10-D 1 srm06005_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 2, 2006 to November 1, 2006 Commission File Number of issuing entity: 333-129480-10 Structured Adjustable Rate Mortgage Loan Trust, Series 2006-5 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-129480 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue, 7th Floor New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (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-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-AX _____ _____ __X___ ____________ 3-A _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ 4-A2 _____ _____ __X___ ____________ 5-A1 _____ _____ __X___ ____________ 5-A2 _____ _____ __X___ ____________ 5-A3 _____ _____ __X___ ____________ 5-A4 _____ _____ __X___ ____________ B1-I _____ _____ __X___ ____________ B2-I _____ _____ __X___ ____________ B3-I _____ _____ __X___ ____________ B4-I _____ _____ __X___ ____________ B1-II _____ _____ __X___ ____________ B2-II _____ _____ __X___ ____________ B3-II _____ _____ __X___ ____________ B4-II _____ _____ __X___ ____________ B5-II _____ _____ __X___ ____________ B6-II _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On November 27, 2006 a distribution was made to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2006-5. 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 Structured Adjustable Rate Mortgage Loan Trust, Series 2006-5, 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. Structured Adjustable Rate Mortgage Loan Trust, Series 2006-5 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ Michele Olds Michele Olds, Vice President Servicer Oversight Date: December 05, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2006-5, relating to the November 27, 2006 distribution. EX-99.1 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Distribution Date: 11/27/2006 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2006-5 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-A1 86360NAG7 6.~~18153~~13462% 8679,~~782~~287,~~000~~895.0019 ~~447~~405,~~037~~334.6807 1-A2 86360NAH5 6.~~18153~~13462% 87,~~264~~550,~~000~~357.0098 4238,~~570~~598.1180 2-A1 86360NAJ1 65.~~00030~~98918% 7164,~~185~~333,~~000~~804.0088 ~~355~~321,~~942~~088.9167 2-A2 86360NAK8 65.~~00030~~98918% 20,077,000.00 100,~~390~~203.0589 2-A3 86360NAL6 6.~~68930~~67817% 8,~~691~~038,~~000~~551.0070 4844,~~447~~735.2771 2-AX 86360NAM4 0.68900% 0.00 5248,~~399~~465.6087 3-A 86360NAN2 5.~~99629~~95597% ~~349~~331,~~554~~689,~~000~~413.0037 1,~~746~~646,~~690~~277.5228 4-A1 86360NAP7 5.~~99701~~97293% ~~173~~164,~~875~~116,~~000~~393.0052 ~~868~~816,~~941~~880.7639 4-A2 86360NAQ5 5.~~99701~~97293% 9,~~659~~116,~~000~~895.0073 4845,~~270~~378.9385 5-A1 86360NAR3 5.~~59853~~58559% ~~130~~123,~~244~~384,~~000~~171.0056 ~~607~~574,~~646~~311.0521 5-A2 86360NAS1 5.~~59853~~58559% 2,~~658~~720,~~000~~484.0066 12,~~400~~662.7593 5-A3 86360NAT9 5.~~59853~~58559% 95,185,000.00 ~~444~~443,~~080~~053.2669 5-A4 86360NAU6 5.~~59853~~58559% 12,~~671~~293,~~000~~384.0069 5957,~~115~~221.8451 B1-I 86360NAV4 6.~~44181~~41329% 9,~~008~~003,~~000~~670.0020 48,~~356~~119.5430 B2-I 86360NAW2 6.~~44181~~41329% 2,~~649~~647,~~000~~726.0073 14,~~220~~150.3054 B3-I 86360NAX0 6.~~44181~~41329% 2,~~013~~012,~~000~~032.0043 10,~~806~~753.1412 B4-I 86360NAY8 6.~~44181~~41329% ~~423~~422,~~000~~796.0068 2,~~270~~259.7460 B5-I 86360NAA0 6.~~44181~~41329% ~~847~~846,~~000~~592.0088 4,~~546~~524.8554 B6-I 86360NAB8 6.~~44181~~41329% 1,~~059~~058,~~000~~490.0098 5,~~684~~657.9001 B7-I 86360NAC6 6.~~44181~~41329% ~~958~~957,~~388~~927.0034 5,~~144~~119.8056 B1-II 86360NAZ5 5.~~87271~~84478% 11,~~404~~396,~~000~~344.0044 55,~~810~~507.3360 B2-II 86360NBA9 5.~~87271~~84478% 6,~~923~~918,~~000~~352.0056 33,~~880~~696.6587 B3-II 86360NBB7 5.~~87271~~84478% 2,~~851~~849,~~000~~086.0011 13,~~952~~876.5890 B4-II 86360NBC5 5.~~87271~~84478% 6,~~516~~511,~~000~~625.0078 31,~~888~~715.8285 B5-II 86360NBD3 5.~~87271~~84478% 4,~~887~~883,~~000~~719.0033 23,~~916~~786.6189 B6-II 86360NBE1 5.~~87271~~84478% 1,~~221~~220,~~000~~180.0034 5,~~975~~943.4807 B7-II 86360NAD4 5.~~87271~~84478% 2,~~036~~034,~~000~~633.0022 9,~~964~~909.0399 B8-II 86360NAE2 5.~~87271~~84478% 2,~~443~~441,~~000~~360.00 11,~~955~~891.8601 B9-II 86360NAF9 5.~~87271~~84478% 2,~~448~~447,~~909~~265.0004 11,~~984~~919.7877 P-I SRM0605P1 0.00000% 0.00 ~~4,956~~0.00 P-II SRM0605P2 0.00000% 0.00 0.00 R 86360NBF8 6.~~18153~~13495% ~~100~~0.00 0.5201 Totals 1975,~~026~~445,~~532,397~~157.0034 54,~~129~~843,~~249~~044.6650

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 121,~~473~~937,359.5976 0.00 8677,~~769~~350,~~526~~535.4143 ~~459~~2,~~511~~342,693.2783 0.00 1-A2 1184,~~187~~489.8219 0.00 87,~~262~~365,~~812~~868.1878 43223,~~757~~087.9399 0.00 2-A1 31,~~052~~020,~~204~~126.0459 0.00 6863,~~132~~313,~~795~~678.9629 31,~~408~~341,~~146~~215.9526 0.00 2-A2 0.00 0.00 20,077,000.00 100,~~390~~203.0589 0.00 2-A3 ~~290~~97,~~665~~147.4099 0.00 87,~~400~~941,~~334~~403.6071 ~~339~~141,~~112~~883.6770 0.00 2-AX 0.00 0.00 0.00 5248,~~399~~465.6087 0.00 3-A 45,~~830~~661,~~003~~124.8320 0.00 ~~344~~326,~~723~~028,~~996~~289.17 67,~~576~~307,~~694~~401.3548 0.00 4-A1 2310,~~415,272~~591.4716 0.00 ~~171~~163,~~459~~805,~~727~~802.5337 31,~~284~~127,~~214~~471.2355 0.00 4-A2 ~~134~~17,~~171~~253.77 0.00 9,~~524~~099,~~828~~641.2396 ~~182~~62,~~442~~632.7062 0.00 5-A1 3809,~~998,076~~047.9112 0.00 ~~126~~122,~~245~~575,~~923~~124.0944 41,~~605~~383,~~722~~358.9633 0.00 5-A2 (12,~~400~~662.7593) 0.00 2,~~670~~733,~~400~~147.7559 0.00 0.00 5-A3 0.00 0.00 95,185,000.00 ~~444~~443,~~080~~053.2669 0.00 5-A4 ~~221~~44,~~417~~241.7282 0.00 12,~~449~~249,~~582~~142.2887 ~~280~~101,~~533~~463.5633 0.00 B1-I ~~879~~835.0004 0.00 9,~~007~~002,~~121~~835.0016 4948,~~235~~954.5434 0.00 B2-I ~~258~~245.4956 0.00 2,~~648~~647,~~741~~481.5117 14,~~478~~396.7910 0.00 B3-I ~~196~~186.4360 0.00 2,~~012~~011,~~803~~845.5782 1110,~~002~~939.5772 0.00 B4-I 4139.2821 0.00 422,~~958~~757.7247 2,~~312~~298.0281 0.00 B5-I 8278.6552 0.00 846,~~917~~514.3536 4,~~629~~603.5006 0.00 B6-I ~~103~~98.3417 0.00 1,058,~~896~~392.6681 5,~~788~~755.2418 0.00 B7-I 9388.5284 0.00 ~~958~~957,~~294~~838.4850 5,~~238~~208.3240 0.00 B1-II 1,~~505~~524.4594 0.00 11,~~402~~394,~~494~~819.5551 57,~~315~~032.7854 0.00 B2-II ~~913~~925.9174 0.00 6,~~922~~917,~~086~~426.0982 34,~~794~~622.5661 0.00 B3-II ~~376~~381.3623 0.00 2,~~850~~848,~~623~~704.6488 14,~~328~~258.9413 0.00 B4-II ~~860~~871.1832 0.00 6,~~515~~510,~~139~~754.8246 32,~~749~~587.0017 0.00 B5-II ~~645~~653.1449 0.00 4,~~886~~883,~~354~~065.8685 24,~~561~~440.7538 0.00 B6-II ~~161~~163.1927 0.00 1,220,~~838~~017.8107 6,~~136~~106.6734 0.00 B7-II ~~268~~272.7725 0.00 2,~~035~~034,~~731~~360.2397 10,~~232~~182.8024 0.00 B8-II ~~322~~326.5068 0.00 2,~~442~~441,~~677~~033.5033 12,~~278~~217.3669 0.00 B9-II ~~323~~327.2847 0.00 2,~~448~~446,~~585~~937.7257 12,~~308~~247.0624 0.00 P-I 0.00 0.00 0.00 ~~4,956~~0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 R ~~100~~0.00 0.00 0.00 ~~100~~0.5201 0.00 Totals 1410,~~950~~075,~~204~~737.2900 0.00 1965,~~011~~369,~~582,192~~420.7136 2014,~~079~~918,~~453~~781.9550 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-A1 86,782,000.00 8679,~~782~~287,~~000~~895.0019 119,~~160~~849.2472 1,~~313~~927,510.3404 0.00 0.00 1-A2 8,264,000.00 87,~~264~~550,~~000~~357.0098 ~~1,062~~937.7696 ~~125~~183,551.0723 0.00 0.00 2-A1 71,185,000.00 7164,~~185~~333,~~000~~804.0088 65,~~131~~302.8156 31,~~046~~014,~~072~~824.2303 0.00 0.00 2-A2 20,077,000.00 20,077,000.00 0.00 0.00 0.00 0.00 2-A3 8,691,000.00 8,~~691~~038,~~000~~551.0070 ~~583~~504.9497 ~~290~~96,~~081~~643.4602 0.00 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-A 349,554,000.00 ~~349~~331,~~554~~689,~~000~~413.0037 3433,~~612~~018.5133 45,~~795~~628,~~391~~105.3287 0.00 0.00 4-A1 173,875,000.00 ~~173~~164,~~875~~116,~~000~~393.0052 2724,~~043~~973.3247 2285,~~388,229~~617.1469 0.00 0.00 4-A2 9,659,000.00 9,~~659~~116,~~000~~895.0073 1,~~502~~387.2931 ~~132~~15,~~669~~866.4846 0.00 0.00 5-A1 130,244,000.00 ~~130~~123,~~244~~384,~~000~~171.0056 0.00 3809,~~998,076~~047.9112 0.00 0.00 5-A2 2,658,000.00 2,~~658~~720,~~000~~484.0066 0.00 0.00 (12,~~400~~662.7593) 0.00 5-A3 95,185,000.00 95,185,000.00 0.00 0.00 0.00 0.00 5-A4 12,671,000.00 12,~~671~~293,~~000~~384.0069 0.00 ~~221~~44,~~417~~241.7282 0.00 0.00 B1-I 9,008,000.00 9,~~008~~003,~~000~~670.0020 ~~879~~835.0004 0.00 0.00 0.00 B2-I 2,649,000.00 2,~~649~~647,~~000~~726.0073 ~~258~~245.4956 0.00 0.00 0.00 B3-I 2,013,000.00 2,~~013~~012,~~000~~032.0043 ~~196~~186.4360 0.00 0.00 0.00 B4-I 423,000.00 ~~423~~422,~~000~~796.0068 4139.2821 0.00 0.00 0.00 B5-I 847,000.00 ~~847~~846,~~000~~592.0088 8278.6552 0.00 0.00 0.00 B6-I 1,059,000.00 1,~~059~~058,~~000~~490.0098 ~~103~~98.3417 0.00 0.00 0.00 B7-I 958,388.00 ~~958~~957,~~388~~927.0034 9388.5284 0.00 0.00 0.00 B1-II 11,404,000.00 11,~~404~~396,~~000~~344.0044 1,~~505~~524.4594 0.00 0.00 0.00 B2-II 6,923,000.00 6,~~923~~918,~~000~~352.0056 ~~913~~925.9174 0.00 0.00 0.00 B3-II 2,851,000.00 2,~~851~~849,~~000~~086.0011 ~~376~~381.3623 0.00 0.00 0.00 B4-II 6,516,000.00 6,~~516~~511,~~000~~625.0078 ~~860~~871.1832 0.00 0.00 0.00 B5-II 4,887,000.00 4,~~887~~883,~~000~~719.0033 ~~645~~653.1449 0.00 0.00 0.00 B6-II 1,221,000.00 1,~~221~~220,~~000~~180.0034 ~~161~~163.1927 0.00 0.00 0.00 B7-II 2,036,000.00 2,~~036~~034,~~000~~633.0022 ~~268~~272.7725 0.00 0.00 0.00 B8-II 2,443,000.00 2,~~443~~441,~~000~~360.00 ~~322~~326.5068 0.00 0.00 0.00 B9-II 2,448,909.00 2,~~448~~447,~~909~~265.0004 ~~323~~327.2847 0.00 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 ~~100~~0.00 890.4700 100.5300 0.00 0.00 Totals 1,026,532,397.00 1975,~~026~~445,~~532,397~~157.0034 8982,~~217~~992.8365 1410,~~873~~005,~~387~~407.2028 (12,~~400~~662.7593) 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 121,~~473~~937,359.5976 8677,~~769~~350,~~526~~535.4143 0.~~99985627~~89132004 121,~~473~~937,359.5976 1-A2 1184,~~187~~489.8219 87,~~262~~365,~~812~~868.1878 0.~~99985627~~89132004 1184,~~187~~489.8219 2-A1 31,~~052~~020,~~204~~126.0459 6863,~~132~~313,~~795~~678.9629 0.~~95712293~~88942443 31,~~052~~020,~~204~~126.0459 2-A2 0.00 20,077,000.00 1.00000000 0.00 2-A3 ~~290~~97,~~665~~147.4099 87,~~400~~941,~~334~~403.6071 0.~~96655559~~91375028 ~~290~~97,~~665~~147.4099 2-AX 0.00 0.00 0.00000000 0.00 3-A 45,~~830~~661,~~003~~124.8320 ~~344~~326,~~723~~028,~~996~~289.17 0.~~98618238~~93269792 45,~~830~~661,~~003~~124.8320 4-A1 2310,~~415,272~~591.4716 ~~171~~163,~~459~~805,~~727~~802.5337 0.~~98610914~~94208945 2310,~~415,272~~591.4716 4-A2 ~~134~~17,~~171~~253.77 9,~~524~~099,~~828~~641.2396 0.~~98610914~~94208945 ~~134~~17,~~171~~253.77 5-A1 3809,~~998,076~~047.9112 ~~126~~122,~~245~~575,~~923~~124.0944 0.~~96930318~~94111916 3809,~~998,076~~047.9112 5-A2 (12,~~400~~662.7593) 2,~~670~~733,~~400~~147.7559 1.~~00466544~~02827223 (12,~~400~~662.7593) 5-A3 0.00 95,185,000.00 1.00000000 0.00 5-A4 ~~221~~44,~~417~~241.7282 12,~~449~~249,~~582~~142.2887 0.~~98252563~~96670688 ~~221~~44,~~417~~241.7282 B1-I ~~879~~835.0004 9,~~007~~002,~~121~~835.0016 0.~~99990242~~99942664 ~~879~~835.0004 B2-I ~~258~~245.4956 2,~~648~~647,~~741~~481.5117 0.~~99990242~~99942664 ~~258~~245.4956 B3-I ~~196~~186.4360 2,~~012~~011,~~803~~845.5782 0.~~99990242~~99942664 ~~196~~186.4360 B4-I 4139.2821 422,~~958~~757.7247 0.~~99990241~~99942664 4139.2821 B5-I 8278.6552 846,~~917~~514.3536 0.~~99990242~~99942664 8278.6552 B6-I ~~103~~98.3417 1,058,~~896~~392.6681 0.~~99990242~~99942664 ~~103~~98.3417 B7-I 9388.5284 ~~958~~957,~~294~~838.4850 0.~~99990242~~99942664 9388.5284 B1-II 1,~~505~~524.4594 11,~~402~~394,~~494~~819.5551 0.~~99986799~~99919498 1,~~505~~524.4594 B2-II ~~913~~925.9174 6,~~922~~917,~~086~~426.0982 0.~~99986799~~99919498 ~~913~~925.9174 B3-II ~~376~~381.3623 2,~~850~~848,~~623~~704.6488 0.~~99986799~~99919498 ~~376~~381.3623 B4-II ~~860~~871.1832 6,~~515~~510,~~139~~754.8246 0.~~99986799~~99919498 ~~860~~871.1832 B5-II ~~645~~653.1449 4,~~886~~883,~~354~~065.8685 0.~~99986799~~99919498 ~~645~~653.1449 B6-II ~~161~~163.1927 1,220,~~838~~017.8107 0.~~99986799~~99919498 ~~161~~163.1927 B7-II ~~268~~272.7725 2,~~035~~034,~~731~~360.2397 0.~~99986799~~99919498 ~~268~~272.7725 B8-II ~~322~~326.5068 2,~~442~~441,~~677~~033.5033 0.~~99986799~~99919498 ~~322~~326.5068 B9-II ~~323~~327.2847 2,~~448~~446,~~585~~937.7257 0.~~99986799~~99919498 ~~323~~327.2847 P-I 0.00 0.00 0.00000000 0.00 P-II 0.00 0.00 0.00000000 0.00 R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals 1410,~~950~~075,~~204~~737.2900 1965,~~011~~369,~~582,192~~420.7136 0.~~98543621~~94041788 1410,~~950~~075,~~204~~737.2900

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 86,782,000.00 ~~1000~~913.~~00000000~~64447915 0.~~12860086~~11349957 022.~~01513378~~21094282 0.00000000 1-A2 8,264,000.00 ~~1000~~913.~~00000000~~64447967 0.~~12860116~~11349952 022.~~01513432~~21094264 0.00000000 2-A1 71,185,000.00 ~~1000~~903.~~00000000~~75507312 0.~~08613907~~07448985 4214.~~79092829~~25614989 0.00000000 2-A2 20,077,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A3 8,691,000.00 ~~1000~~924.~~00000000~~92828213 0.~~06718905~~05810263 3311.~~37722472~~11989644 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A 349,554,000.00 ~~1000~~948.~~00000000~~89319925 0.~~09901906~~09445845 1316.~~71859947~~10081953 0.00000000 4-A1 173,875,000.00 ~~1000~~943.~~00000000~~87573556 0.~~15553311~~14362887 131.~~73532216~~64266105 0.00000000 4-A2 9,659,000.00 ~~1000~~943.~~00000000~~87573558 0.~~15553266~~14362874 131.~~73532250~~64266073 0.00000000 5-A1 130,244,000.00 ~~1000~~947.~~00000000~~33094469 0.00000000 306.~~69682220~~21178035 0.00000000 5-A2 2,658,000.00 ~~1000~~1023.~~00000000~~50814898 0.00000000 0.00000000 (4.~~66544394~~76408202) 5-A3 95,185,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A4 12,671,000.00 ~~1000~~970.~~00000000~~19846026 0.00000000 173.~~47436824~~49158077 0.00000000 B1-I 9,008,000.00 ~~1000~~999.~~00000000~~51933837 0.~~09757993~~09269982 0.00000000 0.00000000 B2-I 2,649,000.00 ~~1000~~999.~~00000000~~51933937 0.~~09758022~~09269913 0.00000000 0.00000000 B3-I 2,013,000.00 ~~1000~~999.~~00000000~~51933929 0.~~09758073~~09269747 0.00000000 0.00000000 B4-I 423,000.00 ~~1000~~999.~~00000000~~51933806 0.~~09758865~~09269504 0.00000000 0.00000000 B5-I 847,000.00 ~~1000~~999.~~00000000~~51933884 0.~~09757969~~09270366 0.00000000 0.00000000 B6-I 1,059,000.00 ~~1000~~999.~~00000000~~51933900 0.~~09758263~~09270066 0.00000000 0.00000000 B7-I 958,388.00 ~~1000~~999.~~00000000~~51933872 0.~~09758052~~09269732 0.00000000 0.00000000 B1-II 11,404,000.00 ~~1000~~999.~~00000000~~32869519 0.~~13201070~~13371975 0.00000000 0.00000000 B2-II 6,923,000.00 ~~1000~~999.~~00000000~~32869565 0.~~13201069~~13371949 0.00000000 0.00000000 B3-II 2,851,000.00 ~~1000~~999.~~00000000~~32869519 0.~~13200982~~13371799 0.00000000 0.00000000 B4-II 6,516,000.00 ~~1000~~999.~~00000000~~32869552 0.~~13201044~~13372007 0.00000000 0.00000000 B5-II 4,887,000.00 ~~1000~~999.~~00000000~~32869450 0.~~13201146~~13372007 0.00000000 0.00000000 B6-II 1,221,000.00 ~~1000~~999.~~00000000~~32869779 0.~~13201474~~13371826 0.00000000 0.00000000 B7-II 2,036,000.00 ~~1000~~999.~~00000000~~32869352 0.~~13200884~~13371807 0.00000000 0.00000000 B8-II 2,443,000.00 ~~1000~~999.~~00000000~~32869423 0.~~13200982~~13372084 0.00000000 0.00000000 B9-II 2,448,909.00 ~~1000~~999.~~00000000~~32869698 0.~~13200981~~13372077 0.00000000 0.00000000 P-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 ~~894~~0.~~70000000~~00000000 ~~105~~0.~~30000000~~00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 022.~~14373476~~32444240 ~~999~~891.~~85626524~~32003676 0.~~99985627~~89132004 022.~~14373476~~32444240 1-A2 0.00000000 022.~~14373427~~32444216 ~~999~~891.~~85626573~~32003630 0.~~99985627~~89132004 022.~~14373427~~32444216 2-A1 0.00000000 4214.~~87706736~~33063974 ~~957~~889.~~12293264~~42443338 0.~~95712293~~88942443 4214.~~87706736~~33063974 2-A2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A3 0.00000000 3311.~~44441376~~17799908 ~~966~~913.~~55558624~~75028305 0.~~96655559~~91375028 3311.~~44441376~~17799908 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A 0.00000000 1316.~~81761854~~19527798 ~~986~~932.~~18238146~~69792127 0.~~98618238~~93269792 1316.~~81761854~~19527798 4-A1 0.00000000 131.~~89085533~~78628992 ~~986~~942.~~10914467~~08944569 0.~~98610914~~94208945 131.~~89085533~~78628992 4-A2 0.00000000 131.~~89085516~~78628947 ~~986~~942.~~10914484~~08944611 0.~~98610914~~94208945 131.~~89085516~~78628947 5-A1 0.00000000 306.~~69682220~~21178035 ~~969~~941.~~30317780~~11916434 0.~~96930318~~94111916 306.~~69682220~~21178035 5-A2 0.00000000 (4.~~66544394~~76408202) ~~1004~~1028.~~66544394~~27223100 1.~~00466544~~02827223 (4.~~66544394~~76408202) 5-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A4 0.00000000 173.~~47436824~~49158077 ~~982~~966.~~52563176~~70687949 0.~~98252563~~96670688 173.~~47436824~~49158077 B1-I 0.00000000 0.~~09757993~~09269982 999.~~90242007~~42663854 0.~~99990242~~99942664 0.~~09757993~~09269982 B2-I 0.00000000 0.~~09758022~~09269913 999.~~90241978~~42664024 0.~~99990242~~99942664 0.~~09758022~~09269913 B3-I 0.00000000 0.~~09758073~~09269747 999.~~90241927~~42663686 0.~~99990242~~99942664 0.~~09758073~~09269747 B4-I 0.00000000 0.~~09758865~~09269504 999.~~90241135~~42664303 0.~~99990241~~99942664 0.~~09758865~~09269504 B5-I 0.00000000 0.~~09757969~~09270366 999.~~90242031~~42663518 0.~~99990242~~99942664 0.~~09757969~~09270366 B6-I 0.00000000 0.~~09758263~~09270066 999.~~90241737~~42663834 0.~~99990242~~99942664 0.~~09758263~~09270066 B7-I 0.00000000 0.~~09758052~~09269732 999.~~90241948~~42664140 0.~~99990242~~99942664 0.~~09758052~~09269732 B1-II 0.00000000 0.~~13201070~~13371975 999.~~86798930~~19497632 0.~~99986799~~99919498 0.~~13201070~~13371975 B2-II 0.00000000 0.~~13201069~~13371949 999.~~86798931~~19497617 0.~~99986799~~99919498 0.~~13201069~~13371949 B3-II 0.00000000 0.~~13200982~~13371799 999.~~86799018~~19497720 0.~~99986799~~99919498 0.~~13200982~~13371799 B4-II 0.00000000 0.~~13201044~~13372007 999.~~86798956~~19497545 0.~~99986799~~99919498 0.~~13201044~~13372007 B5-II 0.00000000 0.~~13201146~~13372007 999.~~86798854~~19497647 0.~~99986799~~99919498 0.~~13201146~~13372007 B6-II 0.00000000 0.~~13201474~~13371826 999.~~86798526~~19497952 0.~~99986799~~99919498 0.~~13201474~~13371826 B7-II 0.00000000 0.~~13200884~~13371807 999.~~86799116~~19497544 0.~~99986799~~99919498 0.~~13200884~~13371807 B8-II 0.00000000 0.~~13200982~~13372084 999.~~86799018~~19497749 0.~~99986799~~99919498 0.~~13200982~~13372084 B9-II 0.00000000 0.~~13200981~~13372077 999.~~86799019~~19497621 0.~~99986799~~99919498 0.~~13200981~~13372077 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 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-A1 0510/01/06 - 0510/30/06 30 6.~~18153~~13462% 8679,~~782~~287,~~000~~895.0019 ~~447~~405,~~037~~334.6807 0.00 1-A2 0510/01/06 - 0510/30/06 30 6.~~18153~~13462% 87,~~264~~550,~~000~~357.0098 4238,~~570~~598.1180 0.00 2-A1 0510/01/06 - 0510/30/06 30 65.~~00030~~98918% 7164,~~185~~333,~~000~~804.0088 ~~355~~321,~~942~~088.9167 0.00 2-A2 0510/01/06 - 0510/30/06 30 65.~~00030~~98918% 20,077,000.00 100,~~390~~203.0589 0.00 2-A3 0510/01/06 - 0510/30/06 30 6.~~68930~~67817% 8,~~691~~038,~~000~~551.0070 4844,~~447~~735.2771 0.00 2-AX 0510/01/06 - 0510/30/06 30 0.68900% 9184,~~262~~410,~~000~~804.0088 5248,~~399~~465.6087 0.00 3-A 0510/01/06 - 0510/30/06 30 5.~~99629~~95597% ~~349~~331,~~554~~689,~~000~~413.0037 1,~~746~~646,~~690~~277.5228 0.00 4-A1 0510/01/06 - 0510/30/06 30 5.~~99701~~97293% ~~173~~164,~~875~~116,~~000~~393.0052 ~~868~~816,~~941~~880.7639 0.00 4-A2 0510/01/06 - 0510/30/06 30 5.~~99701~~97293% 9,~~659~~116,~~000~~895.0073 4845,~~270~~378.9385 0.00 5-A1 0510/01/06 - 0510/30/06 30 5.~~59853~~58559% ~~130~~123,~~244~~384,~~000~~171.0056 ~~607~~574,~~646~~311.0521 0.00 5-A2 0510/01/06 - 0510/30/06 30 5.~~59853~~58559% 2,~~658~~720,~~000~~484.0066 12,~~400~~662.7593 0.00 5-A3 0510/01/06 - 0510/30/06 30 5.~~59853~~58559% 95,185,000.00 ~~444~~443,~~080~~053.2669 0.00 5-A4 0510/01/06 - 0510/30/06 30 5.~~59853~~58559% 12,~~671~~293,~~000~~384.0069 5957,~~115~~221.8451 0.00 B1-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% 9,~~008~~003,~~000~~670.0020 48,~~356~~119.5430 0.00 B2-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% 2,~~649~~647,~~000~~726.0073 14,~~220~~150.3054 0.00 B3-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% 2,~~013~~012,~~000~~032.0043 10,~~806~~753.1412 0.00 B4-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% ~~423~~422,~~000~~796.0068 2,~~270~~259.7460 0.00 B5-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% ~~847~~846,~~000~~592.0088 4,~~546~~524.8554 0.00 B6-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% 1,~~059~~058,~~000~~490.0098 5,~~684~~657.9001 0.00 B7-I 0510/01/06 - 0510/30/06 30 6.~~44181~~41329% ~~958~~957,~~388~~927.0034 5,~~144~~119.8056 0.00 B1-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 11,~~404~~396,~~000~~344.0044 55,~~810~~507.3360 0.00 B2-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 6,~~923~~918,~~000~~352.0056 33,~~880~~696.6587 0.00 B3-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 2,~~851~~849,~~000~~086.0011 13,~~952~~876.5890 0.00 B4-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 6,~~516~~511,~~000~~625.0078 31,~~888~~715.8285 0.00 B5-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 4,~~887~~883,~~000~~719.0033 23,~~916~~786.6189 0.00 B6-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 1,~~221~~220,~~000~~180.0034 5,~~975~~943.4807 0.00 B7-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 2,~~036~~034,~~000~~633.0022 9,~~964~~909.0399 0.00 B8-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 2,~~443~~441,~~000~~360.00 11,~~955~~891.8601 0.00 B9-II 0510/01/06 - 0510/30/06 30 5.~~87271~~84478% 2,~~448~~447,~~909~~265.0004 11,~~984~~919.7877 0.00 P-I N/A N/A 0.00000% 0.00 0.00 0.00 P-II N/A N/A 0.00000% 0.00 0.00 0.00 R 05N/~~01/06~~A ~~- 05~~N/~~30/06~~A 30 6.~~18153~~13495% ~~100~~0.00 0.5200 0.00 Totals 54,~~124~~843,~~293~~044.6649 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-A1 0.00 0.00 ~~447~~405,~~037~~334.6807 0.00 8677,~~769~~350,~~526~~535.4143 1-A2 0.00 0.00 4238,~~570~~598.1180 0.00 87,~~262~~365,~~812~~868.1878 2-A1 0.00 0.00 ~~355~~321,~~942~~088.9167 0.00 6863,~~132~~313,~~795~~678.9629 2-A2 0.00 0.00 100,~~390~~203.0589 0.00 20,077,000.00 2-A3 0.00 0.00 4844,~~447~~735.2771 0.00 87,~~400~~941,~~334~~403.6071 2-AX 0.00 0.00 5248,~~399~~465.6087 0.00 8883,~~209~~390,~~795~~678.9629 3-A 0.00 0.00 1,~~746~~646,~~690~~277.5228 0.00 ~~344~~326,~~723~~028,~~996~~289.17 4-A1 0.00 0.00 ~~868~~816,~~941~~880.7639 0.00 ~~171~~163,~~459~~805,~~727~~802.5337 4-A2 0.00 0.00 4845,~~270~~378.9385 0.00 9,~~524~~099,~~828~~641.2396 5-A1 0.00 0.00 ~~607~~574,~~646~~311.0521 0.00 ~~126~~122,~~245~~575,~~923~~124.0944 5-A2 0.00 0.00 12,~~400~~662.7593 0.00 2,~~670~~733,~~400~~147.7559 5-A3 0.00 0.00 ~~444~~443,~~080~~053.2669 0.00 95,185,000.00 5-A4 0.00 0.00 5957,~~115~~221.8451 0.00 12,~~449~~249,~~582~~142.2887 B1-I 0.00 0.00 48,~~356~~119.5430 0.00 9,~~007~~002,~~121~~835.0016 B2-I 0.00 0.00 14,~~220~~150.3054 0.00 2,~~648~~647,~~741~~481.5117 B3-I 0.00 0.00 10,~~806~~753.1412 0.00 2,~~012~~011,~~803~~845.5782 B4-I 0.00 0.00 2,~~270~~259.7460 0.00 422,~~958~~757.7247 B5-I 0.00 0.00 4,~~546~~524.8554 0.00 846,~~917~~514.3536 B6-I 0.00 0.00 5,~~684~~657.9001 0.00 1,058,~~896~~392.6681 B7-I 0.00 0.00 5,~~144~~119.8056 0.00 ~~958~~957,~~294~~838.4850 B1-II 0.00 0.00 55,~~810~~507.3360 0.00 11,~~402~~394,~~494~~819.5551 B2-II 0.00 0.00 33,~~880~~696.6587 0.00 6,~~922~~917,~~086~~426.0982 B3-II 0.00 0.00 13,~~952~~876.5890 0.00 2,~~850~~848,~~623~~704.6488 B4-II 0.00 0.00 31,~~888~~715.8285 0.00 6,~~515~~510,~~139~~754.8246 B5-II 0.00 0.00 23,~~916~~786.6189 0.00 4,~~886~~883,~~354~~065.8685 B6-II 0.00 0.00 5,~~975~~943.4807 0.00 1,220,~~838~~017.8107 B7-II 0.00 0.00 9,~~964~~909.0399 0.00 2,~~035~~034,~~731~~360.2397 B8-II 0.00 0.00 11,~~955~~891.8601 0.00 2,~~442~~441,~~677~~033.5033 B9-II 0.00 0.00 11,~~984~~919.7877 0.00 2,~~448~~446,~~585~~937.7257 P-I 0.00 0.00 ~~4,956~~0.00 0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.5201 0.00 0.00 Totals 0.00 0.00 54,~~129~~843,~~249~~044.6650 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-A1 86,782,000.00 6.~~18153~~13462% ~~1000~~913.~~00000000~~64447915 54.~~15127192~~67071593 0.00000000 1-A2 8,264,000.00 6.~~18153~~13462% ~~1000~~913.~~00000000~~64447967 54.~~15127178~~67071636 0.00000000 2-A1 71,185,000.00 65.~~00030~~98918% ~~1000~~903.~~00000000~~75507312 54.~~00025160~~51062260 0.00000000 2-A2 20,077,000.00 65.~~00030~~98918% 1000.00000000 54.~~00025153~~99097923 0.00000000 2-A3 8,691,000.00 6.~~68930~~67817% ~~1000~~924.~~00000000~~92828213 5.~~57441836~~14736049 0.00000000 2-AX 0.00 0.68900% ~~1000~~924.~~00000000~~92828209 0.~~57416668~~53106298 0.00000000 3-A 349,554,000.00 5.~~99629~~95597% ~~1000~~948.~~00000000~~89319925 4.~~99691184~~70965081 0.00000000 4-A1 173,875,000.00 5.~~99701~~97293% ~~1000~~943.~~00000000~~87573556 4.~~99750832~~69808995 0.00000000 4-A2 9,659,000.00 5.~~99701~~97293% ~~1000~~943.~~00000000~~87573558 4.~~99750802~~69808986 0.00000000 5-A1 130,244,000.00 5.~~59853~~58559% ~~1000~~947.~~00000000~~33094469 4.~~66544371~~40950224 0.00000000 5-A2 2,658,000.00 5.~~59853~~58559% ~~1000~~1023.~~00000000~~50814898 4.~~66544394~~76408202 0.00000000 5-A3 95,185,000.00 5.~~59853~~58559% 1000.00000000 4.~~66544371~~65465872 0.00000000 5-A4 12,671,000.00 5.~~59853~~58559% ~~1000~~970.~~00000000~~19846026 4.~~66544393~~51594270 0.00000000 B1-I 9,008,000.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933837 5.~~36817718~~34184059 0.00000000 B2-I 2,649,000.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933937 5.~~36817667~~34184220 0.00000000 B3-I 2,013,000.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933929 5.~~36817685~~34183805 0.00000000 B4-I 423,000.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933806 5.~~36817967~~34184397 0.00000000 B5-I 847,000.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933884 5.~~36818182~~34184179 0.00000000 B6-I 1,059,000.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933900 5.~~36817753~~34184136 0.00000000 B7-I 958,388.00 6.~~44181~~41329% ~~1000~~999.~~00000000~~51933872 5.~~36818074~~34184485 0.00000000 B1-II 11,404,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869519 4.~~89392582~~86737987 0.00000000 B2-II 6,923,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869565 4.~~89392604~~86737975 0.00000000 B3-II 2,851,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869519 4.~~89392494~~86737987 0.00000000 B4-II 6,516,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869552 4.~~89392572~~86738029 0.00000000 B5-II 4,887,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869450 4.~~89392470~~86738081 0.00000000 B6-II 1,221,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869779 4.~~89392301~~86737920 0.00000000 B7-II 2,036,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869352 4.~~89392436~~86738212 0.00000000 B8-II 2,443,000.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869423 4.~~89392550~~86738027 0.00000000 B9-II 2,448,909.00 5.~~87271~~84478% ~~1000~~999.~~00000000~~32869698 4.~~89392623~~86737972 0.00000000 P-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.~~18153~~13495% ~~1000~~0.00000000 50.~~20000000~~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-A1 0.00000000 0.00000000 54.~~15127192~~67071593 0.00000000 ~~999~~891.~~85626524~~32003676 1-A2 0.00000000 0.00000000 54.~~15127178~~67071636 0.00000000 ~~999~~891.~~85626573~~32003630 2-A1 0.00000000 0.00000000 54.~~00025160~~51062260 0.00000000 ~~957~~889.~~12293264~~42443338 2-A2 0.00000000 0.00000000 54.~~00025153~~99097923 0.00000000 1000.00000000 2-A3 0.00000000 0.00000000 5.~~57441836~~14736049 0.00000000 ~~966~~913.~~55558624~~75028305 2-AX 0.00000000 0.00000000 0.~~57416668~~53106298 0.00000000 ~~966~~913.~~55558677~~75028259 3-A 0.00000000 0.00000000 4.~~99691184~~70965081 0.00000000 ~~986~~932.~~18238146~~69792127 4-A1 0.00000000 0.00000000 4.~~99750832~~69808995 0.00000000 ~~986~~942.~~10914467~~08944569 4-A2 0.00000000 0.00000000 4.~~99750802~~69808986 0.00000000 ~~986~~942.~~10914484~~08944611 5-A1 0.00000000 0.00000000 4.~~66544371~~40950224 0.00000000 ~~969~~941.~~30317780~~11916434 5-A2 0.00000000 0.00000000 4.~~66544394~~76408202 0.00000000 ~~1004~~1028.~~66544394~~27223100 5-A3 0.00000000 0.00000000 4.~~66544371~~65465872 0.00000000 1000.00000000 5-A4 0.00000000 0.00000000 4.~~66544393~~51594270 0.00000000 ~~982~~966.~~52563176~~70687949 B1-I 0.00000000 0.00000000 5.~~36817718~~34184059 0.00000000 999.~~90242007~~42663854 B2-I 0.00000000 0.00000000 5.~~36817667~~34184220 0.00000000 999.~~90241978~~42664024 B3-I 0.00000000 0.00000000 5.~~36817685~~34183805 0.00000000 999.~~90241927~~42663686 B4-I 0.00000000 0.00000000 5.~~36817967~~34184397 0.00000000 999.~~90241135~~42664303 B5-I 0.00000000 0.00000000 5.~~36818182~~34184179 0.00000000 999.~~90242031~~42663518 B6-I 0.00000000 0.00000000 5.~~36817753~~34184136 0.00000000 999.~~90241737~~42663834 B7-I 0.00000000 0.00000000 5.~~36818074~~34184485 0.00000000 999.~~90241948~~42664140 B1-II 0.00000000 0.00000000 4.~~89392582~~86737987 0.00000000 999.~~86798930~~19497632 B2-II 0.00000000 0.00000000 4.~~89392604~~86737975 0.00000000 999.~~86798931~~19497617 B3-II 0.00000000 0.00000000 4.~~89392494~~86737987 0.00000000 999.~~86799018~~19497720 B4-II 0.00000000 0.00000000 4.~~89392572~~86738029 0.00000000 999.~~86798956~~19497545 B5-II 0.00000000 0.00000000 4.~~89392470~~86738081 0.00000000 999.~~86798854~~19497647 B6-II 0.00000000 0.00000000 4.~~89392301~~86737920 0.00000000 999.~~86798526~~19497952 B7-II 0.00000000 0.00000000 4.~~89392436~~86738212 0.00000000 999.~~86799116~~19497544 B8-II 0.00000000 0.00000000 4.~~89392550~~86738027 0.00000000 999.~~86799018~~19497749 B9-II 0.00000000 0.00000000 4.~~89392623~~86737972 0.00000000 999.~~86799019~~19497621 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 50.~~20000000~~10000000 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 2015,~~222~~172,~~397~~299.2765 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 7388,~~029~~873.1308 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~4,956~~0.00 Total Deposits 2015,~~300~~261,~~382~~172.4073 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0132,508.0096 Total Administration Fees ~~220~~209,~~928~~882.4527 Payment of Interest and Principal 2014,~~079~~918,~~453~~781.9550 Total Withdrawals (Pool Distribution Amount) 2015,~~300~~261,~~382~~172.4073 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~214~~203,~~512~~785.6373 Securities Admin Fee - Wells Fargo Bank N.A. 6,~~415~~096.8254 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~220~~209,~~928~~882.4527 *Servicer Payees include: AURORA LOAN ~~SRVCS~~SERVICING INC.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~249251~~216960% Weighted Average Net Coupon 5.~~998489~~966261% Weighted Average Pass-Through Rate 5.~~990018~~957950% Weighted Average Remaining Term ~~356~~351 Beginning Scheduled Collateral Loan Count 1,~~874~~795 Number Of Loans Paid In Full 1918 Ending Scheduled Collateral Loan Count 1,~~855~~777 Beginning Scheduled Collateral Balance 1975,~~026~~445,~~532,397~~158.0078 Ending Scheduled Collateral Balance 1965,~~011~~369,~~582,194~~421.1679 Ending Actual Collateral Balance at 31-~~May~~Oct-2006 1965,~~011~~466,~~675,297~~770.1428 Monthly P&I Constant 5,~~474~~176,~~097~~188.5561 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~4,956~~0.00 Prepayment Penalty Paid Count 10 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~128~~122,~~215~~602.3126 Unscheduled Principal 149,~~821~~953,~~988~~134.9773

Group Level Collateral Statement Group Pool 1 Pool 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~437048~~392117 6.~~950919~~938072 Weighted Average Net Rate 6.~~187048~~142117 6.~~700919~~688072 Pass-Through Rate 6.~~179548~~134617 6.~~689302~~678175 Weighted Average Remaining Term ~~356~~351 ~~359~~354 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant ~~567~~518,~~565~~377.2462 ~~636~~591,~~620~~111.8133 Beginning Loan Count ~~269~~255 ~~252~~236 Loans Paid in Full 04 72 Ending Loan Count ~~269~~251 ~~245~~234 Beginning Scheduled Balance ~~103~~95,~~311~~097,~~102~~865.7708 ~~108~~101,~~645~~138,~~385~~982.7744 Ending Scheduled Balance ~~103~~92,~~296~~974,~~270~~990.6906 ~~105~~100,~~301~~021,~~932~~161.3099 Scheduled Principal 1311,~~383~~813.1475 76,~~299~~353.7840 Unscheduled Principal 12,~~448~~111,061.9427 31,~~336~~111,~~153~~467.6905 Scheduled Interest ~~554~~506,~~182~~563.1087 ~~629~~584,~~321~~757.0393 Servicing Fees 2119,~~523~~812.1506 2221,~~634~~070.4662 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 ~~645~~594.6936 ~~1,051~~834.7415 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 ~~532~~486,~~013~~157.2645 ~~605~~562,~~634~~853.8316 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 * This data is currently not provided for reporting.

Group Level Collateral Statement Group Pool 3 Pool 4 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~255919~~215419 6.~~257354~~233438 Weighted Average Net Rate 65.~~003794~~963472 65.~~007354~~983438 Pass-Through Rate 5.~~996294~~955972 5.~~997009~~972933 Weighted Average Remaining Term ~~356~~350 ~~357~~352 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant 1,~~954~~848,~~664~~083.3960 1977,~~037,451~~835.5381 Beginning Loan Count ~~684~~656 ~~322~~309 Loans Paid in Full 510 31 Ending Loan Count ~~679~~646 ~~319~~308 Beginning Scheduled Balance ~~367~~350,~~951~~078,~~712~~067.9975 ~~193~~182,~~194~~885,~~135~~829.2582 Ending Scheduled Balance ~~363~~344,~~119~~415,~~887~~113.4403 ~~190~~182,~~643~~556,~~188~~516.5407 Scheduled Principal 3634,~~434~~848.2385 3027,~~048~~829.0960 Unscheduled Principal 45,~~795~~628,~~391~~105.3287 2301,~~520,898~~484.6215 Scheduled Interest 1,~~918~~813,~~230~~234.1675 1950,~~007,403~~006.4421 Servicing Fees 7773,~~308~~500.3192 4038,~~248~~101.7821 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 2,~~299~~187.7099 1,~~665~~600.5093 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~838~~737,~~622~~545.1584 ~~965~~910,~~489~~304.1607 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 * This data is currently not provided for reporting.

Group Level Collateral Statement Group Pool 5 Total Collateral Description Fixed 15/30 & ARM Mixed ARM Weighted Average Coupon Rate 5.~~856032~~843090 6.~~249251~~216960 Weighted Average Net Rate 5.~~606032~~593090 5.~~998489~~966261 Pass-Through Rate 5.~~598532~~585590 5.~~990018~~957950 Weighted Average Remaining Term ~~353~~348 ~~356~~351 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant 1,~~277~~240,~~795~~780.5825 5,~~474~~176,~~097~~188.5561 Beginning Loan Count ~~347~~339 1,~~874~~795 Loans Paid in Full 41 1918 Ending Loan Count ~~343~~338 1,~~855~~777 Beginning Scheduled Balance ~~253~~246,~~430~~244,~~061~~413.6669 1975,~~026~~445,~~532,398~~158.4478 Ending Scheduled Balance ~~249~~245,~~220~~401,~~915~~640.1964 1965,~~011~~369,~~582,194~~421.1679 Scheduled Principal 41,~~050~~756.0766 ~~128~~122,~~215~~602.3126 Unscheduled Principal 4801,~~168,096~~016.4039 149,~~821~~953,~~988~~134.9773 Scheduled Interest 1,~~236~~199,~~745~~023.5159 5,~~345~~053,~~882~~586.2435 Servicing Fees 5251,~~797~~300.9392 ~~214~~203,~~512~~785.6373 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 1,~~583~~539.9403 76,~~246~~756.5746 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~182~~146,~~363~~183.64 54,~~124~~843,~~123~~044.0416 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 ~~4,956~~0.00 Prepayment Penalty Paid Count *0 10 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Miscellaneous Reporting Items 1 Bankruptcy Loss Limit 100,~~000~~00.00 1 Fraud Loss ~~LImt~~Limit 4,239,130.00 1 Special Hazard Loss Limit 23,~~085~~980,~~982~~992.0356 2 Bankruptcy Loss Limit 235,650.00 2 Fraud Loss Limit 8,145,~~7590~~759.00 2 Special Hazard Loss Limit 84,~~029~~800,~~839~~000.9100

Additional Reporting - Deal Level Informational Reporting Pool 1-2 Underlying Subordinate Rate 5.~~872711~~844780% Pool 3-5 Underlying Subordinate Rate 6.~~441813~~413291% Trigger Event Reporting Two TimesTest Original Senior Enhancement % - Group I 8.~~000410~~000000% Original Senior Enhancement % - Group II 5.~~000137~~000000% Senior Enhancement % - Group I 8.~~000410~~637133% Senior Enhancement % - Group II 5.~~000137~~223580% Two Times Test Trigger Result - Group I Pass Trigger Result - Group II Pass

Additional Reporting - Group Level Informational Reporting Pool 1 Senior % 91.~~999889~~314619% Senior Prepayment % 100.000000% Subordinate % 8.~~000111~~685381% Pool 2 Senior % 91.~~999305~~408233% Senior Prepayment % 100.000000% Subordinate % 8.~~000695~~591767% Pool 3 Senior % 94.~~999965~~747270% Senior Prepayment % 100.000000% Subordinate % 5.~~000035~~252730% Pool 4 Senior % 94.~~999778~~722095% Senior Prepayment % 100.000000% Subordinate % 5.~~000222~~277905% Pool 5 Senior % 94.~~999780~~858209% Senior Prepayment % 100.000000% Subordinate % 5.~~000220~~141791% Trigger Event Reporting Pool 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000% Delinquency Trigger Threshold Value 0.500000% Trigger Result Pass Calculated Value 0.~~000000~~086583% Pool 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000% Delinquency Trigger Calculated Value 0.~~000000~~272922% Trigger Result Pass Threshold Value 0.500000% Pool 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000% Delinquency Trigger Calculated Value 0.~~000000~~051114% Trigger Result Pass Threshold Value 0.500000% Pool 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000% Delinquency Trigger Calculated Value 0.~~000000~~073406% Trigger Result Pass Threshold Value 0.500000% Pool 5 Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000% Delinquency Trigger Calculated Value 0.~~000000~~039518% Trigger Result Pass Threshold Value 0.500000%

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 2413 0 0 0 24 13 6,~~734~~436,~~961~~793.9143 0.00 0.00 0.00 136,~~734~~436,~~961~~793.9143 60 Days 07 0 0 0 07 03,428,372.0049 0.00 0.00 0.00 03,428,372.0049 90 Days 03 0 0 0 03 01,159,395.00 0.00 0.00 0.00 01,159,395.00 120 Days 0 0 03 0 03 0.00 0.00 02,209,171.00 0.00 02,209,171.00 150 Days 0 0 04 0 04 0.00 0.00 02,203,200.00 0.00 02,203,200.00 180+ Days 0 0 0 01 01 0.00 0.00 0.00 0588,000.00 0588,000.00 Totals 2423 0 07 01 2431 1311,~~734~~024,~~961~~560.9192 0.00 04,412,371.00 0588,000.00 1316,~~734~~024,~~961~~931.9192 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 10.~~293801~~731570% 0.000000% 0.000000% 0.000000% 10.~~293801~~731570% 10.~~357645~~666703% 0.000000% 0.000000% 0.000000% 10.~~357645~~666703% 60 Days 0.~~000000~~393922% 0.000000% 0.000000% 0.000000% 0.~~000000~~393922% 0.~~000000~~355100% 0.000000% 0.000000% 0.000000% 0.~~000000~~355100% 90 Days 0.~~000000~~168824% 0.000000% 0.000000% 0.000000% 0.~~000000~~168824% 0.~~000000~~120086% 0.000000% 0.000000% 0.000000% 0.~~000000~~120086% 120 Days 0.000000% 0.000000% 0.~~000000~~168824% 0.000000% 0.~~000000~~168824% 0.000000% 0.000000% 0.~~000000~~228819% 0.000000% 0.~~000000~~228819% 150 Days 0.000000% 0.000000% 0.~~000000~~225098% 0.000000% 0.~~000000~~225098% 0.000000% 0.000000% 0.~~000000~~228201% 0.000000% 0.~~000000~~228201% 180+ Days 0.000000% 0.000000% 0.000000% 0.~~000000~~056275% 0.~~000000~~056275% 0.000000% 0.000000% 0.000000% 0.~~000000~~060903% 0.~~000000~~060903% Totals 1.~~293801~~294316% 0.000000% 0.~~000000~~393922% 0.~~000000~~056275% 1.~~293801~~744513% 1.~~357645~~141889% 0.000000% 0.~~000000~~457019% 0.~~000000~~060903% 1.~~357645~~659812%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7388,~~029~~873.1308

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 1 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 84 0 0 0 84 21,~~228~~537,~~932~~861.9043 0.00 0.00 0.00 21,~~228~~537,~~932~~861.9043 60 Days 02 0 0 0 02 0613,057.0050 0.00 0.00 0.00 0613,057.0050 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 86 0 0 0 86 2,~~228~~150,~~932~~918.9093 0.00 0.00 0.00 2,~~228~~150,~~932~~918.9093 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~973978~~593625% 0.000000% 0.000000% 0.000000% 21.~~973978~~593625% 21.~~157609~~653903% 0.000000% 0.000000% 0.000000% 21.~~157609~~653903% 60 Days 0.~~000000~~796813% 0.000000% 0.000000% 0.000000% 0.~~000000~~796813% 0.~~000000~~659317% 0.000000% 0.000000% 0.000000% 0.~~000000~~659317% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~973978~~390438% 0.000000% 0.000000% 0.000000% 2.~~973978~~390438% 2.~~157609~~313220% 0.000000% 0.000000% 0.000000% 2.~~157609~~313220% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 2 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 53 0 0 0 53 21,~~085~~197,~~289~~600.5700 0.00 0.00 0.00 21,~~085~~197,~~289~~600.5700 60 Days 03 0 0 0 03 01,407,315.0007 0.00 0.00 0.00 01,407,315.0007 90 Days 02 0 0 0 02 0681,475.00 0.00 0.00 0.00 0681,475.00 120 Days 0 0 01 0 01 0.00 0.00 0559,200.00 0.00 0559,200.00 150 Days 0 0 03 0 03 0.00 0.00 01,987,200.00 0.00 01,987,200.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 58 0 04 0 512 23,~~085~~286,~~289~~390.5707 0.00 02,546,400.00 0.00 25,~~085~~832,~~289~~790.5707 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~040816~~282051% 0.000000% 0.000000% 0.000000% 21.~~040816~~282051% 1.~~980220~~197286% 0.000000% 0.000000% 0.000000% 1.~~980220~~197286% 60 Days 01.~~000000~~282051% 0.000000% 0.000000% 0.000000% 01.~~000000~~282051% 01.~~000000~~406946% 0.000000% 0.000000% 0.000000% 01.~~000000~~406946% 90 Days 0.~~000000~~854701% 0.000000% 0.000000% 0.000000% 0.~~000000~~854701% 0.~~000000~~681296% 0.000000% 0.000000% 0.000000% 0.~~000000~~681296% 120 Days 0.000000% 0.000000% 0.~~000000~~427350% 0.000000% 0.~~000000~~427350% 0.000000% 0.000000% 0.~~000000~~559053% 0.000000% 0.~~000000~~559053% 150 Days 0.000000% 0.000000% 01.~~000000~~282051% 0.000000% 01.~~000000~~282051% 0.000000% 0.000000% 01.~~000000~~986679% 0.000000% 01.~~000000~~986679% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 23.~~040816~~418803% 0.000000% 01.~~000000~~709402% 0.000000% 25.~~040816~~128205% 13.~~980220~~285528% 0.000000% 02.~~000000~~545732% 0.000000% 15.~~980220~~831260% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 3 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 42 0 0 0 42 41,~~299~~633,~~135~~105.1200 0.00 0.00 0.00 41,~~299~~633,~~135~~105.1200 60 Days 01 0 0 0 01 0579,999.0092 0.00 0.00 0.00 0579,999.0092 90 Days 01 0 0 0 01 0477,920.00 0.00 0.00 0.00 0477,920.00 120 Days 0 0 01 0 01 0.00 0.00 0960,000.00 0.00 0960,000.00 150 Days 0 0 01 0 01 0.00 0.00 0216,000.00 0.00 0216,000.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 02 0 46 42,~~299~~691,~~135~~024.1292 0.00 01,176,000.00 0.00 43,~~299~~867,~~135~~024.1292 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~589102~~309598% 0.000000% 0.000000% 0.000000% 0.~~589102~~309598% 10.~~183849~~474131% 0.000000% 0.000000% 0.000000% 10.~~183849~~474131% 60 Days 0.~~000000~~154799% 0.000000% 0.000000% 0.000000% 0.~~000000~~154799% 0.~~000000~~168388% 0.000000% 0.000000% 0.000000% 0.~~000000~~168388% 90 Days 0.~~000000~~154799% 0.000000% 0.000000% 0.000000% 0.~~000000~~154799% 0.~~000000~~138752% 0.000000% 0.000000% 0.000000% 0.~~000000~~138752% 120 Days 0.000000% 0.000000% 0.~~000000~~154799% 0.000000% 0.~~000000~~154799% 0.000000% 0.000000% 0.~~000000~~278712% 0.000000% 0.~~000000~~278712% 150 Days 0.000000% 0.000000% 0.~~000000~~154799% 0.000000% 0.~~000000~~154799% 0.000000% 0.000000% 0.~~000000~~062710% 0.000000% 0.~~000000~~062710% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~589102~~619195% 0.000000% 0.~~000000~~309598% 0.000000% 0.~~589102~~928793% 10.~~183849~~781271% 0.000000% 0.~~000000~~341422% 0.000000% 1.~~183849~~122693% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 4 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 61 0 0 0 61 4511,~~627,604~~500.3200 0.00 0.00 0.00 4511,~~627,604~~500.3200 60 Days 01 0 0 0 01 0828,000.00 0.00 0.00 0.00 0828,000.00 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 01 01 0.00 0.00 0.00 0588,000.00 0588,000.00 Totals 62 0 0 01 63 41,~~627~~339,~~604~~500.3200 0.00 0.00 0588,000.00 41,~~627~~927,~~604~~500.3200 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~880878~~324675% 0.000000% 0.000000% 0.000000% 10.~~880878~~324675% 20.~~427108~~280147% 0.000000% 0.000000% 0.000000% 20.~~427108~~280147% 60 Days 0.~~000000~~324675% 0.000000% 0.000000% 0.000000% 0.~~000000~~324675% 0.~~000000~~453493% 0.000000% 0.000000% 0.000000% 0.~~000000~~453493% 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~~324675% 0.~~000000~~324675% 0.000000% 0.000000% 0.000000% 0.~~000000~~322046% 0.~~000000~~322046% Totals 10.~~880878~~649351% 0.000000% 0.000000% 0.~~000000~~324675% 10.~~880878~~974026% 20.~~427108~~733640% 0.000000% 0.000000% 0.~~000000~~322046% 21.~~427108~~055686% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 5 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 13 0 0 0 13 ~~494~~1,~~000~~556,727.00 0.00 0.00 0.00 ~~494~~1,~~000~~556,727.00 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 01 0 01 0.00 0.00 0689,971.00 0.00 0689,971.00 150 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 13 0 01 0 14 ~~494~~1,~~000~~556,727.00 0.00 0689,971.00 0.00 ~~494~~2,~~000~~246,698.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~291545~~887574% 0.000000% 0.000000% 0.000000% 0.~~291545~~887574% 0.~~198193~~634280% 0.000000% 0.000000% 0.000000% 0.~~198193~~634280% 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~~295858% 0.000000% 0.~~000000~~295858% 0.000000% 0.000000% 0.~~000000~~281125% 0.000000% 0.~~000000~~281125% 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.~~291545~~887574% 0.000000% 0.~~000000~~295858% 0.000000% 01.~~291545~~183432% 0.~~198193~~634280% 0.000000% 0.~~000000~~281125% 0.000000% 0.~~198193~~915405%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 335,650.00 0.03269746% 335,650.00 0.~~03318069~~03476907% Fraud 12,384,889.00 1.20647814% 12,384,889.00 1.~~22430872~~28291706% Special Hazard 12,145,759.00 1.18318321% 128,~~145~~780,~~759~~992.0056 10.~~20066951~~90959920% Limit of Subordinate's Exposure to Certain Types of Losses

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary 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. Pool 1 12Days ~~Month~~Number ~~REO~~of History*Outstanding ~~New~~Percentage ~~REO~~of ~~Loans~~Number ~~Month~~of ~~REO~~Outstanding Percentage ~~Loans~~of inDelinquent ~~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. Pool 2 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~~180 ~~Feb~~-06 ~~0.000%~~209 ~~Mar-06~~1 0.588,000~~% 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. Pool 3 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%~~061 ~~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. Pool 4 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~~1 0.588,000~~% Loans in REO 0 Dec-05 0~~.~~000% Original Principal Balance 0.~~00 ~~Jan-06~~ 0.~~000%~~061 ~~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. Pool 5 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.

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Pool ~~Mortgage~~2 ~~Loans~~Pool in3 ~~REO~~Days ~~during~~Number ~~Current~~of ~~Period~~Outstanding ~~Month~~Percentage ~~Loan~~of ~~First~~Number ~~Original~~of ~~Loan~~Outstanding ~~Entered~~Percentage ~~Payment~~of ~~LTV~~Delinquent atLoans ~~Principal~~Actual ~~Group~~Balance(%) ~~Number~~Loans ~~REO~~Actual ~~Date~~Balance(%) ~~State~~Balance($) ~~Origination~~ Balance($) No180 ~~REO~~- ~~Loans~~209 ~~this~~0 ~~Period~~0.00 0.000 0 0.00 0.000 Total 0 0.00 0.000 0 0.00 0.000

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Pool ~~Mortgage~~4 Pool 5 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) Balance(~~continued~~$) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~1 ~~Actual~~588,000.00 To0.322 ~~Months~~0 ~~Loan~~0.00 ~~Delinquent~~0.000 ~~Group~~Total ~~Number~~1 ~~Balance~~588,000.00 ~~Date~~0.322 ~~Delinquent~~0 ~~Rate~~0.00 ~~Interest~~0.000 NoThis ~~REO~~report ~~Loans~~includes ~~this~~all ~~Period~~loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0588,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0588,000.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current ~~Foreclosure~~REO Total ~~Nov~~Apr-0506 0.000% Loans in ~~Foreclosure~~REO 01 ~~Dec~~May-0506 0.000% Original Principal Balance 0588,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0588,000.00 ~~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~~061% *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. Pool 1 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 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~~REO Total ~~Nov~~Apr-0506 0.000% Loans in ~~Foreclosure~~REO 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. Pool 2 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 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~~REO Total ~~Nov~~Apr-0506 0.000% Loans in ~~Foreclosure~~REO 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. Pool 3 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 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~~REO Total ~~Nov~~Apr-0506 0.000% Loans in ~~Foreclosure~~REO 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. Pool 4 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0588,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0588,000.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current ~~Foreclosure~~REO Total ~~Nov~~Apr-0506 0.000% Loans in ~~Foreclosure~~REO 01 ~~Dec~~May-0506 0.000% Original Principal Balance 0588,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0588,000.00 ~~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~~322% *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. Pool 5 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 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~~REO Total ~~Nov~~Apr-0506 0.000% Loans in ~~Foreclosure~~REO 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.

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FCREO Date State Origination Balance NoPool ~~Foreclosure~~4 ~~Loans~~0032674558 ~~this~~Nov-2006 ~~Period~~01-May-2006 GA 80.00 588,000.00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoPool ~~Foreclosure~~4 ~~Loans~~0032674558 ~~this~~588,000.00 ~~Period~~01-Apr-2006 6 7.750% 25,667.35

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 03 ~~Jul~~Dec-05 0.000% Original Principal Balance 02,209,171.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 02,209,171.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in ~~Bankruptcy~~Foreclosure 07 ~~Dec~~May-0506 0.000% Original Principal Balance 04,412,371.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 04,412,371.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.~~000~~100% ~~May~~Oct-06 0.~~000~~327% ~~Jun~~Nov-06 0.~~000~~457% *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. Pool 1 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~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 ~~Bankruptcy~~Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in ~~Bankruptcy~~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~~409% ~~May~~Oct-06 0.~~000~~421% ~~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. Pool 2 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0559,200.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0559,200.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in ~~Bankruptcy~~Foreclosure 04 ~~Dec~~May-0506 0.000% Original Principal Balance 02,546,400.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 02,546,400.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 01.~~000~~965% ~~Jun~~Nov-06 02.~~000~~546% *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. Pool 3 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0960,000.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0960,000.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in ~~Bankruptcy~~Foreclosure 02 ~~Dec~~May-0506 0.000% Original Principal Balance 01,176,000.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 01,176,000.00 ~~Feb~~Jul-06 0.000% ~~Mar~~Aug-06 0.000% ~~Apr~~Sep-06 0.000% ~~May~~Oct-06 0.~~000~~062% ~~Jun~~Nov-06 0.~~000~~341% *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. Pool 4 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~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 ~~Bankruptcy~~Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in ~~Bankruptcy~~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~~316% ~~May~~Oct-06 0.~~000~~321% ~~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. Pool 5 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 01 ~~Jul~~Dec-05 0.000% Original Principal Balance 0689,971.00 ~~Aug~~Jan-0506 0.000% Current Actual Balance 0689,971.00 ~~Sep~~Feb-0506 0.000% ~~Oct~~Mar-0506 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Apr-0506 0.000% Loans in ~~Bankruptcy~~Foreclosure 01 ~~Dec~~May-0506 0.000% Original Principal Balance 0689,971.00 ~~Jan~~Jun-06 0.000% Current Actual Balance 0689,971.00 ~~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~~281% *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

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 Pool 1 0 0.00 0.00 0 0.00 0.00 Pool 2 7 3,209,489.00 3,208,780.29 0 0.00 0.00 Pool 3 5 4,569,500.00 4,569,500.00 0 0.00 0.00 Pool 4 3 1,626,000.00 1,625,349.75 0 0.00 0.00 Pool 5 4 3,072,800.00 3,072,800.00 0 0.00 0.00 Total 19 12,477,789.00 12,476,430.04 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period ~~(continued)~~ Summary ~~Substitution~~ Loans ~~Liquidated~~Paid ~~Loans~~In ~~Curtailments~~Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled ~~Curtailment~~ Group Count Balance Balance Count Balance Balance ~~Amount~~ Pool 1 04 02,110,000.00 02,107,815.0088 0 0.00 0.00 ~~1,448.94~~ Pool 2 02 01,108,000.00 01,108,000.00 0 0.00 0.00 ~~128,078.97~~ Pool 3 010 05,185,231.00 05,185,231.00 0 0.00 0.00 ~~226,146.18~~ Pool 4 01 0262,000.00 0262,000.00 0 0.00 0.00 ~~896,202.85~~ Pool 5 01 0624,000.00 0621,378.0045 0 0.00 0.00 ~~1,095,296.40~~ Total 018 09,289,231.00 09,284,425.0033 0 0.00 0.00 ~~2,347,173.34~~

Prepayment ~~Loan~~ Detail - Prepayments during Current Period ~~First~~(continued) ~~Original~~Summary ~~Loan~~Substitution ~~LTV~~Loans atLiquidated ~~Payment~~Loans ~~Principal~~Curtailments ~~Prepayment~~Original ~~Group~~Current ~~Number~~Original ~~State~~Current ~~Origination~~Principal ~~Date~~Scheduled ~~Balance~~Principal ~~Amount~~Scheduled ~~Pool~~Curtailment 2Group ~~0032622581~~Count CABalance ~~80.00~~Balance ~~01-May-2006~~Count ~~393,074.00~~Balance ~~393,074.00~~Balance ~~Pool~~Amount ~~2 0032622623 CA 80.00 01-May-2006 554,571.00 554,571.00~~ Pool 21 ~~0032622664~~0 ~~FL 95~~0.00 ~~01-Oct-2005 233,844~~0.00 ~~233,836.75~~0 ~~Pool 2 0032675472 FL 45~~0.~~11 01-May-2006 600,000.~~00 ~~600,000~~0.00 ~~Pool 2 0032691230 AZ 61.85 01-May-2006 835~~3,~~000~~245.0039 ~~833,592.97~~ Pool 2 ~~0032752313~~0 ~~UT 80~~0.00 ~~01-Jun-2006 168,000~~0.00 ~~168,000.00~~0 ~~Pool 2 0038041752 MD 83~~0.~~33 01-Jun-2006 425,000.~~00 ~~425,000~~0.00 ~~Pool~~ 3 ~~0032660615 CA 79.89 01-Jan-2006 548~~,~~500~~467.0005 ~~548,500.00~~ Pool 3 ~~0032699886~~0 ~~NJ 80~~0.00 ~~01-Jun-2006 296,000~~0.00 ~~295,745.14~~0 ~~Pool 3 0037876661 CA 69~~0.~~77 01-Jun-2006 1,500,000.~~00 ~~1,500,000~~0.00 ~~Pool 3 0037969110 CA 68.75 01-Jun-2006 825~~442,~~000~~874.0087 ~~825,000.00~~ Pool ~~3 0038096053 CA 70.00 01-Jun-2006 1,400,000.00 1,400,000.00 Pool~~ 4 ~~0038126934~~0 ~~CA 80~~0.00 ~~01-Jun-2006 600,000~~0.00 ~~600,000.00~~0 ~~Pool 4 0038184255 UT 100~~0.00 ~~01-Jun-2006 252,000~~0.00 ~~252~~39,~~000~~484.0015 Pool ~~4 0120233242 MI 51.60 01-May-2006 774,000.00 772,695.77 Pool~~ 5 ~~0032680498~~0 ~~NJ 75~~0.00 ~~01-May-2006 640,800~~0.00 ~~640,800.00~~0 ~~Pool 5 0032707986 CA 80~~0.00 ~~01-Jun-2006 792,000~~0.00 ~~792~~180,~~000~~128.0086 ~~Pool~~Total 50 ~~0032747057 CA 80~~0.00 ~~01-Jun-2006 640,000~~0.00 ~~640,000~~0 0.00 ~~Pool 5 0120142203 AZ 76~~0.~~92 01-Jul-2005 1,000,000.~~00 1669,~~000,000~~200.0032

Prepayment Loan Detail - Prepayments during Current Period ~~(continued)~~First ~~Current~~Original Loan ~~PIF~~LTV ~~Months~~at ~~Loan~~Payment ~~Original~~Principal Prepayment Group Number ~~Type~~State ~~Delinquent~~Origination ~~Rate~~Date ~~Term~~Balance ~~Seasoning~~Amount Pool 21 ~~0032622581~~0032741696 ~~Loan~~AZ ~~Paid~~78.90 in01-Jun-2006 ~~Full~~650,000.00 ~~(1) 7~~649,999.~~500%~~90 ~~360~~Pool 1 ~~Pool~~0032770117 2CA ~~0032622623~~80.00 ~~Loan~~01-Jun-2006 ~~Paid~~548,000.00 ~~in Full (1) 6~~547,515.~~625%~~98 ~~360~~Pool 1 ~~Pool~~0117073692 2NY ~~0032622664~~73.39 ~~Loan~~01-Sep-2005 ~~Paid~~400,000.00 ~~in Full (1) 7~~400,000.~~500%~~00 ~~360 8~~ Pool 21 ~~0032675472~~0119403822 ~~Loan~~MD ~~Paid~~80.00 in01-Mar-2006 ~~Full~~512,000.00 ~~(1) 7~~510,300.~~375%~~00 ~~360 1~~ Pool 2 ~~0032691230~~0032621088 ~~Loan~~CA ~~Paid~~80.00 in01-Jun-2006 ~~Full~~644,000.00 ~~(1) 6~~644,000.~~875%~~00 ~~360 1~~ Pool 2 ~~0032752313~~0032762460 ~~Loan~~CA ~~Paid~~80.00 in01-Jun-2006 ~~Full~~464,000.00 ~~(1) 7~~464,000.~~375%~~00 ~~360 1~~ Pool 23 ~~0038041752~~0032543803 ~~Loan~~CA ~~Paid~~80.00 in01-May-2006 ~~Full~~534,091.00 ~~(1) 7~~534,091.~~375%~~00 ~~360 1~~ Pool 3 ~~0032660615~~0032622706 ~~Loan~~CA ~~Paid~~80.00 in01-May-2006 ~~Full~~297,678.00 ~~(1) 7~~297,678.~~000%~~00 ~~360 5~~ Pool 3 ~~0032699886~~0032676363 ~~Loan~~CA ~~Paid~~72.39 in01-Jun-2006 ~~Full~~999,000.00 ~~(1) 6~~999,000.~~750%~~00 ~~360 1~~ Pool 3 ~~0037876661~~0032691834 ~~Loan~~MD ~~Paid~~80.00 in01-Jun-2006 ~~Full (1) 7~~715,360.~~625%~~00 715,360.00 1 Pool 3 ~~0037969110~~0032723538 ~~Loan~~CA ~~Paid~~68.17 in01-Jun-2006 ~~Full~~317,000.00 ~~(1) 7~~317,000.~~875%~~00 ~~360 1~~ Pool 3 ~~0038096053~~0032723603 ~~Loan~~AZ ~~Paid~~80.00 in01-Jun-2006 ~~Full~~166,790.00 ~~(1) 7~~166,790.~~375%~~00 ~~360 1~~ Pool 43 ~~0038126934~~0032731275 ~~Loan~~CA ~~Paid~~80.00 in01-Jun-2006 ~~Full~~297,613.00 ~~(1) 7~~297,613.~~875%~~00 ~~360 1~~ Pool 43 ~~0038184255~~0037905536 ~~Loan~~CA ~~Paid~~66.89 in01-Jun-2006 ~~Full~~999,999.00 ~~(1) 8~~999,999.~~750%~~00 ~~360 1~~ Pool 43 ~~0120233242~~0038113858 ~~Loan~~CA ~~Paid~~80.00 in01-Jun-2006 ~~Full~~727,200.00 ~~0 6~~727,200.~~875%~~00 ~~360 1~~ Pool 53 ~~0032680498~~0038123188 ~~Loan~~NC ~~Paid~~90.00 in01-Jun-2006 ~~Full~~130,500.00 ~~(1) 7~~130,500.~~000%~~00 ~~360 1~~ Pool 54 ~~0032707986~~0032677049 ~~Loan~~CO ~~Paid~~100.00 in01-Jun-2006 ~~Full~~262,000.00 ~~(1) 6~~262,000.~~875%~~00 ~~360 1~~ Pool 5 ~~0032747057~~0032709180 ~~Loan~~CA ~~Paid in Full (1) 7~~71.~~750%~~31 ~~360~~01-Jun-2006 ~~1 Pool 5 0120142203 Loan Paid in Full (1) 5~~624,000.~~500%~~00 ~~360 11~~620,887.53

~~Summary~~Prepayment ~~SMM~~Loan ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayments ~~Month~~during ~~1.444%~~ Current ~~Month~~Period ~~16.017%~~(continued) Current ~~Month~~Loan ~~1,865.049%~~PIF 3Months ~~Month~~Loan ~~Average~~Original ~~0.000%~~Group 3Number ~~Month~~Type ~~Average~~Delinquent ~~0.000%~~Rate 3Term ~~Month~~Seasoning ~~Average~~Pool 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 16.017% N/A Jun-2006 1~~,865.049%~~ ~~N/A~~0032741696 *TheLoan ~~text~~Paid ~~reported~~ in ~~the~~Full ~~above~~(1) ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~6.625% ~~The~~360 ~~graphically~~6 ~~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.~~ Pool 1 ~~SMM~~0032770117 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full 0~~.001%~~ ~~Current Month 0~~6.~~017~~875% ~~Current~~360 ~~Month~~6 ~~2.374%~~Pool 31 ~~Month~~0117073692 ~~Average~~Loan ~~0.000%~~Paid 3in ~~Month~~Full ~~Average~~5 05.~~000~~625% 3360 ~~Month~~14 ~~Average~~Pool ~~0.000%~~1 120119403822 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.~~000~~125% ~~CPR:~~360 ~~Current~~8 ~~vs.~~Pool 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 0.017% N/A Jun-2006 2~~.374%~~ ~~N/A~~0032621088 *TheLoan ~~text~~Paid ~~reported~~ in ~~the~~Full ~~above~~(1) ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~6.875% ~~The~~360 ~~graphically~~6 ~~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.~~ Pool 2 ~~SMM~~0032762460 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full ~~3.071%~~2 ~~Current Month 31~~8.~~222% Current Month 12,981.699% 3 Month Average 0.~~000% 3360 ~~Month~~6 ~~Average~~Pool ~~0.000%~~ 3 ~~Month~~0032543803 ~~Average~~Loan ~~0.000%~~Paid 12in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~12 Month Average 0~~7.~~000~~500% 12360 ~~Month~~6 Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 31.222% N/A Jun-2006 12,981.699% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Pool 3 ~~SMM~~0032622706 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full (1~~.303%~~) ~~Current Month 14~~6.~~567~~750% ~~Current~~360 ~~Month~~6 ~~1,730.400%~~Pool 3 ~~Month~~0032676363 ~~Average~~Loan ~~0.000%~~Paid 3in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~3 Month Average 0~~7.~~000~~250% 12360 ~~Month~~6 ~~Average~~Pool ~~0.000%~~3 120032691834 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~CPR: Current vs~~7. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 14.567250% ~~N/A~~360 ~~Jun-2006~~6 ~~1,730.400%~~Pool ~~N/A~~3 *The0032723538 ~~text~~Loan ~~reported~~Paid in ~~the~~Full ~~above~~0 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~6.875% ~~The~~360 ~~graphically~~6 ~~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.~~ Pool 43 ~~SMM~~0032723603 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full ~~1.305%~~0 ~~Current Month 14~~6.~~584~~875% ~~Current~~360 ~~Month~~6 ~~2,267.701%~~Pool 3 ~~Month~~0032731275 ~~Average~~Loan ~~0.000%~~Paid 3in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~3 Month Average 0~~7.~~000~~125% 12360 ~~Month~~6 ~~Average~~Pool ~~0.000%~~3 120037905536 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~CPR: Current vs~~7. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 14.584875% ~~N/A~~360 ~~Jun-2006~~6 ~~2,267.701%~~Pool ~~N/A~~3 *The0038113858 ~~text~~Loan ~~reported~~Paid in ~~the~~Full 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. Pool 5 SMM CPR PSA Current Month (1~~.645%~~) ~~Current Month 18~~7.~~048~~750% ~~Current~~360 ~~Month~~6 ~~1,315.660%~~Pool 3 ~~Month~~0038123188 ~~Average~~Loan ~~0.000%~~Paid 3in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~3 Month Average 0~~7.~~000~~750% 12360 ~~Month~~6 ~~Average~~Pool ~~0.000%~~4 120032677049 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~CPR: Current vs~~8. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 18.048250% ~~N/A~~360 ~~Jun-2006~~6 ~~1,315.660%~~Pool ~~N/A~~5 *The0032709180 ~~text~~Loan ~~reported~~Paid in ~~the~~Full ~~above~~0 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~7.375% ~~The~~360 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))6

Prepayment - Voluntary Prepayments

~~Interest~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled ~~Pool~~Current 1 Current Number ofBalance ~~Outstanding Percentage of Number of Outstanding Percentage of Interest~~ Rate ~~Loans~~Payment ~~Scheduled~~No ~~Balance(%)~~Breaches ~~Loans~~this Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 2 585,853.27 0.058 1 442,500.00 0.428 5.000 5.499 10 4,062,411.51 0.402 10 4,062,411.51 3.933 5.500 5.999 611 433,304,732.36 42.834 56 24,048,034.00 23.281 6.000 6.499 306 143,367,448.57 14.173 90 29,636,531.27 28.691 6.500 6.999 548 261,150,186.45 25.816 63 23,673,461.02 22.918 7.000 7.499 247 112,757,406.87 11.147 22 11,464,931.13 11.099 7.500 7.999 98 44,385,212.24 4.388 13 5,946,798.05 5.757 8.000 8.499 26 10,468,865.09 1.035 10 3,094,836.88 2.996 8.500 8.999 6 1,329,977.80 0.131 3 756,666.83 0.733 9.000 9.499 1 170,100.00 0.017 1 170,100.00 0.165 9.500 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 1,855 1,011,582,194.16 100.000 269 103,296,270.69 100.000Period

Interest Rate Stratification ~~(continued)~~Summary Pool 21 ~~Pool 3~~ 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 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 12 ~~143~~584,~~353~~885.2724 0.~~136~~061 01 0442,500.00 0.~~000~~476 5.000 5.499 010 04,058,705.0058 0.~~000~~420 010 04,058,705.0058 04.~~000~~365 5.500 5.999 4604 1427,~~189~~251,~~912~~963.6369 144.~~130~~258 ~~221~~53 ~~165~~22,~~731~~094,~~565~~242.4676 4523.~~641~~764 6.000 6.499 13296 5137,~~745~~843,~~262~~814.8552 514.~~456~~279 7184 3227,~~414~~101,~~978~~290.0650 829.~~927~~149 6.500 6.999 ~~119~~526 56248,~~323~~172,~~829~~689.0888 5325.~~488~~708 ~~221~~61 9322,~~281~~460,~~760~~763.7315 2524.~~689~~158 7.000 7.499 71226 28101,~~927~~261,~~794~~214.9665 2710.~~471~~489 ~~121~~19 519,~~111~~781,~~639~~024.8846 1410.~~076~~520 7.500 7.999 2885 1036,~~433~~399,~~622~~681.3034 93.~~908~~771 4111 163,~~915~~846,~~443~~098.3102 4.~~658~~137 8.000 8.499 822 28,~~083~~467,~~657~~623.2112 10.~~979~~877 49 32,~~664~~434,~~500~~472.0071 12.~~009~~618 8.500 8.999 16 ~~454~~1,~~500~~328,843.0077 0.~~432~~138 03 0755,892.0088 0.~~000~~813 9.000 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~245~~1,777 ~~105~~965,~~301~~369,~~932~~421.3079 100.000 ~~679~~251 ~~363~~92,~~119~~974,~~887~~990.4406 100.000

Interest Rate Stratification (continued) Pool 42 Pool 53 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 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 01 0142,385.0024 0.~~000~~142 0 0.00 0.000 5.000 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.999 814 521,~~873~~185,~~041~~475.1500 271.~~734~~185 ~~249~~220 ~~189~~164,~~462~~678,~~179~~748.1271 7647.~~022~~814 6.000 6.499 ~~121~~13 695,~~638~~740,~~584~~837.7393 365.~~528~~740 1170 531,~~932~~673,~~091~~028.6693 29.~~380~~196 6.500 6.999 92114 5553,~~647~~515,~~458~~838.7756 2953.~~189~~505 53210 3287,~~223~~139,~~676~~276.8594 1225.~~930~~301 7.000 7.499 1268 727,~~706~~871,~~444~~951.3449 427.~~042~~866 21110 1345,~~546~~418,~~596~~949.5696 513.~~436~~187 7.500 7.999 827 310,~~722~~105,~~948~~394.5836 110.~~953~~103 832 711,~~366~~840,~~400~~608.0049 23.~~956~~438 8.000 8.499 36 ~~935~~1,~~900~~004,779.0041 01.~~491~~005 14 ~~689~~3,~~971~~664,500.00 01.~~277~~064 8.500 8.999 21 ~~118~~454,~~810~~500.9700 0.~~062~~454 0 0.00 0.000 9.000 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~319~~234 ~~190~~100,~~643~~021,~~188~~161.5499 100.000 ~~343~~646 ~~249~~344,~~220~~415,~~915~~113.1903 100.000

Filing Compare · Structured Adjustable Rate Mortgage Loan Trust Series 2006-5