10-D 1 slt06001_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: 333-131374-01 SunTrust Alternative Loan Trust 2006-1F (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131374 Bear Stearns Asset Backed Securities I LLC. (Exact name of depositor as specified in its charter) SunTrust Mortgage, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196956 54-2196957 54-2196958 (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)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 1-A-3 _____ _____ __X___ ____________ 1-A-4 _____ _____ __X___ ____________ 2-A _____ _____ __X___ ____________ 3-A _____ _____ __X___ ____________ 3-S _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ PO _____ _____ __X___ ____________ X _____ _____ __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 SunTrust Alternative Loan Trust 2006-1F. 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 SunTrust Alternative Loan Trust 2006-1F, 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. SunTrust Alternative Loan Trust 2006-1F (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: December 12, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of SunTrust Alternative Loan Trust 2006-1F, relating to the November 27, 2006 distribution. EX-99.1 SunTrust Alternative Loan Trust Mortgage Pass-Through Certificates Distribution Date: 11/27/2006 SunTrust Alternative Loan Trust Mortgage Pass-Through Certificates Series 2006-1F 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 86800RAA9 6.00000% 17,065,000.00 85,325.00 1-A-2 86800RAB7 6.00000% 3635,~~900~~761,~~000~~670.0030 ~~184~~178,~~500~~808.0035 1-A-3 86800RAC5 6.00000% 3432,~~691~~356,~~600~~506.0095 ~~173~~161,~~458~~782.0053 1-A-4 86800RAD3 6.00000% 7,313,300.00 36,566.50 2-A 86800RAE1 6.50000% ~~232~~213,~~991~~666,~~100~~540.0094 1,~~262~~157,~~035~~360.1343 3-A 86800RAF8 5.~~43100~~67250% ~~123~~108,~~989~~883,~~100~~925.0070 ~~561~~514,~~154~~703.0039 3-S 86800RAG6 21.~~06900~~82750% 0.00 ~~213~~165,~~777~~821.8715 B-1 86800RAL5 6.~~66779~~66788% 13,~~750~~734,~~200~~484.0061 76,~~402~~316.9353 B-2 86800RAM3 6.~~66779~~66788% 10,~~501~~489,~~200~~197.0096 58,~~349~~283.8889 B-3 86800RAN1 6.~~66779~~66788% 87,~~000~~991,~~200~~056.0041 44,~~453~~402.0881 B-4 86800RAP6 6.~~66779~~66788% 6,~~749~~741,~~100~~386.0031 37,~~501~~458.3594 B-5 86800RAQ4 6.~~66779~~66788% 3,~~251~~247,~~100~~384.0025 18,~~064~~044.7230 B-6 86800RAR2 6.~~66779~~66788% 3,~~250~~247,~~899~~183.0007 18,~~063~~043.6118 PO 86800RAH4 0.00000% 1,~~560~~505,~~763~~869.9596 0.00 X 86800RAJ0 0.~~21794~~21288% 0.00 32,~~067~~730.7159 AR 86800RAK7 0.00000% ~~100~~0.00 0.00 Totals ~~500~~462,~~013~~003,~~662~~506.9546 2,~~772~~555,~~719~~647.7859

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 0.00 0.00 17,065,000.00 85,325.00 0.00 1-A-2 1,~~000~~024,024.0034 0.00 3634,~~899~~737,~~000~~645.0096 ~~185~~1,~~500~~202,832.0069 0.00 1-A-3 ~~392~~500,~~967~~000.2700 0.00 3431,~~298~~856,~~632~~506.7395 ~~566~~661,~~425~~782.2753 0.00 1-A-4 0.00 0.00 7,313,300.00 36,566.50 0.00 2-A ~~754~~5,~~315~~584,303.4699 0.00 ~~232~~208,~~236~~082,~~784~~236.5495 26,~~016~~741,~~350~~664.5942 0.00 3-A ~~684~~3,~~467~~782,636.6303 0.00 ~~123~~105,~~304~~101,~~632~~289.3766 14,~~245~~297,~~621~~339.6342 0.00 3-S 0.00 0.00 0.00 ~~213~~165,~~777~~821.8715 0.00 B-1 3,~~061~~251.3181 0.00 13,~~747~~731,~~138~~232.6981 79,~~464~~568.2434 0.00 B-2 2,~~337~~483.9645 0.00 10,~~498~~486,~~862~~714.0452 60,~~687~~767.8434 0.00 B-3 1,~~781~~891.1598 0.00 7,~~998~~989,~~418~~164.8543 46,~~234~~294.2379 0.00 B-4 1,~~502~~596.6011 0.00 6,~~747~~739,~~597~~790.4021 39,~~003~~055.9505 0.00 B-5 ~~723~~768.8286 0.00 3,~~250~~246,~~376~~615.1839 18,~~788~~813.5416 0.00 B-6 ~~724~~768.1981 0.00 3,~~250~~246,~~174~~414.8126 18,~~787~~811.8099 0.00 PO 247,~~703~~272.5293 0.00 1,~~536~~498,~~060~~597.4304 247,~~703~~272.5293 0.00 X 0.00 0.00 0.00 32,~~067~~730.7159 0.00 AR ~~100~~0.00 0.00 0.00 ~~100~~0.00 0.00 Totals 110,~~867~~908,~~684~~998.9131 0.00 ~~498~~451,~~145~~094,~~978~~508.0418 413,~~640~~464,~~404~~645.6990 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 17,065,000.00 17,065,000.00 0.00 0.00 0.00 0.00 1-A-2 36,900,000.00 3635,~~900~~761,~~000~~670.0030 7219,077.4278 ~~927~~1,004,946.5856 0.00 0.00 1-A-3 34,691,600.00 3432,~~691~~356,~~600~~506.0095 289,~~457~~315.8610 ~~364~~490,~~509~~684.4190 0.00 0.00 1-A-4 7,313,300.00 7,313,300.00 0.00 0.00 0.00 0.00 2-A 232,991,100.00 ~~232~~213,~~991~~666,~~100~~540.0094 4847,~~687~~903.9888 ~~705~~5,~~627~~536,400.4911 0.00 0.00 3-A 123,989,100.00 ~~123~~108,~~989~~883,~~100~~925.0070 2322,~~603~~436.5556 ~~660~~3,~~864~~760,199.0848 0.00 0.00 3-S 0.00 0.00 0.00 0.00 0.00 0.00 B-1 13,750,200.00 13,~~750~~734,~~200~~484.0061 3,~~061~~251.3181 0.00 0.00 0.00 B-2 10,501,200.00 10,~~501~~489,~~200~~197.0096 2,~~337~~483.9645 0.00 0.00 0.00 B-3 8,000,200.00 87,~~000~~991,~~200~~056.0041 1,~~781~~891.1598 0.00 0.00 0.00 B-4 6,749,100.00 6,~~749~~741,~~100~~386.0031 1,~~502~~596.6011 0.00 0.00 0.00 B-5 3,251,100.00 3,~~251~~247,~~100~~384.0025 ~~723~~768.8286 0.00 0.00 0.00 B-6 3,250,899.00 3,~~250~~247,~~899~~183.0007 ~~724~~768.1981 0.00 0.00 0.00 PO 1,560,763.95 1,~~560~~505,~~763~~869.9596 ~~590~~555.1569 246,~~113~~717.3724 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 0.00 AR 100.00 ~~100~~0.00 70.2400 920.7600 0.00 0.00 Totals 500,013,662.95 ~~500~~462,~~013~~003,~~662~~506.9546 ~~111~~110,~~550~~050.2303 110,~~756~~798,~~134~~948.6929 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 17,065,000.00 1.00000000 0.00 1-A-2 1,~~000~~024,024.0034 3634,~~899~~737,~~000~~645.0096 0.~~99997290~~94139962 1,~~000~~024,024.0034 1-A-3 ~~392~~500,~~967~~000.2700 3431,~~298~~856,~~632~~506.7395 0.~~98867255~~91827725 ~~392~~500,~~967~~000.2700 1-A-4 0.00 7,313,300.00 1.00000000 0.00 2-A ~~754~~5,~~315~~584,303.4699 ~~232~~208,~~236~~082,~~784~~236.5495 0.~~99676247~~89309092 ~~754~~5,~~315~~584,303.4699 3-A ~~684~~3,~~467~~782,636.6303 ~~123~~105,~~304~~101,~~632~~289.3766 0.~~99447961~~84766556 ~~684~~3,~~467~~782,636.6303 3-S 0.00 0.00 0.00000000 0.00 B-1 3,~~061~~251.3181 13,~~747~~731,~~138~~232.6981 0.~~99977736~~99862059 3,~~061~~251.3181 B-2 2,~~337~~483.9645 10,~~498~~486,~~862~~714.0452 0.~~99977736~~99862059 2,~~337~~483.9645 B-3 1,~~781~~891.1598 7,~~998~~989,~~418~~164.8543 0.~~99977736~~99862059 1,~~781~~891.1598 B-4 1,~~502~~596.6011 6,~~747~~739,~~597~~790.4021 0.~~99977736~~99862059 1,~~502~~596.6011 B-5 ~~723~~768.8286 3,~~250~~246,~~376~~615.1839 0.~~99977736~~99862059 ~~723~~768.8286 B-6 ~~724~~768.1981 3,~~250~~246,~~174~~414.8126 0.~~99977723~~99862046 ~~724~~768.1981 PO 247,~~703~~272.5293 1,~~536~~498,~~060~~597.4304 0.~~98417216~~96016892 247,~~703~~272.5293 X 0.00 0.00 0.00000000 0.00 AR ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals 110,~~867~~908,~~684~~998.9131 ~~498~~451,~~145~~094,~~978~~508.0418 0.~~99626473~~90216436 110,~~867~~908,~~684~~998.9131

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 17,065,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-2 36,900,000.00 ~~1000~~969.~~00000000~~15095664 0.~~00196260~~51701301 027.~~02513767~~23432412 0.00000000 1-A-3 34,691,600.00 ~~1000~~932.~~00000000~~68995809 0.~~82030982~~26851169 1014.~~50713746~~14419917 0.00000000 1-A-4 7,313,300.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A 232,991,100.00 ~~1000~~917.~~00000000~~05881014 0.~~20896927~~20560391 323.~~02855985~~76228152 0.00000000 3-A 123,989,100.00 ~~1000~~878.~~00000000~~17336927 0.~~19036794~~18095591 530.~~33001756~~32685518 0.00000000 3-S 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 13,750,200.00 ~~1000~~998.~~00000000~~85707917 0.~~22263749~~23649183 0.00000000 0.00000000 B-2 10,501,200.00 ~~1000~~998.~~00000000~~85707919 0.~~22263741~~23649202 0.00000000 0.00000000 B-3 8,000,200.00 ~~1000~~998.~~00000000~~85707982 0.~~22263818~~23649159 0.00000000 0.00000000 B-4 6,749,100.00 ~~1000~~998.~~00000000~~85707872 0.~~22263709~~23649227 0.00000000 0.00000000 B-5 3,251,100.00 ~~1000~~998.~~00000000~~85707914 0.~~22263849~~23649226 0.00000000 0.00000000 B-6 3,250,899.00 ~~1000~~998.~~00000000~~85695311 0.~~22276607~~23649151 0.00000000 0.00000000 PO 1,560,763.95 ~~1000~~964.~~00000000~~82876863 0.~~37811611~~35603718 154.~~44972255~~30381545 0.00000000 X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AR 100.00 ~~1000~~0.00000000 720.~~40000000~~00000000 ~~927~~0.~~60000000~~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 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-2 0.00000000 027.~~02710027~~75133713 ~~999~~941.~~97289973~~39961951 0.~~99997290~~94139962 027.~~02710027~~75133713 1-A-3 0.00000000 1114.~~32744728~~41271086 ~~988~~918.~~67255272~~27724723 0.~~98867255~~91827725 1114.~~32744728~~41271086 1-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A 0.00000000 323.~~23752907~~96788543 ~~996~~893.~~76247093~~09092472 0.~~99676247~~89309092 323.~~23752907~~96788543 3-A 0.00000000 530.~~52038550~~50781101 ~~994~~847.~~47961450~~66555818 0.~~99447961~~84766556 530.~~52038550~~50781101 3-S 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~22263749~~23649183 ~~999~~998.~~77736251~~62058806 0.~~99977736~~99862059 0.~~22263749~~23649183 B-2 0.00000000 0.~~22263741~~23649202 ~~999~~998.~~77736259~~62058812 0.~~99977736~~99862059 0.~~22263741~~23649202 B-3 0.00000000 0.~~22263818~~23649159 ~~999~~998.~~77736182~~62058824 0.~~99977736~~99862059 0.~~22263818~~23649159 B-4 0.00000000 0.~~22263709~~23649227 ~~999~~998.~~77736291~~62058793 0.~~99977736~~99862059 0.~~22263709~~23649227 B-5 0.00000000 0.~~22263849~~23649226 ~~999~~998.~~77736151~~62058688 0.~~99977736~~99862059 0.~~22263849~~23649226 B-6 0.00000000 0.~~22276607~~23649151 ~~999~~998.~~77723393~~62046160 0.~~99977723~~99862046 0.~~22276607~~23649151 PO 0.00000000 154.~~82783867~~65985263 ~~984~~960.~~17216133~~16892240 0.~~98417216~~96016892 154.~~82783867~~65985263 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~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 6.00000% 17,065,000.00 85,325.00 0.00 1-A-2 0510/01/06 - 0510/30/06 30 6.00000% 3635,~~900~~761,~~000~~670.0030 ~~184~~178,~~500~~808.0035 0.00 1-A-3 0510/01/06 - 0510/30/06 30 6.00000% 3432,~~691~~356,~~600~~506.0095 ~~173~~161,~~458~~782.0053 0.00 1-A-4 0510/01/06 - 0510/30/06 30 6.00000% 7,313,300.00 36,566.50 0.00 2-A 0510/01/06 - 0510/30/06 30 6.50000% ~~232~~213,~~991~~666,~~100~~540.0094 1,~~262~~157,~~035~~360.1343 0.00 3-A 0510/25/06 - 0611/24/06 30 5.~~43100~~67250% ~~123~~108,~~989~~883,~~100~~925.0070 ~~561~~514,~~154~~703.0039 0.00 3-S 0510/25/06 - 0611/24/06 30 21.~~06900~~82750% ~~123~~108,~~989~~883,~~100~~925.0070 ~~213~~165,~~777~~821.8715 0.00 B-1 0510/01/06 - 0510/30/06 30 6.~~66779~~66788% 13,~~750~~734,~~200~~484.0061 76,~~402~~316.9353 0.00 B-2 0510/01/06 - 0510/30/06 30 6.~~66779~~66788% 10,~~501~~489,~~200~~197.0096 58,~~349~~283.8889 0.00 B-3 0510/01/06 - 0510/30/06 30 6.~~66779~~66788% 87,~~000~~991,~~200~~056.0041 44,~~453~~402.0881 0.00 B-4 0510/01/06 - 0510/30/06 30 6.~~66779~~66788% 6,~~749~~741,~~100~~386.0031 37,~~501~~458.3594 0.00 B-5 0510/01/06 - 0510/30/06 30 6.~~66779~~66788% 3,~~251~~247,~~100~~384.0025 18,~~064~~044.7230 0.00 B-6 0510/01/06 - 0510/30/06 30 6.~~66779~~66788% 3,~~250~~247,~~899~~183.0007 18,~~063~~043.6118 0.00 PO N/A N/A 0.00000% 1,~~560~~505,~~763~~869.9596 0.00 0.00 X 0510/01/06 - 0510/30/06 30 0.~~21794~~21288% 1615,~~891~~392,~~119~~299.7679 32,~~067~~730.7159 0.00 AR N/A N/A 0.00000% ~~100~~0.00 0.00 0.00 Totals 2,~~772~~555,~~719~~647.7859 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 0.00 85,325.00 0.00 17,065,000.00 1-A-2 0.00 0.00 ~~184~~178,~~500~~808.0035 0.00 3634,~~899~~737,~~000~~645.0096 1-A-3 0.00 0.00 ~~173~~161,~~458~~782.0053 0.00 3431,~~298~~856,~~632~~506.7395 1-A-4 0.00 0.00 36,566.50 0.00 7,313,300.00 2-A 0.00 0.00 1,~~262~~157,~~035~~360.1343 0.00 ~~232~~208,~~236~~082,~~784~~236.5495 3-A 0.00 0.00 ~~561~~514,~~154~~703.0039 0.00 ~~123~~105,~~304~~101,~~632~~289.3766 3-S 0.00 0.00 ~~213~~165,~~777~~821.8715 0.00 ~~123~~105,~~304~~101,~~632~~289.3766 B-1 0.00 0.00 76,~~402~~316.9353 0.00 13,~~747~~731,~~138~~232.6981 B-2 0.00 0.00 58,~~349~~283.8889 0.00 10,~~498~~486,~~862~~714.0452 B-3 0.00 0.00 44,~~453~~402.0881 0.00 7,~~998~~989,~~418~~164.8543 B-4 0.00 0.00 37,~~501~~458.3594 0.00 6,~~747~~739,~~597~~790.4021 B-5 0.00 0.00 18,~~064~~044.7230 0.00 3,~~250~~246,~~376~~615.1839 B-6 0.00 0.00 18,~~063~~043.6118 0.00 3,~~250~~246,~~174~~414.8126 PO 0.00 0.00 0.00 0.00 1,~~536~~498,~~060~~597.4304 X 0.00 0.00 32,~~067~~730.7159 0.00 1613,~~780~~865,~~979~~641.2816 AR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~772~~555,~~719~~647.7859 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 17,065,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-2 36,900,000.00 6.00000% ~~1000~~969.~~00000000~~15095664 54.~~00000000~~84575474 0.00000000 1-A-3 34,691,600.00 6.00000% ~~1000~~932.~~00000000~~68995809 54.~~00000000~~66344965 0.00000000 1-A-4 7,313,300.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A 232,991,100.00 6.50000% ~~1000~~917.~~00000000~~05881014 54.~~41666669~~96740189 0.00000000 3-A 123,989,100.00 5.~~43100~~67250% ~~1000~~878.~~00000000~~17336927 4.~~52583332~~15119869 0.00000000 3-S 0.00 21.~~06900~~82750% ~~1000~~878.~~00000000~~17336927 1.~~72416664~~33738490 0.00000000 B-1 13,750,200.00 6.~~66779~~66788% ~~1000~~998.~~00000000~~85707917 5.~~55649591~~55021236 0.00000000 B-2 10,501,200.00 6.~~66779~~66788% ~~1000~~998.~~00000000~~85707919 5.~~55649640~~55021236 0.00000000 B-3 8,000,200.00 6.~~66779~~66788% ~~1000~~998.~~00000000~~85707982 5.~~55649609~~55021249 0.00000000 B-4 6,749,100.00 6.~~66779~~66788% ~~1000~~998.~~00000000~~85707872 5.~~55649642~~55021262 0.00000000 B-5 3,251,100.00 6.~~66779~~66788% ~~1000~~998.~~00000000~~85707914 5.~~55649472~~55021377 0.00000000 B-6 3,250,899.00 6.~~66779~~66788% ~~1000~~998.~~00000000~~85695311 5.~~55649683~~55021242 0.00000000 PO 1,560,763.95 0.00000% ~~1000~~964.~~00000000~~82876863 0.00000000 0.00000000 X 0.00 0.~~21794~~21288% ~~974~~888.~~85456123~~35162329 0.~~17704990~~15759335 0.00000000 AR 100.00 0.00000% ~~1000~~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 5.00000000 0.00000000 1000.00000000 1-A-2 0.00000000 0.00000000 54.~~00000000~~84575474 0.00000000 ~~999~~941.~~97289973~~39961951 1-A-3 0.00000000 0.00000000 54.~~00000000~~66344965 0.00000000 ~~988~~918.~~67255272~~27724723 1-A-4 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 2-A 0.00000000 0.00000000 54.~~41666669~~96740189 0.00000000 ~~996~~893.~~76247093~~09092472 3-A 0.00000000 0.00000000 4.~~52583332~~15119869 0.00000000 ~~994~~847.~~47961450~~66555818 3-S 0.00000000 0.00000000 1.~~72416664~~33738490 0.00000000 ~~994~~847.~~47961450~~66555818 B-1 0.00000000 0.00000000 5.~~55649591~~55021236 0.00000000 ~~999~~998.~~77736251~~62058806 B-2 0.00000000 0.00000000 5.~~55649640~~55021236 0.00000000 ~~999~~998.~~77736259~~62058812 B-3 0.00000000 0.00000000 5.~~55649609~~55021249 0.00000000 ~~999~~998.~~77736182~~62058824 B-4 0.00000000 0.00000000 5.~~55649642~~55021262 0.00000000 ~~999~~998.~~77736291~~62058793 B-5 0.00000000 0.00000000 5.~~55649472~~55021377 0.00000000 ~~999~~998.~~77736151~~62058688 B-6 0.00000000 0.00000000 5.~~55649683~~55021242 0.00000000 ~~999~~998.~~77723393~~62046160 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~984~~960.~~17216133~~16892240 X 0.00000000 0.00000000 0.~~17704990~~15759335 0.00000000 ~~968~~800.~~49791046~~24200415 AR 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 413,~~856~~663,~~035~~884.5991 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Total Deposits 413,~~856~~663,~~035~~884.5991 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~215~~199,~~630~~239.9001 Payment of Interest and Principal 413,~~640~~464,~~404~~645.6990 Total Withdrawals (Pool Distribution Amount) 413,~~856~~663,~~035~~884.5991 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~208~~192,~~339~~501.0346 ~~Wells Fargo~~ Master Servicing Fee 7- Wells Fargo Bank,~~291~~ NA 6,737.8755 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~215~~199,~~630~~239.9001 *Servicer Payees include: SUN TRUST ~~MTG INC~~BANK

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.~~171849~~155496% Weighted Average Net Coupon 6.~~671849~~655496% Weighted Average Pass-Through Rate 6.~~654349~~623753% Weighted Average Remaining Term ~~357~~352 Beginning Scheduled Collateral Loan Count 2,~~413~~249 Number Of Loans Paid In Full 1042 Ending Scheduled Collateral Loan Count 2,~~403~~207 Beginning Scheduled Collateral Balance ~~500~~462,~~013~~003,~~662~~506.9546 Ending Scheduled Collateral Balance ~~498~~451,~~145~~094,~~978~~508.0316 Ending Actual Collateral Balance at 31-~~May~~Oct-2006 ~~498~~451,~~233~~195,~~516~~779.0474 Monthly P&I Constant 32,~~099~~864,~~901~~936.9197 Special Servicing Fee 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~111~~110,~~549~~050.8201 Unscheduled Principal 110,~~756~~798,~~134~~948.6829

Additional Reporting - Deal Level Informational Reporting Three Month Rolling Delinquency % 0.00000000% Trigger Event Reporting Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 013.~~000000~~365628% Senior Prepayment % Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Senior Prepayment % Stepdown Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0113 0 0 0 0113 024,299,640.0075 0.00 0.00 0.00 024,299,640.0075 60 Days 016 0 0 0 016 03,985,392.0025 0.00 0.00 0.00 03,985,392.0025 90 Days 014 0 0 0 014 02,901,430.0037 0.00 0.00 0.00 02,901,430.0037 120 Days 013 0 02 0 015 02,839,509.0044 0.00 0969,100.00 0.00 03,808,609.0044 150 Days 03 0 03 0 06 0894,277.0025 0.00 0480,921.0024 0.00 01,375,198.0049 180+ Days 01 0 03 01 05 0458,853.0085 0.00 0424,668.0030 0135,408.0026 01,018,930.0041 Totals 0160 0 08 01 0169 035,379,103.0091 0.00 01,874,689.0054 0135,408.0026 037,389,201.0071 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 05.~~000000~~120072% 0.000000% 0.000000% 0.000000% 05.~~000000~~120072% 05.~~000000~~385609% 0.000000% 0.000000% 0.000000% 05.~~000000~~385609% 60 Days 0.~~000000~~724966% 0.000000% 0.000000% 0.000000% 0.~~000000~~724966% 0.~~000000~~883296% 0.000000% 0.000000% 0.000000% 0.~~000000~~883296% 90 Days 0.~~000000~~634345% 0.000000% 0.000000% 0.000000% 0.~~000000~~634345% 0.~~000000~~643054% 0.000000% 0.000000% 0.000000% 0.~~000000~~643054% 120 Days 0.~~000000~~589035% 0.000000% 0.~~000000~~090621% 0.000000% 0.~~000000~~679656% 0.~~000000~~629330% 0.000000% 0.~~000000~~214785% 0.000000% 0.~~000000~~844115% 150 Days 0.~~000000~~135931% 0.000000% 0.~~000000~~135931% 0.000000% 0.~~000000~~271862% 0.~~000000~~198202% 0.000000% 0.~~000000~~106588% 0.000000% 0.~~000000~~304790% 180+ Days 0.~~000000~~045310% 0.000000% 0.~~000000~~135931% 0.~~000000~~045310% 0.~~000000~~226552% 0.~~000000~~101697% 0.000000% 0.~~000000~~094121% 0.~~000000~~030011% 0.~~000000~~225829% Totals 07.~~000000~~249660% 0.000000% 0.~~000000~~362483% 0.~~000000~~045310% 07.~~000000~~657454% 07.~~000000~~841187% 0.000000% 0.~~000000~~415494% 0.~~000000~~030011% 08.~~000000~~286691%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1219,~~036~~663.6567

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 150,000.00 0.02999918% 150,000.00 0.~~03011166~~03325246% Fraud 15,000,409.88 3.00000000% 15,000,409.88 3.~~01124782~~32533640% Special Hazard 5,000,040.00 0.99998067% 5,000,040.00 1.~~00372987~~10842405% Limit of Subordinate's Exposure to Certain Types of Losses

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History*Days ~~New~~Number ~~REO~~of ~~Loans~~Outstanding ~~Month~~Percentage ~~REO~~of ~~Percentage~~Delinquent 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~~180 ~~Jan~~-06 ~~0.000%~~209 ~~Current~~5 ~~Actual Balance 0~~1,018,930.0041 ~~Feb-06~~ 0.~~000%~~226 ~~Mar-06~~Total ~~0.000%~~5 ~~Apr-06 0~~1,018,930.~~000%~~41 ~~May-06~~ 0.~~000%~~226 ~~Jun-06~~This ~~0.000%~~report *Theincludes ~~text~~all ~~reported~~loans ingreater ~~the~~than ~~above~~180 ~~table~~days isdelinquent ~~presented~~regardless ~~graphically~~of onstatus ~~the~~(REO, ~~monthly~~Foreclosure, ~~bond remittance report~~Bankruptcy). ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New -REO ~~All~~Loans ~~Mortgage~~Month REO Percentage Loans in REO ~~during~~1 Dec-05 0.000% Original Principal Balance 136,000.00 Jan-06 0.000% Current ~~Period~~Actual ~~Month~~Balance ~~Loan~~135,408.26 ~~First~~Feb-06 ~~Original~~0.000% ~~Loan~~Mar-06 ~~Entered~~0.000% ~~Payment~~Current ~~LTV~~REO atTotal ~~Principal~~Apr-06 ~~Group~~0.000% ~~Number~~Loans in REO ~~Date~~1 ~~State~~May-06 ~~Origination~~0.000% Original Principal Balance No136,000.00 ~~REO~~Jun-06 ~~Loans~~0.000% ~~this~~Current ~~Period~~Actual Balance 135,408.26 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% Nov-06 0.030% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period ~~(continued)~~Month ~~Current~~Loan ~~Paid~~First ~~Current~~Original ~~Approximate~~ Loan ~~Actual~~Entered ToPayment ~~Months~~LTV ~~Loan~~at ~~Delinquent~~Principal Group Number ~~Balance~~REO Date ~~Delinquent~~State ~~Rate~~Origination ~~Interest~~Balance NoSummary ~~REO~~0144206414 ~~Loans~~Nov-2006 ~~this~~01-Feb-2006 ~~Period~~MI 80.00 136,000.00

~~Summary~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month Foreclosure Percentage Loans~~ in ~~Foreclosure~~REO 0during ~~Jul-05~~Current ~~0.000%~~Period ~~Original~~(continued) ~~Principal Balance 0.00 Aug-05 0.000%~~ Current ~~Actual~~Paid ~~Balance 0.00 Sep-05 0.000% Oct-05 0.000%~~ Current ~~Foreclosure~~Approximate ~~Total~~Loan ~~Nov-05~~Actual ~~0.000%~~To ~~Loans~~Months inLoan ~~Foreclosure~~Delinquent 0Group ~~Dec-05~~Number ~~0.000% Original Principal~~ Balance ~~0.00~~Date ~~Jan-06~~Delinquent ~~0.000%~~Rate ~~Current~~Interest ~~Actual~~Summary ~~Balance~~0144206414 0135,408.0026 ~~Feb~~01-~~06 0.000% Mar-06 0.000%~~ Apr-062006 ~~0.000%~~6 ~~May-06 0~~8.~~000~~125% ~~Jun-06 0~~5,158.~~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.~~52

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Loan~~History* ~~Detail~~New -Foreclosure ~~All~~Loans ~~Mortgage~~Month Foreclosure Percentage Loans in Foreclosure ~~during~~4 Dec-05 0.000% Original Principal Balance 800,360.00 Jan-06 0.000% Current ~~Period~~Actual ~~Month~~Balance ~~Loan~~800,021.24 ~~First~~Feb-06 ~~Original~~0.000% ~~Loan~~Mar-06 ~~Entered~~0.000% ~~Payment~~Current ~~LTV~~Foreclosure atTotal Apr-06 0.000% Loans in Foreclosure 8 May-06 0.000% Original Principal ~~Group~~Balance ~~Number~~1,875,060.00 FCJun-06 ~~Date~~0.000% ~~State~~Current ~~Origination~~Actual Balance No1,874,689.54 ~~Foreclosure~~Jul-06 ~~Loans~~0.000% ~~this~~Aug-06 ~~Period~~0.000% Sep-06 0.000% Oct-06 0.262% Nov-06 0.415% *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 ~~(continued)~~Month ~~Current~~Loan ~~Paid~~First ~~Current~~Original ~~Approximate~~ Loan ~~Actual~~Entered ToPayment ~~Months~~LTV ~~Loan~~at ~~Delinquent~~Principal Group Number ~~Balance~~FC Date ~~Delinquent~~State ~~Rate~~Origination ~~Interest~~Balance NoSummary ~~Foreclosure~~0031276108 ~~Loans~~Nov-2006 ~~this~~01-Jan-2006 ~~Period~~GA 95.00 123,500.00 Summary 0035816974 Oct-2006 01-Mar-2006 GA 79.98 95,100.00 Summary 0144111705 Nov-2006 01-Apr-2006 FL 80.00 319,100.00 Summary 0144195195 Oct-2006 01-Jan-2006 MN 80.00 158,400.00 Summary 0144372737 Oct-2006 01-Apr-2006 CA 58.04 650,000.00 Summary 0144410123 Nov-2006 01-Feb-2006 OH 79.98 123,500.00 Summary 0144579398 Oct-2006 01-Apr-2006 CO 80.00 171,200.00 Summary 0202818951 Nov-2006 01-Jan-2006 FL 80.00 234,260.00

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans ~~Month~~in ~~Bankruptcy~~Foreclosure ~~Percentage~~during ~~Loans~~Current inPeriod ~~Bankruptcy~~(continued) 0Current ~~Jul-05~~Paid ~~0.000%~~Current ~~Original~~Approximate ~~Principal~~Loan ~~Balance~~Actual ~~0.00~~To ~~Aug-05~~Months ~~0.000%~~Loan ~~Current~~Delinquent ~~Actual~~Group Number Balance 0Date Delinquent Rate Interest Summary 0031276108 123,500.00 ~~Sep~~01-05May-2006 05 8.~~000~~375% ~~Oct-05 0~~4,859.~~000%~~22 ~~Current~~Summary ~~Bankruptcy~~0035816974 ~~Total~~95,068.30 ~~Nov~~01-05Apr-2006 06 8.000% ~~Loans~~3,562.30 inSummary ~~Bankruptcy~~0144111705 0319,100.00 ~~Dec~~01-05Jun-2006 04 8.~~000~~250% ~~Original~~12,355.80 ~~Principal~~Summary ~~Balance~~0144195195 0158,400.00 ~~Jan~~01-06Apr-2006 06 7.~~000~~250% ~~Current~~5,341.38 ~~Actual~~Summary ~~Balance~~0144372737 0650,000.00 ~~Feb~~01-06Jun-2006 04 7.~~000~~500% ~~Mar-~~22,731.06 ~~0.000%~~Summary ~~Apr-06~~0144410123 0123,223.~~000%~~32 01-May-062006 05 7.~~000~~500% ~~Jun-06 0~~4,300.~~000%~~99 *TheSummary ~~text~~0144579398 ~~reported~~171,200.00 in01-Apr-2006 ~~the~~6 ~~above~~7.375% ~~table~~5,880.04 isSummary ~~presented~~0202818951 ~~graphically~~234,197.92 on01-May-2006 ~~the~~5 ~~monthly bond remittance report~~6.375% ~~The monthly bond remittance report can be viewed online at www~~6,872.~~ctslink.com.~~76

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

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 N/A ~~Dec~~May-~~2005~~2006 N/A 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 ~~N/A~~0.000% N/A ~~May~~Oct-2006 ~~N/A~~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 N/A ~~Dec~~May-~~2005~~2006 N/A 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 ~~N/A~~0.000% N/A ~~May~~Oct-2006 ~~N/A~~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 Total 1042 110,~~747~~687,~~693~~840.00 110,~~744~~671,~~985~~569.2281 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 11129,~~532~~176.7195

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~0033861980~~0033494600 SCNC 7975.9700 01-Jan-2006 382,500.00 382,500.00 Summary 0034296392 FL 80.00 01-Jan-2006 164,800.00 164,800.00 Summary 0034677153 FL 89.77 01-Feb-2006 183,950.00 183,950.00 Summary 0034822320 GA 80.00 01-Nov-2005 ~~279~~92,~~900~~000.00 ~~277~~91,~~631~~974.4912 Summary ~~0034745521~~0035117308 GA 80.00 01-Mar-2006 163,600.00 163,599.97 Summary 0035590561 FL 80.00 01-~~Feb~~Mar-2006 ~~158~~460,~~320~~000.00 ~~158~~459,~~320~~919.81 Summary 0035940147 FL 79.98 01-Mar-2006 147,600.00 147,600.00 Summary ~~0034817148~~0035943513 GA 90.00 01-Jan-2006 252,000.00 252,000.00 Summary 0035963297 FL 79.98 01-Mar-2006 ~~202~~142,~~150~~550.00 ~~202~~142,~~150~~550.00 Summary ~~0144099736~~0036252617 SCGA 65.00 01-Feb-2006 109,200.00 109,200.00 Summary 0036256428 NC 79.9497 01-~~Apr~~Feb-2006 ~~147~~133,~~800~~400.00 ~~147~~133,~~800~~366.09 Summary 0036491777 GA 80.00 01-Mar-2006 101,600.00 101,600.00 Summary ~~0144168309~~0142219831 UTCA 80.00 01-~~Nov~~Mar-~~2005~~2006 ~~116~~144,000.00 142,964.88 Summary 0144003555 VA 80.00 01-Mar-2006 262,400.00 ~~115~~262,~~657~~400.9800 Summary ~~0144404167~~0144017902 MIFL 80.00 01-Dec-2005 206,000.00 205,935.62 Summary 0144149705 NM 80.00 01-Feb-2006 ~~105~~76,~~600~~000.00 ~~105~~75,~~586~~374.4300 Summary ~~0144588696~~0144151347 GANM 80.00 01-Mar-2006 312,800.00 312,800.00 Summary 0144159035 NM 80.00 01-Mar-2006 80,000.00 79,395.44 Summary 0144160165 NM 79.98 01-Mar-2006 147,150.00 147,144.48 Summary 0144160884 NM 80.00 01-Mar-2006 216,000.00 216,000.00 Summary 0144162211 AZ 80.00 01-Mar-2006 622,200.00 622,190.00 Summary 0144164480 NV 80.00 01-Apr-2006 ~~149~~215,~~400~~920.00 ~~149~~215,920.00 Summary 0144171535 AZ 80.00 01-Dec-2005 520,000.00 515,765.10 Summary 0144235843 NV 80.00 01-Feb-2006 257,425.00 257,410.00 Summary 0144258639 MA 80.00 01-Mar-2006 264,000.00 263,937.15 Summary 0144294493 CO 88.08 01-Mar-2006 233,400.00 233,398.66 Summary ~~0202324786~~0144306156 FL 7080.00 01-Mar-2006 209,600.00 209,555.00 Summary 0144307311 FL 80.00 01-Apr-2006 58,400.00 58,054.44 Summary 0144330446 CA 79.98 01-Mar-2006 372,500.00 372,445.00 Summary 0144330784 CA 80.00 01-Feb-2006 ~~131~~228,~~880~~000.00 ~~131~~227,~~836~~922.7381 Summary ~~0202354700~~0144330842 CA 80.00 01-Feb-2006 196,000.00 194,351.48 Summary 0144333333 CA 63.68 01-Feb-2006 419,000.00 415,387.61 Summary 0144440120 MD 80.00 01-Mar-2006 75,120.00 75,059.90 Summary 0144457413 ID 80.00 01-Mar-2006 175,500.00 175,500.00 Summary 0144580537 FL 7080.00 01-~~Jan~~Mar-2006 76328,~~993~~000.00 76325,~~969~~933.3486 Summary ~~0202816062~~0202847711 AZFL 80.00 01-Mar-2006 240,592.00 239,024.80 Summary 0202894325 FL 62.49 01-Feb-2006 ~~379~~168,~~250~~727.00 ~~379~~168,~~250~~727.00 Summary 0202911426 MN 74.05 01-Mar-2006 388,800.00 388,798.13 Summary 0202916367 VA 67.33 01-Mar-2006 373,750.00 373,750.00 Summary 0202963724 MN 80.00 01-Mar-2006 220,000.00 218,299.05 Summary 0202981288 AL 59.06 01-Mar-2006 945,000.00 945,000.00 Summary 0203073697 VA 80.00 01-Apr-2006 398,356.00 398,266.94

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~0033861980~~0033494600 Loan Paid in Full 0 6.875% 360 10 Summary 0034296392 Loan Paid in Full 0 7.500% 360 10 Summary 0034677153 Loan Paid in Full 1 8.375% 360 9 Summary 0034822320 Loan Paid in Full 0 6.750% 360 12 Summary 0035117308 Loan Paid in Full 0 6.875% 360 8 Summary 0035590561 Loan Paid in Full 0 7.000% 360 8 Summary 0035940147 Loan Paid in Full 0 7.750% 360 8 Summary ~~0034745521~~0035943513 Loan Paid in Full 0 8.375% 360 10 Summary 0035963297 Loan Paid in Full 0 7.500% 360 8 Summary 0036252617 Loan Paid in Full (1) 8.125% 360 9 Summary 0036256428 Loan Paid in Full 0 7.625% 360 9 Summary 0036491777 Loan Paid in Full 0 7.500% 360 8 Summary 0142219831 Loan Paid in Full 0 7.250% 360 8 Summary 0144003555 Loan Paid in Full 0 6.375% 360 48 Summary ~~0034817148~~0144017902 Loan Paid in Full 0 7.~~750~~500% 360 311 Summary ~~0144099736~~0144149705 Loan Paid in Full 0 7.500% 360 29 Summary ~~0144168309~~0144151347 Loan Paid in Full (1) 6.750% 360 8 Summary 0144159035 Loan Paid in Full 0 7.250% 360 8 Summary 0144160165 Loan Paid in Full 0 7.250% 360 8 Summary ~~0144404167~~0144160884 Loan Paid in Full 0 7.250% 360 8 Summary 0144162211 Loan Paid in Full 1 7.~~375~~625% 360 48 Summary ~~0144588696~~0144164480 Loan Paid in Full 0 7.000% 360 7 Summary 0144171535 Loan Paid in Full 0 8.125% 360 11 Summary 0144235843 Loan Paid in Full 0 7.750% 360 29 Summary ~~0202324786~~0144258639 Loan Paid in Full 0 7.250% 360 8 Summary 0144294493 Loan Paid in Full 0 8.250% 360 8 Summary 0144306156 Loan Paid in Full 0 7.500% 360 8 Summary 0144307311 Loan Paid in Full 0 7.625% 360 7 Summary 0144330446 Loan Paid in Full 0 6.875% 360 48 Summary ~~0202354700~~0144330784 Loan Paid in Full 0 8.125% 360 9 Summary 0144330842 Loan Paid in Full 0 7.~~375~~000% 360 59 Summary ~~0202816062~~0144333333 Loan Paid in Full (1) 6.875% 360 9 Summary 0144440120 Loan Paid in Full 0 7.625% 360 8 Summary 0144457413 Loan Paid in Full 0 7.000% 360 8 Summary 0144580537 Loan Paid in Full (1) 8.000% 360 8 Summary 0202847711 Loan Paid in Full 0 7.750% 360 8 Summary 0202894325 Loan Paid in Full 0 6.625% 360 9 Summary 0202911426 Loan Paid in Full 1 7.625% 360 8 Summary 0202916367 Loan Paid in Full (1) 7.000% 360 8 Summary 0202963724 Loan Paid in Full 1 6.875% 360 48 Summary 0202981288 Loan Paid in Full 0 6.875% 360 8 Summary 0203073697 Loan Paid in Full 1 6.875% 360 7

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 02.~~351~~338% Current Month 424.~~135~~715% Current Month ~~594~~1,456.~~066~~859% 3 Month Average 02.~~000~~026% 3 Month Average 021.~~000~~718% 3 Month Average 01,466.~~000~~383% 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 N/A ~~Dec~~May-~~2005~~2006 N/A N/A ~~Jan~~Jun-2006 ~~N/A~~4.135% N/A ~~Jan~~Jun-2006 ~~N/A~~594.066% N/A ~~Feb~~Jul-2006 ~~N/A~~19.938% N/A ~~Feb~~Jul-2006 ~~N/A~~2,224.673% N/A ~~Mar~~Aug-2006 ~~N/A~~19.512% N/A ~~Mar~~Aug-2006 ~~N/A~~1,781.434% N/A ~~Apr~~Sep-2006 ~~N/A~~23.364% N/A ~~Apr~~Sep-2006 ~~N/A~~1,801.270% N/A ~~May~~Oct-2006 ~~N/A~~17.075% N/A ~~May~~Oct-2006 ~~N/A~~1,141.019% N/A ~~Jun~~Nov-2006 424.~~135~~715% N/A ~~Jun~~Nov-2006 ~~594~~1,456.~~066~~859% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

~~Interest~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled Current Current Number ofBalance ~~Outstanding Percentage of Interest~~ Rate ~~Loans~~Payment ~~Scheduled~~No ~~Balance(%)~~Breaches ~~Range(%)~~this Balance($) < 5.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 0 0.00 0.000 5.500 5.749 3 540,228.65 0.108 5.750 5.999 13 3,136,979.60 0.630 6.000 6.249 25 4,403,830.75 0.884 6.250 6.499 101 22,355,421.75 4.488 6.500 6.749 173 39,455,044.00 7.920 6.750 6.999 430 108,078,767.08 21.696 7.000 7.249 375 79,599,148.60 15.979 7.250 7.499 443 91,725,972.07 18.413 7.500 7.749 381 68,119,171.99 13.675 7.750 7.999 292 54,557,693.54 10.952 8.000 8.249 98 15,170,425.27 3.045 8.250 8.499 68 10,919,495.29 2.192 8.500 8.749 1 83,799.44 0.017 8.750 8.999 0 0.00 0.000 >= 9.000 0 0.00 0.000 Total 2,403 498,145,978.03 100.000Period

Filing Compare · SUNTRUST ALTERNATIVE LOAN TRUST, SERIES 2006-IF MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2006-1F