10-D 1 srm06006_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: 333-129480-22 Structured Adjustable Rate Mortgage Loan Trust, Series 2006-6 (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___ ____________ 1-A3 _____ _____ __X___ ____________ 1-AX _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-A4 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ B1-I _____ _____ __X___ ____________ B2-I _____ _____ __X___ ____________ B3-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 2006-6. 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 2006-6, 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 2006-6 (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 2006-6, 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 2006-6 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 863581AA2 5.~~84544~~83855% 7271,~~538~~049,~~004~~855.7021 ~~353~~345,~~347~~690.3527 1-A2 863581AB0 5.~~84544~~83855% 23,653,000.00 115,~~218~~082.5774 1-A3 863581AC8 6.~~79600~~78911% 10,~~201~~043,~~793~~963.2458 5756,~~776~~824.1563 1-AX 863581AD6 0.95056% 0.00 7675,~~195~~016.7897 2-A1 863581AE4 5.~~99334~~98673% 9390,~~953~~170,~~031~~182.8926 ~~469~~449,~~243~~853.4888 2-A2 863581AF1 5.~~99334~~98673% ~~138~~136,~~233~~973,~~996~~034.7703 ~~690~~683,~~402~~350.4363 2-A3 863581AG9 5.~~99334~~98673% 33,946,000.00 169,~~541~~354.5165 2-A4 863581AH7 5.~~99334~~98673% 14,~~785~~504,~~004~~796.9323 7372,~~842~~363.9360 3-A1 863581AJ3 65.~~00098~~99083% ~~206~~201,~~368~~834,~~882~~570.9423 1,~~032~~007,~~013~~629.1090 3-A2 863581AK0 65.~~00098~~99083% 11,~~464~~212,~~883~~977.0498 5755,~~333~~979.7917 B1-I 863581AL8 6.~~79600~~78911% 5,~~039~~038,~~340~~688.0381 28,~~539~~506.4684 B2-I 863581AM6 6.~~79600~~78911% 1,777,~~767~~537.1844 10,~~068~~056.0958 B3-I 863581AN4 6.~~79600~~78911% 1,303,~~829~~660.2576 7,~~384~~375.0258 B4-I 863581AW4 6.~~79600~~78911% 888,~~883~~768.5972 5,~~034~~028.0429 B5-I 863581AX2 6.~~79600~~78911% 710,~~906~~815.9003 4,~~026~~021.1050 B6-I 863581AY0 6.~~79600~~78911% 655,~~999~~914.0931 3,~~715~~710.1489 B1-II 863581AP9 5.~~99666~~98851% 7,~~470~~468,~~044~~149.9278 37,~~329~~269.4325 B2-II 863581AQ7 5.~~99666~~98851% 4,~~535~~534,~~812~~662.8715 22,~~666~~629.4490 B3-II 863581AR5 5.~~99666~~98851% 2,~~400~~399,~~371~~762.7780 11,~~995~~975.1884 B4-II 863581AS3 5.~~99666~~98851% 2,~~934~~933,~~232~~487.0463 14,~~662~~639.9935 B5-II 863581AT1 5.~~99666~~98851% 3,~~468~~467,~~092~~212.3247 17,~~330~~302.8187 B6-II 863581AU8 5.~~99666~~98851% 799,~~790~~587.6877 3,~~996~~990.7328 B7-II 863581AZ7 5.~~99666~~98851% 1,600,~~581~~175.0903 7,~~998~~985.4556 B8-II 863581BA1 5.~~99666~~98851% 1,867,~~511~~037.2345 9,~~332~~317.3631 B9-II 863581BB9 5.~~99666~~98851% 1,605,~~719~~312.7538 8,~~024~~011.1319 PI SRM0606P1 0.00000% 0.00 022,156.00 PII SRM0606P2 0.00000% 0.00 0.00 R 863581AV6 6.~~78966~~77916% 0.00 0.01 Totals ~~642~~630,~~203~~439,~~480~~152.2205 3,~~287~~245,~~018~~123.4768

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 12,~~012~~130,~~792~~040.3448 0.00 7168,~~525~~919,~~212~~814.3673 12,~~366~~475,~~139~~730.6975 0.00 1-A2 0.00 0.00 23,653,000.00 115,~~218~~082.5774 0.00 1-A3 ~~107~~225,~~414~~907.3912 0.00 109,~~094~~818,~~378~~056.8546 ~~165~~282,~~190~~731.5475 0.00 1-AX 0.00 0.00 0.00 7675,~~195~~016.7897 0.00 2-A1 12,~~928~~172,~~366~~044.2025 0.00 9287,~~024~~998,~~665~~138.6901 2,~~397~~621,~~609~~898.6813 0.00 2-A2 ~~642~~724,~~795~~022.2914 0.00 ~~137~~136,~~591~~249,~~201~~011.4889 1,~~333~~407,~~197~~372.7277 0.00 2-A3 0.00 0.00 33,946,000.00 169,~~541~~354.5165 0.00 2-A4 ~~142~~160,~~840~~890.7380 0.00 14,~~642~~343,~~164~~905.2043 ~~216~~233,~~683~~254.6640 0.00 3-A1 34,~~938~~675,~~060~~436.4034 0.00 ~~202~~197,~~430~~159,~~822~~133.5489 45,~~970~~683,~~073~~066.5024 0.00 3-A2 ~~218~~259,~~780~~745.0922 0.00 1110,~~246~~953,~~102~~232.9576 ~~276~~315,~~113~~724.8839 0.00 B1-I 323.1425 0.00 5,~~039~~038,~~016~~365.8955 28,~~862~~830.6009 0.00 B2-I 114.0004 0.00 1,777,~~653~~423.1840 10,~~182~~170.0962 0.00 B3-I 83.6164 0.00 1,303,~~745~~577.6412 7,~~467~~459.6322 0.00 B4-I 57.0002 0.00 888,~~826~~711.5970 5,~~091~~085.0431 0.00 B5-I 45.5960 0.00 710,~~861~~769.3143 4,~~071~~067.6910 0.00 B6-I 42.0608 0.00 655,~~957~~872.0223 3,~~757~~752.2097 0.00 B1-II ~~951~~964.4115 0.00 7,~~469~~467,~~093~~185.5163 38,~~280~~233.8440 0.00 B2-II ~~577~~585.6943 0.00 4,~~535~~534,~~235~~076.1871 23,~~244~~215.1333 0.00 B3-II ~~305~~309.7281 0.00 2,~~400~~399,~~066~~452.0598 12,~~300~~285.9065 0.00 B4-II ~~373~~378.7172 0.00 2,933,~~858~~108.3392 15,~~036~~018.7007 0.00 B5-II ~~441~~447.7162 0.00 3,~~467~~466,~~650~~764.6185 17,~~772~~750.5249 0.00 B6-II ~~101~~103.8623 0.00 799,~~688~~484.8154 4,~~098~~093.5951 0.00 B7-II ~~203~~206.8558 0.00 1,~~600~~599,~~377~~968.2444 8,~~202~~192.3014 0.00 B8-II ~~237~~241.8504 0.00 1,~~867~~866,~~273~~796.3841 9,~~570~~558.2135 0.00 B9-II ~~204~~207.5125 0.00 1,605,~~515~~105.2413 8,~~228~~218.6444 0.00 PI 0.00 0.00 0.00 022,156.00 0.00 PII 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.01 0.00 Totals 710,~~995~~352,~~113~~195.1581 0.00 ~~634~~620,~~208~~086,~~367~~956.0521 1113,~~282~~597,~~131~~319.6249 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 74,190,000.00 7271,~~538~~049,~~004~~855.7021 6,~~168~~075.0362 12,~~006~~123,~~624~~964.3187 0.00 0.00 1-A2 23,653,000.00 23,653,000.00 0.00 0.00 0.00 0.00 1-A3 10,377,000.00 10,~~201~~043,~~793~~963.2458 ~~654~~644.1737 ~~106~~225,~~760~~262.2275 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 98,030,000.00 9390,~~953~~170,~~031~~182.8926 2928,~~329~~883.6899 12,~~899~~143,~~036~~160.5226 0.00 0.00 2-A2 139,593,000.00 ~~138~~136,~~233~~973,~~996~~034.7703 9,~~776~~628.6610 ~~633~~714,~~018~~394.6304 0.00 0.00 2-A3 33,946,000.00 33,946,000.00 0.00 0.00 0.00 0.00 2-A4 15,087,000.00 14,~~785~~504,~~004~~796.9323 2,~~172~~139.5554 ~~140~~158,~~668~~751.1826 0.00 0.00 3-A1 208,819,000.00 ~~206~~201,~~368~~834,~~882~~570.9423 21,~~029~~227.1304 34,~~917~~654,~~031~~209.2630 0.00 0.00 3-A2 11,601,000.00 11,~~464~~212,~~883~~977.0498 1,~~168~~179.2827 ~~217~~258,~~611~~565.8194 0.00 0.00 B1-I 5,040,000.00 5,~~039~~038,~~340~~688.0381 323.1425 0.00 0.00 0.00 B2-I 1,778,000.00 1,777,~~767~~537.1844 114.0004 0.00 0.00 0.00 B3-I 1,304,000.00 1,303,~~829~~660.2576 83.6164 0.00 0.00 0.00 B4-I 889,000.00 888,~~883~~768.5972 57.0002 0.00 0.00 0.00 B5-I 711,000.00 710,~~906~~815.9003 45.5960 0.00 0.00 0.00 B6-I 656,085.00 655,~~999~~914.0931 42.0608 0.00 0.00 0.00 B1-II 7,472,000.00 7,~~470~~468,~~044~~149.9278 ~~951~~964.4115 0.00 0.00 0.00 B2-II 4,537,000.00 4,~~535~~534,~~812~~662.8715 ~~577~~585.6943 0.00 0.00 0.00 B3-II 2,401,000.00 2,~~400~~399,~~371~~762.7780 ~~305~~309.7281 0.00 0.00 0.00 B4-II 2,935,000.00 2,~~934~~933,~~232~~487.0463 ~~373~~378.7172 0.00 0.00 0.00 B5-II 3,469,000.00 3,~~468~~467,~~092~~212.3247 ~~441~~447.7162 0.00 0.00 0.00 B6-II 800,000.00 799,~~790~~587.6877 ~~101~~103.8623 0.00 0.00 0.00 B7-II 1,601,000.00 1,600,~~581~~175.0903 ~~203~~206.8558 0.00 0.00 0.00 B8-II 1,868,000.00 1,867,~~511~~037.2345 ~~237~~241.8504 0.00 0.00 0.00 B9-II 1,606,140.00 1,605,~~719~~312.7538 ~~204~~207.5125 0.00 0.00 0.00 PI 0.00 0.00 0.00 0.00 0.00 0.00 PII 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 652,363,325.00 ~~642~~630,~~203~~439,~~480~~152.2205 7473,~~362~~887.2139 710,~~920~~278,~~750~~308.9342 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 12,~~012~~130,~~792~~040.3448 7168,~~525~~919,~~212~~814.3673 0.~~96408158~~92896367 12,~~012~~130,~~792~~040.3448 1-A2 0.00 23,653,000.00 1.00000000 0.00 1-A3 ~~107~~225,~~414~~907.3912 109,~~094~~818,~~378~~056.8546 0.~~97276466~~94613631 ~~107~~225,~~414~~907.3912 1-AX 0.00 0.00 0.00000000 0.00 2-A1 12,~~928~~172,~~366~~044.2025 9287,~~024~~998,~~665~~138.6901 0.~~93873983~~89766539 12,~~928~~172,~~366~~044.2025 2-A2 ~~642~~724,~~795~~022.2914 ~~137~~136,~~591~~249,~~201~~011.4889 0.~~98565975~~97604473 ~~642~~724,~~795~~022.2914 2-A3 0.00 33,946,000.00 1.00000000 0.00 2-A4 ~~142~~160,~~840~~890.7380 14,~~642~~343,~~164~~905.2043 0.~~97051529~~95074603 ~~142~~160,~~840~~890.7380 3-A1 34,~~938~~675,~~060~~436.4034 ~~202~~197,~~430~~159,~~822~~133.5489 0.~~96940806~~94416281 34,~~938~~675,~~060~~436.4034 3-A2 ~~218~~259,~~780~~745.0922 1110,~~246~~953,~~102~~232.9576 0.~~96940806~~94416281 ~~218~~259,~~780~~745.0922 B1-I 323.1425 5,~~039~~038,~~016~~365.8955 0.~~99980494~~99967570 323.1425 B2-I 114.0004 1,777,~~653~~423.1840 0.~~99980494~~99967570 114.0004 B3-I 83.6164 1,303,~~745~~577.6412 0.~~99980494~~99967571 83.6164 B4-I 57.0002 888,~~826~~711.5970 0.~~99980494~~99967570 57.0002 B5-I 45.5960 710,~~861~~769.3143 0.~~99980494~~99967571 45.5960 B6-I 42.0608 655,~~957~~872.0223 0.~~99980493~~99967570 42.0608 B1-II ~~951~~964.4115 7,~~469~~467,~~093~~185.5163 0.~~99961102~~99935568 ~~951~~964.4115 B2-II ~~577~~585.6943 4,~~535~~534,~~235~~076.1871 0.~~99961102~~99935568 ~~577~~585.6943 B3-II ~~305~~309.7281 2,~~400~~399,~~066~~452.0598 0.~~99961102~~99935568 ~~305~~309.7281 B4-II ~~373~~378.7172 2,933,~~858~~108.3392 0.~~99961102~~99935568 ~~373~~378.7172 B5-II ~~441~~447.7162 3,~~467~~466,~~650~~764.6185 0.~~99961101~~99935568 ~~441~~447.7162 B6-II ~~101~~103.8623 799,~~688~~484.8154 0.~~99961101~~99935568 ~~101~~103.8623 B7-II ~~203~~206.8558 1,~~600~~599,~~377~~968.2444 0.~~99961102~~99935568 ~~203~~206.8558 B8-II ~~237~~241.8504 1,~~867~~866,~~273~~796.3841 0.~~99961102~~99935568 ~~237~~241.8504 B9-II ~~204~~207.5125 1,605,~~515~~105.2413 0.~~99961102~~99935568 ~~204~~207.5125 PI 0.00 0.00 0.00000000 0.00 PII 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 710,~~995~~352,~~113~~195.1581 ~~634~~620,~~208~~086,~~367~~956.0521 0.~~97217048~~95052394 710,~~995~~352,~~113~~195.1581

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 74,190,000.00 ~~977~~957.~~73291144~~67428508 0.~~08313829~~08189271 1328.~~56819396~~62872180 0.00000000 1-A2 23,653,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 10,377,000.00 ~~983~~967.~~11585622~~90629084 0.~~06304038~~06209598 1021.~~28815843~~70788764 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 98,030,000.00 ~~958~~919.~~41101591~~82232235 0.~~29919086~~29464439 1921.~~37199347~~86228971 0.00000000 2-A2 139,593,000.00 ~~990~~981.~~26453167~~23139434 0.~~07003689~~06897266 45.~~53474479~~11769243 0.00000000 2-A3 33,946,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A4 15,087,000.00 ~~979~~961.~~98309339~~41023596 0.~~14400146~~14181348 910.~~32380062~~52238749 0.00000000 3-A1 208,819,000.00 ~~988~~966.~~26679057~~55270943 0.~~10070506~~10165282 1822.~~75802135~~28824628 0.00000000 3-A2 11,601,000.00 ~~988~~966.~~26679079~~55270925 0.~~10070511~~10165244 1822.~~75802172~~28824584 0.00000000 B1-I 5,040,000.00 999.~~86905357~~73984325 0.~~06411508~~06413690 0.00000000 0.00000000 B2-I 1,778,000.00 999.~~86905512~~73984252 0.~~06411699~~06413948 0.00000000 0.00000000 B3-I 1,304,000.00 999.~~86905675~~73984663 0.~~06411810~~06414110 0.00000000 0.00000000 B4-I 889,000.00 999.~~86905512~~73984252 0.~~06411699~~06413948 0.00000000 0.00000000 B5-I 711,000.00 999.~~86905767~~73984529 0.~~06412096~~06413502 0.00000000 0.00000000 B6-I 656,085.00 999.~~86905660~~73983554 0.~~06410755~~06413803 0.00000000 0.00000000 B1-II 7,472,000.00 999.~~73834582~~48471360 0.~~12733003~~12903506 0.00000000 0.00000000 B2-II 4,537,000.00 999.~~73834472~~48471457 0.~~12732863~~12903460 0.00000000 0.00000000 B3-II 2,401,000.00 999.~~73834652~~48471470 0.~~12733028~~12903374 0.00000000 0.00000000 B4-II 2,935,000.00 999.~~73834412~~48471210 0.~~12732879~~12903578 0.00000000 0.00000000 B5-II 3,469,000.00 999.~~73834534~~48471317 0.~~12733064~~12903430 0.00000000 0.00000000 B6-II 800,000.00 999.~~73835000~~48471250 0.~~12732500~~12903750 0.00000000 0.00000000 B7-II 1,601,000.00 999.~~73834478~~48471580 0.~~12732667~~12903186 0.00000000 0.00000000 B8-II 1,868,000.00 999.~~73834582~~48471627 0.~~12732869~~12903640 0.00000000 0.00000000 B9-II 1,606,140.00 999.~~73834784~~48471491 0.~~12733012~~12903607 0.00000000 0.00000000 PI 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PII 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 1328.~~65133226~~71061437 ~~964~~928.~~08157919~~96367071 0.~~96408158~~92896367 1328.~~65133226~~71061437 1-A2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A3 0.00000000 1021.~~35119881~~76998362 ~~972~~946.~~76465742~~13630722 0.~~97276466~~94613631 1021.~~35119881~~76998362 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 1922.~~67118433~~15693410 ~~938~~897.~~73983158~~66538825 0.~~93873983~~89766539 1922.~~67118433~~15693410 2-A2 0.00000000 45.~~60478169~~18666509 ~~985~~976.~~65974999~~04472925 0.~~98565975~~97604473 45.~~60478169~~18666509 2-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A4 0.00000000 910.~~46780208~~66420097 ~~970~~950.~~51529131~~74603500 0.~~97051529~~95074603 910.~~46780208~~66420097 3-A1 0.00000000 1822.~~85872646~~38989910 ~~969~~944.~~40806411~~16281033 0.~~96940806~~94416281 1822.~~85872646~~38989910 3-A2 0.00000000 1822.~~85872683~~38989915 ~~969~~944.~~40806396~~16281010 0.~~96940806~~94416281 1822.~~85872683~~38989915 B1-I 0.00000000 0.~~06411508~~06413690 999.~~80493849~~67570437 0.~~99980494~~99967570 0.~~06411508~~06413690 B2-I 0.00000000 0.~~06411699~~06413948 999.~~80493813~~67570304 0.~~99980494~~99967570 0.~~06411699~~06413948 B3-I 0.00000000 0.~~06411810~~06414110 999.~~80493865~~67570552 0.~~99980494~~99967571 0.~~06411810~~06414110 B4-I 0.00000000 0.~~06411699~~06413948 999.~~80493813~~67570304 0.~~99980494~~99967570 0.~~06411699~~06413948 B5-I 0.00000000 0.~~06412096~~06413502 999.~~80493671~~67571027 0.~~99980494~~99967571 0.~~06412096~~06413502 B6-I 0.00000000 0.~~06410755~~06413803 999.~~80493381~~67569751 0.~~99980493~~99967570 0.~~06410755~~06413803 B1-II 0.00000000 0.~~12733003~~12903506 999.~~61101579~~35567853 0.~~99961102~~99935568 0.~~12733003~~12903506 B2-II 0.00000000 0.~~12732863~~12903460 999.~~61101609~~35567776 0.~~99961102~~99935568 0.~~12732863~~12903460 B3-II 0.00000000 0.~~12733028~~12903374 999.~~61101624~~35567680 0.~~99961102~~99935568 0.~~12733028~~12903374 B4-II 0.00000000 0.~~12732879~~12903578 999.~~61101533~~35567973 0.~~99961102~~99935568 0.~~12732879~~12903578 B5-II 0.00000000 0.~~12733064~~12903430 999.~~61101470~~35567887 0.~~99961101~~99935568 0.~~12733064~~12903430 B6-II 0.00000000 0.~~12732500~~12903750 999.~~61101250~~35567500 0.~~99961101~~99935568 0.~~12732500~~12903750 B7-II 0.00000000 0.~~12732667~~12903186 999.~~61101811~~35567770 0.~~99961102~~99935568 0.~~12732667~~12903186 B8-II 0.00000000 0.~~12732869~~12903640 999.~~61101713~~35567987 0.~~99961102~~99935568 0.~~12732869~~12903640 B9-II 0.00000000 0.~~12733012~~12903607 999.~~61101772~~35567883 0.~~99961102~~99935568 0.~~12733012~~12903607 PI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A1 0810/01/06 - 0810/30/06 30 5.~~84544~~83855% 7271,~~538~~049,~~004~~855.7021 ~~353~~345,~~347~~690.3527 0.00 1-A2 0810/01/06 - 0810/30/06 30 5.~~84544~~83855% 23,653,000.00 115,~~218~~082.5774 0.00 1-A3 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 10,~~201~~043,~~793~~963.2458 5756,~~776~~824.1563 0.00 1-AX 0810/01/06 - 0810/30/06 30 0.95056% 9694,~~191~~702,~~004~~855.7021 7675,~~195~~016.7897 0.00 2-A1 0810/01/06 - 0810/30/06 30 5.~~99334~~98673% 9390,~~953~~170,~~031~~182.8926 ~~469~~449,~~243~~853.4888 0.00 2-A2 0810/01/06 - 0810/30/06 30 5.~~99334~~98673% ~~138~~136,~~233~~973,~~996~~034.7703 ~~690~~683,~~402~~350.4363 0.00 2-A3 0810/01/06 - 0810/30/06 30 5.~~99334~~98673% 33,946,000.00 169,~~541~~354.5165 0.00 2-A4 0810/01/06 - 0810/30/06 30 5.~~99334~~98673% 14,~~785~~504,~~004~~796.9323 7372,~~842~~363.9360 0.00 3-A1 0810/01/06 - 0810/30/06 30 65.~~00098~~99083% ~~206~~201,~~368~~834,~~882~~570.9423 1,~~032~~007,~~013~~629.1090 0.00 3-A2 0810/01/06 - 0810/30/06 30 65.~~00098~~99083% 11,~~464~~212,~~883~~977.0498 5755,~~333~~979.7917 0.00 B1-I 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 5,~~039~~038,~~340~~688.0381 28,~~539~~506.4684 0.00 B2-I 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 1,777,~~767~~537.1844 10,~~068~~056.0958 0.00 B3-I 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 1,303,~~829~~660.2576 7,~~384~~375.0258 0.00 B4-I 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 888,~~883~~768.5972 5,~~034~~028.0429 0.00 B5-I 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 710,~~906~~815.9003 4,~~026~~021.1050 0.00 B6-I 0810/01/06 - 0810/30/06 30 6.~~79600~~78911% 655,~~999~~914.0931 3,~~715~~710.1489 0.00 B1-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 7,~~470~~468,~~044~~149.9278 37,~~329~~269.4325 0.00 B2-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 4,~~535~~534,~~812~~662.8715 22,~~666~~629.4490 0.00 B3-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 2,~~400~~399,~~371~~762.7780 11,~~995~~975.1884 0.00 B4-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 2,~~934~~933,~~232~~487.0463 14,~~662~~639.9935 0.00 B5-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 3,~~468~~467,~~092~~212.3247 17,~~330~~302.8187 0.00 B6-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 799,~~790~~587.6877 3,~~996~~990.7328 0.00 B7-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 1,600,~~581~~175.0903 7,~~998~~985.4556 0.00 B8-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 1,867,~~511~~037.2345 9,~~332~~317.3631 0.00 B9-II 0810/01/06 - 0810/30/06 30 5.~~99666~~98851% 1,605,~~719~~312.7538 8,~~024~~011.1319 0.00 PI N/A N/A 0.00000% 0.00 0.00 0.00 PII N/A N/A 0.00000% 0.00 0.00 0.00 R N/A N/A 6.~~78966~~77916% 0.00 0.00 0.00 Totals 3,~~287~~222,~~018~~967.4667 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 ~~353~~345,~~347~~690.3527 0.00 7168,~~525~~919,~~212~~814.3673 1-A2 0.00 0.00 115,~~218~~082.5774 0.00 23,653,000.00 1-A3 0.00 0.00 5756,~~776~~824.1563 0.00 109,~~094~~818,~~378~~056.8546 1-AX 0.00 0.00 7675,~~195~~016.7897 0.00 9592,~~178~~572,~~212~~814.3673 2-A1 0.00 0.00 ~~469~~449,~~243~~853.4888 0.00 9287,~~024~~998,~~665~~138.6901 2-A2 0.00 0.00 ~~690~~683,~~402~~350.4363 0.00 ~~137~~136,~~591~~249,~~201~~011.4889 2-A3 0.00 0.00 169,~~541~~354.5165 0.00 33,946,000.00 2-A4 0.00 0.00 7372,~~842~~363.9360 0.00 14,~~642~~343,~~164~~905.2043 3-A1 0.00 0.00 1,~~032~~007,~~013~~629.1090 0.00 ~~202~~197,~~430~~159,~~822~~133.5489 3-A2 0.00 0.00 5755,~~333~~979.7917 0.00 1110,~~246~~953,~~102~~232.9576 B1-I 0.00 0.00 28,~~539~~506.4684 0.00 5,~~039~~038,~~016~~365.8955 B2-I 0.00 0.00 10,~~068~~056.0958 0.00 1,777,~~653~~423.1840 B3-I 0.00 0.00 7,~~384~~375.0258 0.00 1,303,~~745~~577.6412 B4-I 0.00 0.00 5,~~034~~028.0429 0.00 888,~~826~~711.5970 B5-I 0.00 0.00 4,~~026~~021.1050 0.00 710,~~861~~769.3143 B6-I 0.00 0.00 3,~~715~~710.1489 0.00 655,~~957~~872.0223 B1-II 0.00 0.00 37,~~329~~269.4325 0.00 7,~~469~~467,~~093~~185.5163 B2-II 0.00 0.00 22,~~666~~629.4490 0.00 4,~~535~~534,~~235~~076.1871 B3-II 0.00 0.00 11,~~995~~975.1884 0.00 2,~~400~~399,~~066~~452.0598 B4-II 0.00 0.00 14,~~662~~639.9935 0.00 2,933,~~858~~108.3392 B5-II 0.00 0.00 17,~~330~~302.8187 0.00 3,~~467~~466,~~650~~764.6185 B6-II 0.00 0.00 3,~~996~~990.7328 0.00 799,~~688~~484.8154 B7-II 0.00 0.00 7,~~998~~985.4556 0.00 1,~~600~~599,~~377~~968.2444 B8-II 0.00 0.00 9,~~332~~317.3631 0.00 1,~~867~~866,~~273~~796.3841 B9-II 0.00 0.00 8,~~024~~011.1319 0.00 1,605,~~515~~105.2413 PI 0.00 0.00 022,156.00 0.00 0.00 PII 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.01 0.00 0.00 Totals 0.00 0.00 3,~~287~~245,~~018~~123.4768 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 74,190,000.00 5.~~84544~~83855% ~~977~~957.~~73291144~~67428508 4.~~76273554~~65952649 0.00000000 1-A2 23,653,000.00 5.~~84544~~83855% 1000.00000000 4.~~87120323~~86546062 0.00000000 1-A3 10,377,000.00 6.~~79600~~78911% ~~983~~967.~~11585622~~90629084 5.~~56771225~~47601715 0.00000000 1-AX 0.00 0.95056% ~~983~~967.~~11585601~~90629079 0.~~77875556~~76670758 0.00000000 2-A1 98,030,000.00 5.~~99334~~98673% ~~958~~919.~~41101591~~82232235 4.~~78673345~~58894094 0.00000000 2-A2 139,593,000.00 5.~~99334~~98673% ~~990~~981.~~26453167~~23139434 4.~~94582415~~89530729 0.00000000 2-A3 33,946,000.00 5.~~99334~~98673% 1000.00000000 4.~~99444736~~98894273 0.00000000 2-A4 15,087,000.00 5.~~99334~~98673% ~~979~~961.~~98309339~~41023596 4.~~89447405~~79642076 0.00000000 3-A1 208,819,000.00 65.~~00098~~99083% ~~988~~966.~~26679057~~55270943 4.~~94214176~~82537461 0.00000000 3-A2 11,601,000.00 65.~~00098~~99083% ~~988~~966.~~26679079~~55270925 4.~~94214206~~82537454 0.00000000 B1-I 5,040,000.00 6.~~79600~~78911% 999.~~86905357~~73984325 5.~~66259127~~65611905 0.00000000 B2-I 1,778,000.00 6.~~79600~~78911% 999.~~86905512~~73984252 5.~~66259280~~65611924 0.00000000 B3-I 1,304,000.00 6.~~79600~~78911% 999.~~86905675~~73984663 5.~~66259202~~65611963 0.00000000 B4-I 889,000.00 6.~~79600~~78911% 999.~~86905512~~73984252 5.~~66258718~~65611924 0.00000000 B5-I 711,000.00 6.~~79600~~78911% 999.~~86905767~~73984529 5.~~66258790~~65611814 0.00000000 B6-I 656,085.00 6.~~79600~~78911% 999.~~86905660~~73983554 5.~~66258945~~65611163 0.00000000 B1-II 7,472,000.00 5.~~99666~~98851% 999.~~73834582~~48471360 4.~~99590873~~98785466 0.00000000 B2-II 4,537,000.00 5.~~99666~~98851% 999.~~73834472~~48471457 4.~~99590919~~98785541 0.00000000 B3-II 2,401,000.00 5.~~99666~~98851% 999.~~73834652~~48471470 4.~~99591004~~98785506 0.00000000 B4-II 2,935,000.00 5.~~99666~~98851% 999.~~73834412~~48471210 4.~~99590801~~98785349 0.00000000 B5-II 3,469,000.00 5.~~99666~~98851% 999.~~73834534~~48471317 4.~~99590948~~98785529 0.00000000 B6-II 800,000.00 5.~~99666~~98851% 999.~~73835000~~48471250 4.~~99591250~~98785000 0.00000000 B7-II 1,601,000.00 5.~~99666~~98851% 999.~~73834478~~48471580 4.~~99590881~~98785759 0.00000000 B8-II 1,868,000.00 5.~~99666~~98851% 999.~~73834582~~48471627 4.~~99591006~~98785332 0.00000000 B9-II 1,606,140.00 5.~~99666~~98851% 999.~~73834784~~48471491 4.~~99590945~~98785286 0.00000000 PI 0.00 0.00000% 0.00000000 0.00000000 0.00000000 PII 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.~~78966~~77916% 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-A1 0.00000000 0.00000000 4.~~76273554~~65952649 0.00000000 ~~964~~928.~~08157919~~96367071 1-A2 0.00000000 0.00000000 4.~~87120323~~86546062 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 5.~~56771225~~47601715 0.00000000 ~~972~~946.~~76465742~~13630722 1-AX 0.00000000 0.00000000 0.~~77875556~~76670758 0.00000000 ~~972~~946.~~76465726~~13630745 2-A1 0.00000000 0.00000000 4.~~78673345~~58894094 0.00000000 ~~938~~897.~~73983158~~66538825 2-A2 0.00000000 0.00000000 4.~~94582415~~89530729 0.00000000 ~~985~~976.~~65974999~~04472925 2-A3 0.00000000 0.00000000 4.~~99444736~~98894273 0.00000000 1000.00000000 2-A4 0.00000000 0.00000000 4.~~89447405~~79642076 0.00000000 ~~970~~950.~~51529131~~74603500 3-A1 0.00000000 0.00000000 4.~~94214176~~82537461 0.00000000 ~~969~~944.~~40806411~~16281033 3-A2 0.00000000 0.00000000 4.~~94214206~~82537454 0.00000000 ~~969~~944.~~40806396~~16281010 B1-I 0.00000000 0.00000000 5.~~66259127~~65611905 0.00000000 999.~~80493849~~67570437 B2-I 0.00000000 0.00000000 5.~~66259280~~65611924 0.00000000 999.~~80493813~~67570304 B3-I 0.00000000 0.00000000 5.~~66259202~~65611963 0.00000000 999.~~80493865~~67570552 B4-I 0.00000000 0.00000000 5.~~66258718~~65611924 0.00000000 999.~~80493813~~67570304 B5-I 0.00000000 0.00000000 5.~~66258790~~65611814 0.00000000 999.~~80493671~~67571027 B6-I 0.00000000 0.00000000 5.~~66258945~~65611163 0.00000000 999.~~80493381~~67569751 B1-II 0.00000000 0.00000000 4.~~99590873~~98785466 0.00000000 999.~~61101579~~35567853 B2-II 0.00000000 0.00000000 4.~~99590919~~98785541 0.00000000 999.~~61101609~~35567776 B3-II 0.00000000 0.00000000 4.~~99591004~~98785506 0.00000000 999.~~61101624~~35567680 B4-II 0.00000000 0.00000000 4.~~99590801~~98785349 0.00000000 999.~~61101533~~35567973 B5-II 0.00000000 0.00000000 4.~~99590948~~98785529 0.00000000 999.~~61101470~~35567887 B6-II 0.00000000 0.00000000 4.~~99591250~~98785000 0.00000000 999.~~61101250~~35567500 B7-II 0.00000000 0.00000000 4.~~99590881~~98785759 0.00000000 999.~~61101811~~35567770 B8-II 0.00000000 0.00000000 4.~~99591006~~98785332 0.00000000 999.~~61101713~~35567987 B9-II 0.00000000 0.00000000 4.~~99590945~~98785286 0.00000000 999.~~61101772~~35567883 PI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.10000000 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 1113,~~444~~723,~~296~~959.1163 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 4378,~~333~~975.9047 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 022,156.00 Total Deposits 1113,~~487~~825,~~630~~091.0110 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 6770,~~692~~333.2487 Total Administration Fees ~~137~~135,~~806~~281.1574 Payment of Interest and Principal 1113,~~282~~597,~~131~~319.6249 Total Withdrawals (Pool Distribution Amount) 1113,~~487~~802,~~630~~935.0110 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~133~~131,~~792~~341.3849 Securities Admin Fee - Wells Fargo Bank N.A. 43,~~013~~940.7725 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~137~~135,~~806~~281.1574 *Servicer Payees include: AURORA LOAN ~~SRVCS~~SERVICING INC.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~399514~~392210% Weighted Average Net Coupon 6.~~149514~~142210% Weighted Average Pass-Through Rate 6.~~142014~~134710% Weighted Average Remaining Term ~~353~~351 Beginning Scheduled Collateral Loan Count 1,~~166~~145 Number Of Loans Paid In Full 1417 Ending Scheduled Collateral Loan Count 1,~~152~~128 Beginning Scheduled Collateral Balance ~~642~~630,~~203~~439,~~481~~153.7560 Ending Scheduled Collateral Balance ~~634~~620,~~208~~086,~~368~~957.6380 Ending Actual Collateral Balance at 31-~~Aug~~Oct-2006 ~~634~~620,~~265~~147,~~198~~452.1967 Monthly P&I Constant 3,~~499~~432,~~187~~136.0978 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 022,156.00 Prepayment Penalty Paid Count 01 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 7473,~~362~~887.1938 Unscheduled Principal 710,~~920~~278,~~750~~308.9342

Group Level Collateral Statement Group Pool 1 Pool 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~053501~~046608 6.~~250837~~244231 Weighted Average Net Rate 6.~~803502~~796608 65.~~000837~~994231 Pass-Through Rate 6.~~796001~~789108 5.~~993337~~986731 Weighted Average Remaining Term ~~357~~355 ~~353~~351 Record Date 0810/31/2006 0810/31/2006 Principal And Interest Constant ~~693~~683,~~849~~403.2611 1,~~585~~555,~~375~~399.0979 Beginning Loan Count ~~228~~223 ~~541~~531 Loans Paid in Full 3 6 Ending Loan Count ~~225~~220 ~~535~~525 Beginning Scheduled Balance ~~116~~115,~~769~~122,~~524~~204.5848 ~~296~~290,~~001~~672,~~277~~879.8327 Ending Scheduled Balance ~~115~~112,~~648~~765,~~652~~591.4725 ~~293~~287,~~285~~613,~~059~~697.2487 Scheduled Principal 7,~~487~~385.5861 4342,~~495~~875.2684 Unscheduled Principal 12,~~113~~349,~~384~~227.5362 23,~~672~~016,~~723~~305.3356 Scheduled Interest ~~686~~676,~~361~~017.6850 1,~~541~~512,~~879~~523.8395 Servicing Fees 2423,~~326~~983.9879 6160,~~666~~556.9385 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 ~~729~~719.8151 1,~~850~~816.0171 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 ~~661~~651,~~304~~314.8920 1,~~478~~450,~~362~~150.8939 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 022,156.00 0.00 Prepayment Penalty Paid Count 01 0 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Pool 3 Total Collateral Description Fixed 15/30 & ARM Mixed ARM Weighted Average Coupon Rate 6.~~258481~~248327 6.~~399514~~392210 Weighted Average Net Rate 65.~~008481~~998327 6.~~149514~~142210 Pass-Through Rate 65.~~000981~~990827 6.~~142014~~134710 Weighted Average Remaining Term ~~352~~350 ~~353~~351 Record Date 0810/31/2006 0810/31/2006 Principal And Interest Constant 1,~~219~~193,~~962~~333.7488 3,~~499~~432,~~187~~136.0978 Beginning Loan Count ~~397~~391 1,~~166~~145 Loans Paid in Full 58 1417 Ending Loan Count ~~392~~383 1,~~152~~128 Beginning Scheduled Balance ~~229~~224,~~432~~644,~~679~~069.3485 ~~642~~630,~~203~~439,~~481~~153.7560 Ending Scheduled Balance ~~225~~219,~~274~~707,~~656~~668.9268 ~~634~~620,~~208~~086,~~368~~957.6380 Scheduled Principal 23,~~379~~625.3593 7473,~~362~~887.1938 Unscheduled Principal 4,~~134~~912,~~643~~775.0724 710,~~920~~278,~~750~~308.9342 Scheduled Interest 1,~~196~~169,~~583~~707.3995 3,~~424~~358,~~824~~249.9040 Servicing Fees 4746,~~798~~800.4785 ~~133~~131,~~792~~341.3849 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,~~433~~404.9503 43,~~013~~940.7725 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,~~147~~121,~~350~~503.9707 3,~~287~~222,~~018~~967.7566 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 0.00 022,156.00 Prepayment Penalty Paid Count 0 01 Special Servicing Fee 0.00 0.00

Group Miscellaneous Reporting Items 1 Fraud Loss Limit 2,371,964.00 1 Bankruptcy Loss Limit 100,000.00 1 Special Hazard Loss Limit 6,450,000.00 2 Bankruptcy Loss Limit 154,281.00 2 Fraud Loss Limit 5,337,651.00 2 Special Hazard Loss Limit 7,~~998~~997,~~724~~433.7040

Additional Reporting - Deal Level Informational Reporting Pool 1 Underlying Subordinate Rate 5.~~996660~~988512% Pool 2-3 Underlying Subordinate Rate 6.~~796000~~789109% Trigger Event Reporting Two Times Test Senior Enhancement % - Grp 1 89.~~886502~~012497% Original Senior Enhancement % - Grp 1 8.750627% Trigger Result - Grp 1 Pass Senior Enhancement % - Grp 2 5.~~078118~~176501% Original Senior Enhancement % - Grp 2 5.000165% Trigger Result - Grp 2 Pass Delinquency Trigger - Mtg. Grp 1 Trigger Result Pass Threshold Value 50.000000% Calculated Value 214.~~088006~~200532% Loss Trigger - Mtg. Grp 1 Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Shifting Interest Trigger Mtg. Grp 1 Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger - Mtg. Grp 2 Trigger Result Pass Threshold Value 50.000000% Calculated Value 04.~~917100~~192199% Loss Trigger - Mtg. Grp 2 Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Shifting Interest Trigger Mtg. Grp 2 Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

Additional Reporting - Group Level Informational Reporting Pool 1 Senior % 9190.~~113498~~987503% Senior Prepayment % 100.000000% Subordinate % 89.~~886502~~012497% Subordinate Prepayment % 0.000000% Pool 2 Senior % 94.~~904331~~812427% Senior Prepayment % 100.000000% Subordinate % 5.~~095669~~187573% Subordinate Prepayment % 0.000000% Pool 3 Senior % 94.~~944524~~837824% Senior Prepayment % 100.000000% Subordinate % 5.~~055476~~162176% Subordinate Prepayment % 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 1412 0 0 0 1412 67,~~677~~406,~~176~~908.4027 0.00 0.00 0.00 67,~~677~~406,~~176~~908.4027 60 Days 35 0 0 0 35 12,~~384~~763,~~400~~500.00 0.00 0.00 0.00 12,~~384~~763,~~400~~500.00 90 Days 05 0 0 0 05 02,338,800.00 0.00 0.00 0.00 02,338,800.00 120 Days 01 0 02 0 03 0618,400.00 0.00 0861,600.00 0.00 01,480,000.00 150 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 1723 0 02 0 1725 813,~~061~~127,~~576~~608.4027 0.00 0861,600.00 0.00 813,~~061~~989,~~576~~208.4027 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 1.~~215278~~063830% 0.000000% 0.000000% 0.000000% 1.~~215278~~063830% 1.~~052742~~194379% 0.000000% 0.000000% 0.000000% 1.~~052742~~194379% 60 Days 0.~~260417~~443262% 0.000000% 0.000000% 0.000000% 0.~~260417~~443262% 0.~~218268~~445620% 0.000000% 0.000000% 0.000000% 0.~~218268~~445620% 90 Days 0.~~000000~~443262% 0.000000% 0.000000% 0.000000% 0.~~000000~~443262% 0.~~000000~~377136% 0.000000% 0.000000% 0.000000% 0.~~000000~~377136% 120 Days 0.~~000000~~088652% 0.000000% 0.~~000000~~177305% 0.000000% 0.~~000000~~265957% 0.~~000000~~099718% 0.000000% 0.~~000000~~138935% 0.000000% 0.~~000000~~238653% 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 12.~~475694~~039007% 0.000000% 0.~~000000~~177305% 0.000000% 12.~~475694~~216312% 12.~~271010~~116853% 0.000000% 0.~~000000~~138935% 0.000000% 12.~~271010~~255787%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4378,~~333~~975.9047

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 63 0 0 0 63 23,~~253~~729,~~047~~920.6400 0.00 0.00 0.00 23,~~253~~729,~~047~~920.6400 60 Days 13 0 0 0 13 ~~650~~1,664,000.00 0.00 0.00 0.00 ~~650~~1,664,000.00 90 Days 03 0 0 0 03 01,562,800.00 0.00 0.00 0.00 01,562,800.00 120 Days 0 0 02 0 02 0.00 0.00 0861,600.00 0.00 0861,600.00 150 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 79 0 02 0 711 26,~~903~~956,~~047~~720.6400 0.00 0861,600.00 0.00 27,~~903~~818,~~047~~320.6400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~666667~~363636% 0.000000% 0.000000% 0.000000% 21.~~666667~~363636% 13.~~948061~~307475% 0.000000% 0.000000% 0.000000% 13.~~948061~~307475% 60 Days 01.~~444444~~363636% 0.000000% 0.000000% 0.000000% 01.~~444444~~363636% 01.~~562012~~475538% 0.000000% 0.000000% 0.000000% 01.~~562012~~475538% 90 Days 01.~~000000~~363636% 0.000000% 0.000000% 0.000000% 01.~~000000~~363636% 01.~~000000~~385800% 0.000000% 0.000000% 0.000000% 01.~~000000~~385800% 120 Days 0.000000% 0.000000% 0.~~000000~~909091% 0.000000% 0.~~000000~~909091% 0.000000% 0.000000% 0.~~000000~~764017% 0.000000% 0.~~000000~~764017% 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 34.~~111111~~090909% 0.000000% 0.~~000000~~909091% 0.000000% 35.~~111111~~000000% 26.~~510073~~168813% 0.000000% 0.~~000000~~764017% 0.000000% 26.~~510073~~932830% 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 46 0 0 0 46 2,~~264~~986,~~821~~787.5028 0.00 0.00 0.00 2,~~264~~986,~~821~~787.5028 60 Days 21 0 0 0 21 ~~734~~403,~~400~~500.00 0.00 0.00 0.00 ~~734~~403,~~400~~500.00 90 Days 01 0 0 0 01 0636,000.00 0.00 0.00 0.00 0636,000.00 120 Days 01 0 0 0 01 0618,400.00 0.00 0.00 0.00 0618,400.00 150 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 69 0 0 0 69 24,~~999~~644,~~221~~687.5028 0.00 0.00 0.00 24,~~999~~644,~~221~~687.5028 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~747664~~142857% 0.000000% 0.000000% 0.000000% 01.~~747664~~142857% 01.~~772142~~038349% 0.000000% 0.000000% 0.000000% 01.~~772142~~038349% 60 Days 0.~~373832~~190476% 0.000000% 0.000000% 0.000000% 0.~~373832~~190476% 0.~~250378~~140276% 0.000000% 0.000000% 0.000000% 0.~~250378~~140276% 90 Days 0.~~000000~~190476% 0.000000% 0.000000% 0.000000% 0.~~000000~~190476% 0.~~000000~~221104% 0.000000% 0.000000% 0.000000% 0.~~000000~~221104% 120 Days 0.~~000000~~190476% 0.000000% 0.000000% 0.000000% 0.~~000000~~190476% 0.~~000000~~214985% 0.000000% 0.000000% 0.000000% 0.~~000000~~214985% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~121495~~714286% 0.000000% 0.000000% 0.000000% 1.~~121495~~714286% 1.~~022519~~614714% 0.000000% 0.000000% 0.000000% 1.~~022519~~614714% 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 43 0 0 0 43 2690,~~159,307~~200.2699 0.00 0.00 0.00 2690,~~159,307~~200.2699 60 Days 01 0 0 0 01 0696,000.00 0.00 0.00 0.00 0696,000.00 90 Days 01 0 0 0 01 0140,000.00 0.00 0.00 0.00 0140,000.00 120 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 45 0 0 0 45 21,~~159~~526,~~307~~200.2699 0.00 0.00 0.00 21,~~159~~526,~~307~~200.2699 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~020408~~783290% 0.000000% 0.000000% 0.000000% 10.~~020408~~783290% 0.~~958446~~314117% 0.000000% 0.000000% 0.000000% 0.~~958446~~314117% 60 Days 0.~~000000~~261097% 0.000000% 0.000000% 0.000000% 0.~~000000~~261097% 0.~~000000~~316756% 0.000000% 0.000000% 0.000000% 0.~~000000~~316756% 90 Days 0.~~000000~~261097% 0.000000% 0.000000% 0.000000% 0.~~000000~~261097% 0.~~000000~~063715% 0.000000% 0.000000% 0.000000% 0.~~000000~~063715% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~020408~~305483% 0.000000% 0.000000% 0.000000% 1.~~020408~~305483% 0.~~958446~~694589% 0.000000% 0.000000% 0.000000% 0.~~958446~~694589%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 254,281.00 0.03897843% 254,281.00 0.~~04009424~~04100731% Fraud 7,709,615.00 1.18179773% 7,709,615.00 1.~~21562808~~24331191% Special Hazard 14,450,000.00 2.21502335% 147,~~448~~997,~~724~~433.7040 21.~~27822990~~28972772% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current REO Total ~~Feb~~Apr-06 0.000% Loans in REO 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current REO Total ~~Feb~~Apr-06 0.000% Loans in REO 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current REO Total ~~Feb~~Apr-06 0.000% Loans in REO 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current REO Total ~~Feb~~Apr-06 0.000% Loans in REO 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 02 ~~Oct~~Dec-05 0.000% Original Principal Balance 0861,600.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0861,600.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 02 ~~Mar~~May-06 0.000% Original Principal Balance 0861,600.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0861,600.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~Nov-06 0.~~000~~139% *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 History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 02 ~~Oct~~Dec-05 0.000% Original Principal Balance 0861,600.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0861,600.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 02 ~~Mar~~May-06 0.000% Original Principal Balance 0861,600.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0861,600.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~Nov-06 0.~~000~~764% *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 History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Foreclosure Total ~~Feb~~Apr-06 0.000% Loans in Foreclosure 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance NoPool ~~Foreclosure~~1 ~~Loans~~0032731598 ~~this~~Nov-2006 ~~Period~~01-Jun-2006 CA 74.29 650,000.00 Pool 1 0032839599 Nov-2006 01-Jul-2006 FL 80.00 211,600.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoPool ~~Foreclosure~~1 ~~Loans~~0032731598 ~~this~~650,000.00 ~~Period~~01-Jun-2006 4 6.875% 21,510.68 Pool 1 0032839599 211,600.00 01-Jun-2006 4 7.500% 6,348.02

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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 Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Oct~~Dec-05 0.000% Original Principal Balance 0.00 ~~Nov~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Dec~~Feb-0506 0.000% ~~Jan~~Mar-06 0.000% Current Bankruptcy Total ~~Feb~~Apr-06 0.000% Loans in Bankruptcy 0 ~~Mar~~May-06 0.000% Original Principal Balance 0.00 ~~Apr~~Jun-06 0.000% Current Actual Balance 0.00 ~~May~~Jul-06 0.000% ~~Jun~~Aug-06 0.000% ~~Jul~~Sep-06 0.000% ~~Aug~~Oct-06 0.000% ~~Sep~~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.

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. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. Pool 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. Pool 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. Pool 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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. ~~Oct~~Dec-2005 N/A N/A ~~Oct~~Dec-2005 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Nov~~Jan-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Dec~~Feb-~~2005~~2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Jan~~Mar-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Feb~~Apr-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Mar~~May-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~Apr~~Jun-2006 N/A N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~May~~Jul-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jun~~Aug-2006 ~~N/A~~0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Jul~~Sep-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Aug~~Oct-2006 0.000% N/A ~~Sep~~Nov-2006 0.000% N/A ~~Sep~~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 Pool 1 3 12,~~079~~371,~~200~~999.00 12,~~079~~371,~~200~~955.0065 0 0.00 0.00 Pool 2 6 2,~~548~~917,600.00 2,~~531~~917,~~594~~351.9912 0 0.00 0.00 Pool 3 58 4,~~079~~800,~~000~~800.00 34,~~895~~800,~~883~~790.1379 0 0.00 0.00 Total 1417 710,~~706~~090,~~800~~399.00 710,~~506~~090,~~678~~097.1256 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 Pool 1 0 0.00 0.00 0 0.00 0.00 34(22,~~184~~728.5303) Pool 2 0 0.00 0.00 0 0.00 0.00 ~~142~~98,~~899~~954.1544 Pool 3 0 0.00 0.00 0 0.00 0.00 ~~238~~111,~~759~~984.9445 Total 0 0.00 0.00 0 0.00 0.00 ~~415~~188,~~843~~210.6286

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Pool 1 ~~0032638769~~0032868036 NVCA 80.00 01-~~May~~Jul-2006 ~~188~~608,000.00 ~~188~~608,000.00 Pool 1 ~~0032832206~~0038211256 CATX 80.00 01-Jul-2006 ~~515~~764,~~200~~000.00 ~~515~~764,~~200~~000.00 Pool 1 ~~0032851081~~0038303673 ILCA 80.00 01-Jul-2006 ~~376~~999,~~000~~999.00 ~~376~~999,~~000~~955.0065 Pool 2 ~~0032558249~~0032771644 MACA 80.00 01-~~Apr~~Jul-2006 ~~516~~772,000.00 ~~513~~772,~~163~~000.00 Pool 2 ~~0032845976~~0032774994 INCA 7561.70 01-Jun-2006 580,000.00 580,000.00 Pool 2 0032800260 CA 68.44 01-~~Jul~~Jun-2006 97308,~~500~~000.00 97307,~~500~~929.62 Pool 2 0037493178 CT 80.00 01-Apr-2006 612,000.00 611,821.50 Pool 2 ~~0032846479~~0038157327 NJCO 80.00 01-~~Jun~~Jul-2006 ~~127~~113,600.00 ~~127~~113,600.00 Pool 2 ~~0037886819~~0038261608 VACA 80.00 01-Jul-2006 ~~220~~532,000.00 ~~219~~532,~~400~~000.1200 Pool 23 ~~0120143052~~0032786584 CA 6669.9699 01-~~Aug~~Jun-~~2005~~2006 ~~937~~531,~~500~~800.00 ~~922~~531,~~361~~799.0699 Pool 23 ~~0120145438~~0032796757 CA 7980.0800 01-~~Sep~~Jun-~~2005~~2006 ~~650~~452,000.00 ~~649~~452,~~800~~000.00 Pool 3 ~~0038162277~~0032867186 CANV 5759.8958 01-Jul-2006 ~~550~~507,000.00 ~~550~~507,000.00 Pool 3 ~~0038199998~~0032884561 CAIL 6575.00 01-Jul-2006 ~~828~~570,~~750~~000.00 ~~828~~569,~~750~~991.00 Pool 3 ~~0038343075~~0037840386 CO 74.91 01-May-2006 1,000,000.00 1,000,000.00 Pool 3 0038102026 CA 7580.00 01-~~Jul~~Jun-2006 ~~872~~476,~~250~~000.00 ~~872~~476,~~250~~000.00 Pool 3 ~~0120142401~~0038298949 ILCA 80.00 01-Jul-~~2005~~2006 ~~628~~756,000.00 ~~627~~756,~~958~~000.8100 Pool 3 ~~0120146402~~0120145131 CA 4666.1584 01-~~Aug~~Sep-2005 1508,~~200,~~000.00 1507,~~016,924~~999.3280

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Pool 1 ~~0032638769~~0032868036 Loan Paid in Full 0 7.500% 360 45 Pool 1 ~~0032832206~~0038211256 Loan Paid in Full 0 7.~~875~~250% 360 35 Pool 1 ~~0032851081~~0038303673 Loan Paid in Full ~~(1)~~0 7.~~625~~750% 360 35 Pool 2 ~~0032558249~~0032771644 Loan Paid in Full 0 7.125% 360 5 Pool 2 0032774994 Loan Paid in Full 0 7.000% 360 5 Pool 2 0032800260 Loan Paid in Full 0 6.~~500~~750% 360 5 Pool 2 ~~0032845976~~0037493178 Loan Paid in Full ~~(1)~~2 7.~~875~~000% 360 37 Pool 2 ~~0032846479~~0038157327 Loan Paid in Full (1) 87.125% 360 35 Pool 2 ~~0037886819~~0038261608 Loan Paid in Full (1) 67.~~500~~375% 360 35 Pool 23 ~~0120143052~~0032786584 Loan Paid in Full 0 57.~~500~~000% 360 135 Pool 23 ~~0120145438~~0032796757 Loan Paid in Full 0 56.~~500~~875% 360 125 Pool 3 ~~0038162277~~0032867186 Loan Paid in Full 0 7.~~500~~250% 360 35 Pool 3 ~~0038199998~~0032884561 Loan Paid in Full ~~(1)~~0 7.~~750~~250% 360 5 Pool 3 0037840386 Loan Paid in Full 0 6.875% 360 6 Pool 3 ~~0038343075~~0038102026 Loan Paid in Full 0 7.~~375~~000% 360 35 Pool 3 ~~0120142401~~0038298949 Loan Paid in Full ~~(1)~~0 57.~~500~~250% 360 145 Pool 3 ~~0120146402~~0120145131 Loan Paid in Full 0 5.500% 360 1314

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 1.~~234~~631% Current Month 1317.~~838~~904% Current Month 1,~~020~~011.~~087~~349% 3 Month Average 01.~~924~~149% 3 Month Average 1012.~~451~~839% 3 Month Average ~~871~~821.~~430~~854% 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. ~~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 N/A N/A Jun-2006 N/A N/A Jul-2006 4.482% N/A Jul-2006 468.826% N/A Aug-2006 13.034% N/A Aug-2006 1,125.378% N/A Sep-2006 13.838% N/A Sep-2006 1,020.087% N/A Oct-2006 6.774% N/A Oct-2006 434.128% N/A Nov-2006 17.904% N/A Nov-2006 1,011.349% 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 1 SMM CPR PSA Current Month 02.~~954~~041% Current Month 1021.~~861~~919% Current Month 12,~~608~~034.~~199~~737% 3 Month Average 01.~~828~~148% 3 Month Average 912.~~304~~678% 3 Month Average 1,~~787~~414.~~490~~302% 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. ~~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 N/A N/A Jun-2006 N/A N/A Jul-2006 1.064% N/A Jul-2006 388.387% N/A Aug-2006 15.987% N/A Aug-2006 3,365.884% N/A Sep-2006 10.861% N/A Sep-2006 1,608.199% N/A Oct-2006 5.254% N/A Oct-2006 599.970% N/A Nov-2006 21.919% N/A Nov-2006 2,034.737% 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 2 SMM CPR PSA Current Month 01.~~903~~038% Current Month 1011.~~315~~767% Current Month ~~720~~637.~~402~~443% 3 Month Average 0.~~928~~939% 3 Month Average 10.~~524~~702% 3 Month Average ~~847~~656.~~710~~541% 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. ~~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 N/A N/A Jun-2006 N/A N/A Jul-2006 6.479% N/A Jul-2006 626.562% N/A Aug-2006 14.780% N/A Aug-2006 1,196.164% N/A Sep-2006 10.315% N/A Sep-2006 720.402% N/A Oct-2006 10.025% N/A Oct-2006 611.777% N/A Nov-2006 11.767% N/A Nov-2006 637.443% 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 CPR PSA Current Month 12.~~802~~187% Current Month 1923.~~607~~308% Current Month 1,~~219~~149.~~103~~971% 3 Month Average 01.~~967~~420% 3 Month Average 1015.~~772~~367% 3 Month Average ~~721~~848.~~849~~371% 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. ~~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 N/A N/A Jun-2006 N/A N/A Jul-2006 3.574% N/A Jul-2006 296.861% N/A Aug-2006 9.133% N/A Aug-2006 649.585% N/A Sep-2006 19.607% N/A Sep-2006 1,219.103% N/A Oct-2006 3.187% N/A Oct-2006 176.037% N/A Nov-2006 23.308% N/A Nov-2006 1,149.971% 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 Rate Stratification Summary Pool 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.499 4 2,~~183~~182,~~457~~399.1534 0.~~344~~352 2 ~~676~~675,~~194~~155.7978 0.~~585~~599 5.500 5.749 ~~355~~354 ~~257~~256,~~439~~524,~~550~~592.6296 4041.~~592~~369 2 447,~~924~~914.1153 0.~~387~~397 5.750 5.999 7 3,~~354~~348,~~281~~844.6031 0.~~529~~540 2 1,~~201~~199,~~506~~583.2319 1.~~039~~064 6.000 6.249 14 6,~~009~~011,~~738~~981.9981 0.~~948~~970 3 895,148.53 0.~~774~~794 6.250 6.499 27 11,~~854~~851,~~733~~608.3500 1.~~869~~911 6 2,567,~~420~~398.0031 2.~~220~~277 6.500 6.749 69 31,~~956~~942,~~045~~431.2855 5.~~039~~151 17 8,~~542~~537,~~428~~727.1229 7.~~387~~571 6.750 6.999 ~~250~~245 ~~121~~119,~~918~~731,~~156~~779.9218 19.~~224~~309 7170 4140,~~121~~862,~~242~~556.0523 3536.~~557~~237 7.000 7.249 ~~164~~156 7671,~~656~~713,~~334~~290.8066 1211.~~087~~565 37 18,~~769~~751,~~186~~001.9415 16.~~229~~628 7.250 7.499 ~~152~~147 7167,~~031~~884,~~384~~339.0807 1110.~~200~~948 3736 1918,~~649~~883,~~609~~325.7243 16.~~991~~746 7.500 7.749 7067 3433,~~886~~529,~~466~~635.3202 5.~~501~~407 3028 1413,~~397~~565,~~586~~330.3381 12.~~449~~030 7.750 7.999 3230 1210,~~158~~606,~~289~~125.5290 1.~~917~~710 1413 65,024,~~725~~770.6500 54.~~210~~456 8.000 8.249 8 4,759,930.00 0.~~751~~768 4 1,355,680.00 1.~~172~~202 8.250 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.500 0 0.00 0.000 0 0.00 0.000 Total 1,~~152~~128 ~~634~~620,~~208~~086,~~368~~957.6380 100.000 ~~225~~220 ~~115~~112,~~648~~765,~~652~~591.4725 100.000

Interest Rate Stratification (continued) Pool 2 Pool 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.499 0 0.00 0.000 2 1,507,~~262~~243.3656 0.~~669~~686 5.500 5.749 196 142,~~378~~197,~~361~~248.0381 4849.~~546~~440 ~~157~~156 ~~114~~113,~~613~~879,~~265~~429.4862 5051.~~877~~832 5.750 5.999 3 1,~~738~~735,~~453~~238.3761 0.~~593~~603 2 414,~~322~~022.0051 0.~~184~~188 6.000 6.249 7 3,~~270~~272,~~537~~882.0370 1.~~115~~138 4 1,~~844~~843,~~053~~950.4358 0.~~819~~839 6.250 6.499 13 5,372,~~462~~262.00 1.~~832~~868 8 3,~~914~~911,~~851~~947.3569 1.~~738~~781 6.500 6.749 52 23,~~413~~404,~~617~~704.1626 78.~~983~~138 0 0.00 0.000 6.750 6.999 ~~107~~105 4645,~~437~~964,~~830~~043.6786 15.~~834~~981 7270 3432,~~359~~905,~~084~~179.2009 1514.~~252~~977 7.000 7.249 5751 2723,~~058~~149,~~414~~542.4515 98.~~226~~049 7068 3029,~~828~~812,~~733~~747.4136 13.~~685~~569 7.250 7.499 6059 2625,~~054~~511,~~209~~636.0603 8.~~884~~870 5552 2523,~~327~~489,~~565~~377.3061 1110.~~243~~691 7.500 7.749 20 8,~~968~~965,~~610~~783.6055 3.~~058~~117 2019 1110,~~520~~998,~~269~~520.3966 5.~~114~~006 7.750 7.999 1716 65,~~068~~516,~~313~~105.8790 21.~~069~~918 1 65,250.00 0.~~029~~030 8.000 8.249 3 2,524,250.00 0.~~861~~878 1 880,000.00 0.~~391~~401 8.250 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.500 0 0.00 0.000 0 0.00 0.000 Total ~~535~~525 ~~293~~287,~~285~~613,~~059~~697.2487 100.000 ~~392~~383 ~~225~~219,~~274~~707,~~656~~668.9268 100.000

Filing Compare · Structured Adjustable Rate Mortgage Loan Trust Series 2006-6