 ~~841~~266,~~750~~732.0071 0.~~475~~049 4.250 4.499 13 ~~140~~2,~~518~~410,964.2106 0.~~034~~161 02 02,271,450.00 0.~~000~~419 4.500 4.749 48 23,~~679~~855,~~469~~941.4990 0.~~648~~258 04 01,176,472.0041 0.~~000~~217 4.750 4.999 714 25,~~195~~501,~~759~~613.5202 0.~~531~~368 15 ~~518~~2,~~000~~616,695.0048 0.~~292~~482 5.000 5.249 4560 2129,~~739~~401,~~865~~131.2660 51.~~256~~968 86 42,~~732~~447,~~125~~510.6529 20.~~671~~451 5.250 5.499 ~~638~~689 ~~386~~409,~~890~~032,~~105~~653.3951 9327.~~532~~384 1535 1013,~~589~~984,~~092~~007.3657 52.~~976~~578 5.500 5.749 0126 063,678,561.0003 04.~~000~~263 3084 2535,~~059~~448,~~918~~976.9287 146.~~143~~536 5.750 5.999 0410 0195,950,933.0039 013.~~000~~119 33318 23150,~~756~~420,~~806~~766.3942 1327.~~408~~733 6.000 6.249 0422 0193,681,279.0028 012.~~000~~967 25338 15157,~~698~~021,~~218~~988.3898 828.~~860~~950 6.250 6.499 0455 0206,658,356.0056 013.~~000~~836 26340 16150,~~540~~411,~~675~~454.9913 927.~~335~~731 6.500 6.749 0209 092,495,741.0066 06.~~000~~192 4554 2519,~~839~~870,~~367~~704.3341 143.~~583~~664 6.750 6.999 0227 082,465,599.0034 05.~~000~~521 4821 306,~~988~~458,~~256~~783.2285 171.~~489~~191 7.000 7.249 124 38,925,104.70 2.606 0 0.00 0.000 ~~20 12,133,227.84 6.848~~ 7.250 7.499 137 46,584,531.96 3.119 0 0.00 0.000 ~~11 6,327,184.77 3.571~~ 7.500 7.749 147 43,231,781.80 2.894 0 0.00 0.000 ~~5 2,910,322.02 1.643~~ 7.750 7.999 0222 066,371,946.0012 04.~~000~~444 20 ~~1,250,879~~0.8400 0.~~706~~000 8.000 8.249 030 09,277,905.0084 0.~~000~~621 0 0.00 0.000 8.250 8.499 06 01,791,291.0049 0.~~000~~120 0 0.00 0.000 >= 8.500 08 01,252,990.0009 0.~~000~~084 0 0.00 0.000 Total ~~695~~3,299 ~~413~~1,~~645~~493,~~717~~676,810.8706 100.000 ~~270~~1,208 ~~177~~542,~~185~~395,~~825~~543.7112 100.000

Interest Rate Stratification (continued) G4G2 710/1 ~~Mix~~Jmb A G5G3 5/1 ~~Cnf~~Jmb A Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 01 0841,750.00 0.~~000~~520 4.250 4.499 01 0139,514.0006 0.~~000~~034 0 0.00 0.000 4.500 4.749 04 02,679,469.0049 0.~~000~~659 0 0.00 0.000 4.750 4.999 07 02,188,917.0054 0.~~000~~539 01 0518,000.00 0.~~000~~320 5.000 5.249 045 021,676,525.0030 05.~~000~~334 08 04,732,125.0065 02.~~000~~923 5.250 5.499 1627 ~~224~~379,~~995~~728,309.3927 093.~~159~~434 515 110,~~008~~569,~~379~~760.4562 06.~~886~~528 5.500 5.749 0 0.00 0.000 429 124,~~098~~047,~~515~~915.3592 014.~~965~~853 5.750 5.999 110 ~~7,958,573~~0.9500 50.~~631~~000 2031 422,~~605~~670,~~680~~760.5508 414.~~047~~002 6.000 6.249 150 ~~8,348,512~~0.2100 50.~~907~~000 2725 615,~~577~~675,~~679~~608.5168 59.~~780~~682 6.250 6.499 430 ~~26,866,880~~0.2800 190.~~010~~000 3824 814,~~989~~875,~~775~~989.8330 79.~~900~~188 6.500 6.749 520 ~~32,605,536~~0.7000 230.~~071~~000 4543 1024,~~736~~573,~~893~~638.8974 915.~~435~~178 6.750 6.999 490 ~~26,450,488~~0.7300 180.~~716~~000 ~~107~~43 2227,~~007~~669,~~231~~198.5144 1917.~~339~~089 7.000 7.249 230 ~~11,702,256~~0.0300 80.~~280~~000 7915 168,~~838~~717,~~952~~590.0370 145.~~797~~384 7.250 7.499 210 ~~14,380,020~~0.2100 100.~~175~~000 808 194,~~631~~571,~~223~~329.6453 172.~~251~~823 7.500 7.749 120 ~~6,528,777~~0.3000 40.~~620~~000 402 91,~~293~~195,~~394~~781.3942 80.~~167~~739 7.750 7.999 100 ~~5,775,817~~0.9200 40.~~087~~000 422 111,~~080~~248,~~604~~860.4044 90.~~737~~771 8.000 8.249 10 ~~485,100~~0.00 0.~~343~~000 80 ~~1,929,232~~0.6100 10.~~695~~000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.500 0 0.00 0.000 0 0.00 0.000 Total ~~238~~684 ~~141~~406,~~326~~412,~~958~~735.7266 100.000 ~~495~~247 ~~113~~161,~~797~~908,~~563~~309.1652 100.000

Interest Rate Stratification (continued) G6G4 7/1 Mix ~~Alt-~~A ~~Mix~~G5 5/1 Cnf A Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.249 20 ~~1,537,346~~0.2900 0.~~815~~000 0 0.00 0.000 4.250 4.499 50 ~~2,954,605~~0.3400 10.~~566~~000 0 0.00 0.000 4.500 4.749 40 ~~2,678,082~~0.7500 10.~~419~~000 0 0.00 0.000 4.750 4.999 50 ~~1,682,981~~0.7000 0.~~892~~000 0 0.00 0.000 5.000 5.249 80 ~~3,318,193~~0.4800 10.~~759~~000 0 0.00 0.000 5.250 5.499 101 4224,~~664~~990.67 0.177 3 626,~~108~~755.5875 20.~~472~~622 5.500 5.749 110 0.00 0.000 4 1,~~211~~091,~~826~~102.1019 21.~~232~~084 5.750 5.999 3910 137,~~618~~438,~~613~~758.9347 75.~~218~~845 18 4,081,006.66 4.053 6.000 6.249 1815 58,~~852~~347,~~814~~641.7956 36.~~102~~560 26 6,347,196.16 6.303 6.250 6.499 42 26,248,909.49 20.627 832 7,~~385~~858,~~880~~398.2717 47.~~444~~804 6.500 6.749 2550 1030,~~333~~671,~~690~~075.8450 524.~~477~~101 39 9,040,117.71 8.977 6.750 6.999 2944 723,~~804~~810,~~271~~495.5326 418.~~136~~710 96 19,218,398.63 19.085 7.000 7.249 1918 58,~~915~~761,~~280~~019.0715 36.~~135~~884 75 16,013,460.06 15.902 7.250 7.499 4917 1811,~~105~~259,~~801~~275.4407 98.~~596~~848 69 16,881,867.49 16.764 7.500 7.749 ~~107~~10 304,~~675~~868,~~917~~190.9213 163.~~258~~825 37 8,544,034.44 8.485 7.750 7.999 ~~202~~9 575,~~784~~142,~~839~~679.3355 304.~~625~~041 37 10,154,846.34 10.084 8.000 8.249 271 7485,~~202~~100.00 0.381 5 843,~~208~~228.7424 30.~~817~~837 8.250 8.499 20 ~~265,227~~0.3500 0.~~141~~000 0 0.00 0.000 >= 8.500 110 ~~1,690,511~~0.8600 0.~~896~~000 0 0.00 0.000 Total ~~593~~217 ~~188~~127,~~682~~258,~~202~~134.3185 100.000 441 100,700,411.84 100.000

~~Supplemental~~Interest ~~Reporting~~Rate ~~Closing~~Stratification ~~Date~~(continued) ~~April~~G6 ~~28,~~Mix ~~2006~~Alt-A ~~Record~~Mix ~~Date~~Current ~~With~~Number ~~respect to any Distribution Date and the Certificates other than the LIBOR Certificates held in Book Entry Form on such Distribution Date, the close~~ of ~~business~~Outstanding onPercentage ~~the last Business Day~~ of ~~the~~Interest ~~month~~Rate ~~preceding~~Loans ~~the~~Scheduled ~~month~~Balance(%) inRange(%) ~~which~~Balance($) ~~the~~< ~~applicable~~4.000 ~~Distribution~~0 ~~Date~~0.00 ~~occurs~~0.000 ~~With~~4.000 ~~respect~~4.249 to0 ~~any~~0.00 ~~Distribution~~0.000 ~~Date~~4.250 ~~and~~4.499 ~~the~~0 ~~LIBOR~~0.00 ~~Certificates~~0.000 ~~held~~4.500 in4.749 ~~Book~~0 ~~Entry~~0.00 ~~Form~~0.000 on4.750 ~~such~~4.999 ~~Distribution~~1 ~~Date~~178,000.00 ~~the~~0.115 ~~close~~5.000 of5.249 ~~business~~1 on544,970.36 ~~the~~0.352 ~~Business~~5.250 ~~Day immediately preceding such Distribution Date~~5.499 ~~Determination~~8 ~~Date With respect to each Distribution Date and (i) each Servicer (other than Wells Fargo)~~3,898,829.63 ~~the~~2.515 ~~10th~~5.500 ~~day~~5.749 of9 ~~the calendar month in which such Distribution Date occurs or~~3,090,566.05 if1.994 ~~such~~5.750 ~~10th~~5.999 ~~day~~33 ~~is not a Business Day~~11,339,641.76 ~~the~~7.316 ~~Business~~6.000 ~~Day~~6.249 ~~immediately~~18 ~~succeeding such Business Day and (ii) Wells Fargo~~6,288,843.90 ~~the~~4.057 ~~Business~~6.250 ~~Day~~6.499 ~~immediately~~17 ~~preceding the related Cash Remittance Date Cash Remittance Date With respect to any Distribution Date and (A) Select Portfolio Servicing or GreenPoint~~7,263,605.47 ~~the~~4.686 ~~7th~~6.500 ~~calendar~~6.749 ~~day~~23 ~~preceding such Distribution Date~~8,340,205.30 or5.381 if6.750 ~~such~~6.999 ~~7th~~23 ~~calendar day is not a Business Day~~5,308,723.16 ~~the~~3.425 ~~Business~~7.000 ~~Day~~7.249 ~~immediately~~16 ~~preceding such 7th calendar day and (B) Wells Fargo and the Designated Servicers~~5,433,034.79 ~~the~~3.505 ~~18th~~7.250 ~~calendar~~7.499 ~~day~~43 ~~of the month in which the Distribution Date occurs~~13,872,059.87 or8.950 if7.500 ~~such~~7.749 ~~18th~~98 ~~calendar day is not a Business Day~~28,623,775.81 ~~the~~18.467 ~~Business Day immediately following such 18th calendar day~~7.750 Business Day Any day other than (i) a Saturday or a Sunday or (ii) a day on which banking institutions in New York or the state in which the office of the Master Servicer or any Servicer or the Corporate Trust Office of the Trustee or Trust Administrator are located are authorized or obligated by law or executive order to be closed7.999 ~~Distribution~~174 ~~Date The 25th day of any month~~49,825,559.79 or32.145 if8.000 ~~such~~8.249 ~~25th~~24 ~~day is not a Business Day~~7,949,577.60 ~~the~~5.129 ~~Business~~8.250 ~~Day~~8.499 ~~immediately~~6 ~~following such 25th day~~1,791,291.49 ~~commencing~~1.156 in>= ~~May 2006~~8.500 ~~Interest~~8 ~~Determination Date With respect to the LIBOR Certificates and for each Accrual Period~~1,252,990.09 ~~the second LIBOR Business Day preceding the commencement of such Accrual Period~~0.808 ~~Designated~~Total ~~Servicers~~502 ~~Washington Mutual Bank~~155, ~~GMAC~~001,675.07 ~~Countrywide, National City and Hemisphere~~100.000

Filing Compare · Adjustable Rate Mortgage Trust 2006-2A