10-D 1 srm06002_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: 333-127589-39 Structured Adjustable Rate Mortgage Loan Trust, Series 2006-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-127589 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___ ____________ AX _____ _____ __X___ ____________ PAX _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ 4-A2 _____ _____ __X___ ____________ 4-AX _____ _____ __X___ ____________ 5-A1 _____ _____ __X___ ____________ 5-A2 _____ _____ __X___ ____________ 5-AX _____ _____ __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___ ____________

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 2006-2. 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 2006-2, relating to the November 27, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Structured Adjustable Rate Mortgage Loan Trust, Series 2006-2 (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 2006-2, 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 2006-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A1 863579T99 5.71000% ~~116~~109,~~288~~903,~~457~~326.7771 ~~553~~522,~~339~~956.2466 1-A2 863579U22 5.71000% 12,~~920~~211,~~623~~181.1654 6158,~~480~~104.6387 2-A1 863579U30 6.00000% ~~118~~109,~~667~~844,~~992~~175.9418 ~~593~~549,~~339~~220.9688 2-A2 863579U48 6.00000% 1816,~~256~~898,~~402~~907.1146 9184,~~282~~494.0154 AX 863579U55 5.50000% 0.00 5547,~~363~~530.8733 PAX 863579U63 5.50000% 0.00 6559,~~042~~872.6080 3-A1 863579U71 5.~~61337~~59939% ~~312~~298,~~210~~629,~~900~~668.1437 1,~~460~~393,~~463~~453.2934 3-A2 863579U89 5.~~61337~~59939% 2221,~~300~~330,~~778~~690.5860 ~~104~~99,~~318~~532.8138 4-A1 863579U97 6.00000% ~~262~~238,~~080~~724,~~065~~649.9717 1,~~310~~193,~~400~~561.3384 4-A2 863579V21 6.00000% 6559,~~520~~681,~~016~~162.4929 ~~327~~298,~~600~~390.0846 4-AX 863579V39 5.50000% 0.00 ~~103~~90,~~638~~718.0681 5-A1 863579V47 6.00000% ~~254~~242,~~847~~504,~~533~~366.6593 1,~~274~~212,~~237~~445.6768 5-A2 863579V54 6.00000% 1817,~~202~~321,~~635~~017.0409 9186,~~013~~599.1865 5-AX 863579V62 5.50000% 0.00 6256,~~975~~255.5044 B1-I 863579V70 5.~~72662~~71877% 21,~~640~~607,~~940~~890.2223 ~~103~~102,~~274~~975.4950 B2-I 863579V88 5.~~72662~~71877% 6,~~658~~648,~~520~~351.1528 31,~~775~~683.67 B3-I 863579V96 5.~~72662~~71877% 4,~~994~~986,~~140~~512.0298 23,~~832~~763.94 B4-I 863579W20 5.~~72662~~71877% ~~998~~997,~~628~~102.0898 4,~~765~~751.6384 B5-I 863579W87 5.~~72662~~71877% 2,~~330~~326,~~132~~573.1861 11,~~119~~087.8162 B6-I 863579W95 5.~~72662~~71877% 2,~~663~~658,~~008~~941.2127 12,~~708~~671.3657 B7-I 863579X29 5.~~72662~~71877% 2,~~335~~332,~~746~~179.9177 11,~~146~~114.6134 B1-II 863579W38 6.~~33296~~31720% 18,~~905~~896,~~849~~988.4153 99,~~775~~474.0335 B2-II 863579W46 6.~~33296~~31720% 7,~~627~~624,~~921~~346.9081 40,~~256~~134.1280 B3-II 863579W53 6.~~33296~~31720% 5,~~970~~967,~~373~~575.4725 31,~~508~~413.4651 B4-II 863579W61 6.~~33296~~31720% 1,326,~~638~~016.5880 76,~~001~~980.2919 B5-II 863579X37 6.~~33296~~31720% 2,~~321~~320,~~367~~279.5859 12,~~250~~214.9403 B6-II 863579X45 6.~~33296~~31720% 2,~~985~~983,~~186~~787.7362 15,~~754~~706.2375 B7-II 863579X52 6.~~33296~~31720% 2,~~325~~323,~~054~~965.7705 12,~~270~~233.4043 R 863579W79 5.71000% 0.00 0.00 P-I SRM0602PI 0.00000% 0.00 311,~~553~~466.5055 P-II SRM062PII 0.00000% 0.00 1420,~~008~~621.0047 P-III SRM62PIII 0.00000% 0.00 76,~~410~~936.00 P-IV SRM062PIV 0.00000% 0.00 1416,~~000~~326.00 Totals 1,~~284~~210,~~378~~049,~~914~~657.0611 6,~~610~~224,~~906~~693.7124

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 21,~~056~~941,~~915~~522.0764 0.00 ~~114~~107,~~231~~961,~~542~~804.7107 2,~~610~~464,~~254~~479.3130 0.00 1-A2 ~~228~~215,~~540~~719.5245 0.00 1211,~~692~~995,~~082~~462.6509 ~~290~~273,~~021~~824.1532 0.00 2-A1 13,~~884~~576,~~963~~753.3512 0.00 ~~116~~106,~~783~~267,~~029~~422.5906 24,~~478~~125,~~303~~974.3100 0.00 2-A2 ~~289~~550,~~990~~263.9932 0.00 1716,~~966~~348,~~411~~644.1215 ~~381~~634,~~273~~757.0086 0.00 AX 0.00 0.00 0.00 5547,~~363~~530.8733 0.00 PAX 0.00 0.00 0.00 6559,~~042~~872.6080 0.00 3-A1 2,~~586~~687,~~320~~784.2007 0.00 ~~309~~295,~~624~~941,~~579~~884.9530 4,~~046~~081,~~783~~237.4941 0.00 3-A2 ~~184~~191,~~737~~984.1658 0.00 2221,~~116~~138,~~041~~706.4202 ~~289~~291,~~055~~516.9796 0.00 4-A1 56,~~025~~227,~~939~~496.3980 0.00 ~~257~~232,~~054~~497,~~126~~152.5838 67,~~336~~421,~~339~~058.7264 0.00 4-A2 1,~~256~~556,~~484~~874.8520 0.00 6458,~~263~~124,~~531~~288.6509 1,~~584~~855,~~084~~264.9366 0.00 4-AX 0.00 0.00 0.00 ~~103~~90,~~638~~718.0681 0.00 5-A1 31,~~520~~119,~~374~~237.5343 0.00 ~~251~~241,~~327~~385,~~159~~129.1249 42,~~794~~331,~~612~~683.2011 0.00 5-A2 ~~251~~79,~~444~~942.8219 0.00 17,~~951~~241,~~190~~074.2290 ~~342~~166,~~458~~541.0084 0.00 5-AX 0.00 0.00 0.00 6256,~~975~~255.5044 0.00 B1-I 2,~~737~~802.5243 0.00 21,~~638~~605,~~202~~087.7179 ~~106~~105,~~012~~777.0193 0.00 B2-I ~~842~~862.2826 0.00 6,~~657~~647,~~677~~489.8702 32,~~617~~545.9593 0.00 B3-I ~~631~~646.7473 0.00 4,~~993~~985,~~508~~866.2826 24,~~464~~410.6867 0.00 B4-I ~~126~~129.32 0.00 ~~998~~996,~~501~~973.7666 4,~~891~~881.9516 0.00 B5-I ~~294~~301.7674 0.00 2,~~329~~326,~~837~~271.4387 11,~~414~~389.5736 0.00 B6-I ~~336~~344.8685 0.00 2,~~662~~658,~~671~~596.3542 13,~~045~~016.2242 0.00 B7-I ~~295~~302.47 0.00 2,~~335~~331,~~451~~877.4529 11,~~442~~416.0881 0.00 B1-II 1,~~749~~735.6855 0.00 18,~~904~~895,~~099~~252.7397 101,~~524~~209.7190 0.00 B2-II ~~705~~700.9424 0.00 7,~~627~~623,~~215~~646.9656 40,~~962~~835.0604 0.00 B3-II ~~552~~548.5408 0.00 5,~~969~~967,~~820~~027.9317 3231,~~061~~961.0059 0.00 B4-II ~~122~~121.7879 0.00 1,~~326~~325,~~515~~895.8002 7,~~124~~101.0798 0.00 B5-II ~~214~~213.8410 0.00 2,~~321~~320,~~152~~066.7549 12,~~465~~427.7813 0.00 B6-II ~~276~~274.2704 0.00 2,~~984~~983,~~910~~513.4658 1615,~~030~~980.5079 0.00 B7-II ~~215~~213.1844 0.00 2,~~324~~323,~~839~~751.5961 12,~~485~~446.5887 0.00 R 0.00 0.00 0.00 0.00 0.00 P-I 0.00 0.00 0.00 311,~~553~~466.5055 0.00 P-II 0.00 0.00 0.00 1420,~~008~~621.0047 0.00 P-III 0.00 0.00 0.00 76,~~410~~936.00 0.00 P-IV 0.00 0.00 0.00 1416,~~000~~326.00 0.00 Totals 1718,~~294~~156,~~813~~773.0684 0.00 1,~~267~~191,~~084~~892,~~101~~883.0826 2324,~~905~~381,~~719~~467.7708 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 122,439,000.00 ~~116~~109,~~288~~903,~~457~~326.7771 9,~~965~~908.5115 21,~~046~~931,~~949~~614.5549 0.00 0.00 1-A2 13,604,000.00 12,~~920~~211,~~623~~181.1654 1,~~107~~100.2588 ~~227~~214,~~433~~618.2757 0.00 0.00 2-A1 129,059,000.00 ~~118~~109,~~667~~844,~~992~~175.9418 1513,~~032~~733.8246 13,~~869~~563,~~930~~019.5266 0.00 0.00 2-A2 19,855,000.00 1816,~~256~~898,~~402~~907.1146 2,~~312~~112.7282 ~~287~~548,~~678~~150.2850 0.00 0.00 AX 0.00 0.00 0.00 0.00 0.00 0.00 PAX 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 316,918,000.00 ~~312~~298,~~210~~629,~~900~~668.1437 44,~~573~~073.4218 2,~~541~~643,~~746~~710.7890 0.00 0.00 3-A2 22,637,000.00 2221,~~300~~330,~~778~~690.5860 3,~~183~~148.8208 ~~181~~188,~~553~~836.3449 0.00 0.00 4-A1 271,908,000.00 ~~262~~238,~~080~~724,~~065~~649.9717 2622,~~507~~900.5588 46,~~999~~204,~~431~~595.8492 0.00 0.00 4-A2 67,977,000.00 6559,~~520~~681,~~016~~162.4929 65,~~626~~725.8922 1,~~249~~551,~~857~~148.9698 0.00 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 0.00 5-A1 263,393,000.00 ~~254~~242,~~847~~504,~~533~~366.6593 2021,~~947~~078.2875 31,~~499~~098,~~427~~158.2568 0.00 0.00 5-A2 18,813,000.00 1817,~~202~~321,~~635~~017.0409 1,~~496~~505.1756 ~~249~~78,~~948~~436.6563 0.00 0.00 5-AX 0.00 0.00 0.00 0.00 0.00 0.00 B1-I 21,649,000.00 21,~~640~~607,~~940~~890.2223 2,~~737~~802.5243 0.00 0.00 0.00 B2-I 6,661,000.00 6,~~658~~648,~~520~~351.1528 ~~842~~862.2826 0.00 0.00 0.00 B3-I 4,996,000.00 4,~~994~~986,~~140~~512.0298 ~~631~~646.7473 0.00 0.00 0.00 B4-I 999,000.00 ~~998~~997,~~628~~102.0898 ~~126~~129.32 0.00 0.00 0.00 B5-I 2,331,000.00 2,~~330~~326,~~132~~573.1861 ~~294~~301.7674 0.00 0.00 0.00 B6-I 2,664,000.00 2,~~663~~658,~~008~~941.2127 ~~336~~344.8685 0.00 0.00 0.00 B7-I 2,336,616.82 2,~~335~~332,~~746~~179.9177 ~~295~~302.47 0.00 0.00 0.00 B1-II 18,911,000.00 18,~~905~~896,~~849~~988.4153 1,~~749~~735.6855 0.00 0.00 0.00 B2-II 7,630,000.00 7,~~627~~624,~~921~~346.9081 ~~705~~700.9424 0.00 0.00 0.00 B3-II 5,972,000.00 5,~~970~~967,~~373~~575.4725 ~~552~~548.5408 0.00 0.00 0.00 B4-II 1,327,000.00 1,326,~~638~~016.5880 ~~122~~121.7879 0.00 0.00 0.00 B5-II 2,322,000.00 2,~~321~~320,~~367~~279.5859 ~~214~~213.8410 0.00 0.00 0.00 B6-II 2,986,000.00 2,~~985~~983,~~186~~787.7362 ~~276~~274.2704 0.00 0.00 0.00 B7-II 2,325,688.19 2,~~325~~323,~~054~~965.7705 ~~215~~213.1844 0.00 0.00 0.00 R 100.00 0.00 0.00 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 P-III 0.00 0.00 0.00 0.00 0.00 0.00 P-IV 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,329,713,405.01 1,~~284~~210,~~378~~049,~~914~~657.0611 ~~140~~134,~~855~~483.6102 1718,~~153~~022,~~957~~290.4482 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 21,~~056~~941,~~915~~522.0764 ~~114~~107,~~231~~961,~~542~~804.7107 0.~~93296697~~88175993 21,~~056~~941,~~915~~522.0764 1-A2 ~~228~~215,~~540~~719.5245 1211,~~692~~995,~~082~~462.6509 0.~~93296697~~88175993 ~~228~~215,~~540~~719.5245 2-A1 13,~~884~~576,~~963~~753.3512 ~~116~~106,~~783~~267,~~029~~422.5906 0.~~90488094~~82340187 13,~~884~~576,~~963~~753.3512 2-A2 ~~289~~550,~~990~~263.9932 1716,~~966~~348,~~411~~644.1215 0.~~90488094~~82340187 ~~289~~550,~~990~~263.9932 AX 0.00 0.00 0.00000000 0.00 PAX 0.00 0.00 0.00000000 0.00 3-A1 2,~~586~~687,~~320~~784.2007 ~~309~~295,~~624~~941,~~579~~884.9530 0.~~97698641~~93381217 2,~~586~~687,~~320~~784.2007 3-A2 ~~184~~191,~~737~~984.1658 2221,~~116~~138,~~041~~706.4202 0.~~97698641~~93381217 ~~184~~191,~~737~~984.1658 4-A1 56,~~025~~227,~~939~~496.3980 ~~257~~232,~~054~~497,~~126~~152.5838 0.~~94537169~~85505815 56,~~025~~227,~~939~~496.3980 4-A2 1,~~256~~556,~~484~~874.8520 6458,~~263~~124,~~531~~288.6509 0.~~94537169~~85505815 1,~~256~~556,~~484~~874.8520 4-AX 0.00 0.00 0.00000000 0.00 5-A1 31,~~520~~119,~~374~~237.5343 ~~251~~241,~~327~~385,~~159~~129.1249 0.~~95419073~~91644474 31,~~520~~119,~~374~~237.5343 5-A2 ~~251~~79,~~444~~942.8219 17,~~951~~241,~~190~~074.2290 0.~~95419073~~91644474 ~~251~~79,~~444~~942.8219 5-AX 0.00 0.00 0.00000000 0.00 B1-I 2,~~737~~802.5243 21,~~638~~605,~~202~~087.7179 0.~~99950126~~99797163 2,~~737~~802.5243 B2-I ~~842~~862.2826 6,~~657~~647,~~677~~489.8702 0.~~99950126~~99797163 ~~842~~862.2826 B3-I ~~631~~646.7473 4,~~993~~985,~~508~~866.2826 0.~~99950126~~99797163 ~~631~~646.7473 B4-I ~~126~~129.32 ~~998~~996,~~501~~973.7666 0.~~99950126~~99797163 ~~126~~129.32 B5-I ~~294~~301.7674 2,~~329~~326,~~837~~271.4387 0.~~99950126~~99797163 ~~294~~301.7674 B6-I ~~336~~344.8685 2,~~662~~658,~~671~~596.3542 0.~~99950126~~99797163 ~~336~~344.8685 B7-I ~~295~~302.47 2,~~335~~331,~~451~~877.4529 0.~~99950126~~99797163 ~~295~~302.47 B1-II 1,~~749~~735.6855 18,~~904~~895,~~099~~252.7397 0.~~99963512~~99916731 1,~~749~~735.6855 B2-II ~~705~~700.9424 7,~~627~~623,~~215~~646.9656 0.~~99963512~~99916731 ~~705~~700.9424 B3-II ~~552~~548.5408 5,~~969~~967,~~820~~027.9317 0.~~99963512~~99916731 ~~552~~548.5408 B4-II ~~122~~121.7879 1,~~326~~325,~~515~~895.8002 0.~~99963512~~99916731 ~~122~~121.7879 B5-II ~~214~~213.8410 2,~~321~~320,~~152~~066.7549 0.~~99963512~~99916731 ~~214~~213.8410 B6-II ~~276~~274.2704 2,~~984~~983,~~910~~513.4658 0.~~99963512~~99916731 ~~276~~274.2704 B7-II ~~215~~213.1844 2,~~324~~323,~~839~~751.5961 0.~~99963512~~99916731 ~~215~~213.1844 R 0.00 0.00 0.00000000 0.00 P-I 0.00 0.00 0.00000000 0.00 P-II 0.00 0.00 0.00000000 0.00 P-III 0.00 0.00 0.00000000 0.00 P-IV 0.00 0.00 0.00000000 0.00 Totals 1718,~~294~~156,~~813~~773.0684 1,~~267~~191,~~084~~892,~~101~~883.0826 0.~~95290015~~89635321 1718,~~294~~156,~~813~~773.0684

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 122,439,000.00 ~~949~~897.~~76647776~~61699058 0.~~08139163~~08092315 1615.~~71811718~~77613742 0.00000000 1-A2 13,604,000.00 ~~949~~897.~~76647751~~61699059 0.~~08139150~~08092326 1615.~~71811747~~77613717 0.00000000 2-A1 129,059,000.00 ~~919~~851.~~48638173~~11596386 0.~~11648021~~10641226 1427.~~48895869~~60768067 0.00000000 2-A2 19,855,000.00 ~~919~~851.~~48638177~~11596374 0.~~11648048~~10641249 1427.~~48895895~~60768068 0.00000000 AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PAX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 316,918,000.00 ~~985~~942.~~14726251~~29317480 0.~~14064654~~13906809 8.~~02020327~~34193987 0.00000000 3-A2 22,637,000.00 ~~985~~942.~~14726245~~29317489 0.~~14064673~~13906790 8.~~02020321~~34193974 0.00000000 4-A1 271,908,000.00 ~~963~~877.~~85566431~~96110879 0.~~09748720~~08422290 1822.~~38648308~~81873251 0.00000000 4-A2 67,977,000.00 ~~963~~877.~~85566427~~96110876 0.~~09748724~~08422290 1822.~~38648308~~81873251 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 263,393,000.00 ~~967~~920.~~55621315~~69404627 0.~~07952861~~08002775 134.~~28595388~~16927815 0.00000000 5-A2 18,813,000.00 ~~967~~920.~~55621326~~69404614 0.~~07952852~~08002764 134.~~28595386~~16927816 0.00000000 5-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 21,649,000.00 ~~999~~998.~~62770659~~10107765 0.~~12645018~~12944847 0.00000000 0.00000000 B2-I 6,661,000.00 ~~999~~998.~~62770605~~10107792 0.~~12644948~~12944903 0.00000000 0.00000000 B3-I 4,996,000.00 ~~999~~998.~~62770616~~10107686 0.~~12644916~~12944956 0.00000000 0.00000000 B4-I 999,000.00 ~~999~~998.~~62770771~~10108108 0.~~12644645~~12944945 0.00000000 0.00000000 B5-I 2,331,000.00 ~~999~~998.~~62770485~~10107679 0.~~12645217~~12944659 0.00000000 0.00000000 B6-I 2,664,000.00 ~~999~~998.~~62770646~~10107733 0.~~12644895~~12944820 0.00000000 0.00000000 B7-I 2,336,616.82 ~~999~~998.~~62770532~~10107932 0.~~12645206~~12944784 0.00000000 0.00000000 B1-II 18,911,000.00 999.~~72764053~~25908360 0.~~09252181~~09177463 0.00000000 0.00000000 B2-II 7,630,000.00 999.~~72764089~~25908388 0.~~09252163~~09177457 0.00000000 0.00000000 B3-II 5,972,000.00 999.~~72764066~~25908406 0.~~09252177~~09177495 0.00000000 0.00000000 B4-II 1,327,000.00 999.~~72764130~~25908063 0.~~09252449~~09177845 0.00000000 0.00000000 B5-II 2,322,000.00 999.~~72763997~~25908269 0.~~09252369~~09177433 0.00000000 0.00000000 B6-II 2,986,000.00 999.~~72763898~~25908238 0.~~09252177~~09177495 0.00000000 0.00000000 B7-II 2,325,688.19 999.~~72764191~~25908382 0.~~09252315~~09177499 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 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 P-III 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 1615.~~79950890~~85706058 ~~932~~881.~~96696894~~75993001 0.~~93296697~~88175993 1615.~~79950890~~85706058 1-A2 0.00000000 1615.~~79950897~~85706042 ~~932~~881.~~96696927~~75993017 0.~~93296697~~88175993 1615.~~79950897~~85706042 2-A1 0.00000000 1427.~~60543899~~71409293 ~~904~~823.~~88094275~~40187093 0.~~90488094~~82340187 1427.~~60543899~~71409293 2-A2 0.00000000 1427.~~60543893~~71409318 ~~904~~823.~~88094284~~40187107 0.~~90488094~~82340187 1427.~~60543893~~71409318 AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PAX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 8.~~16084981~~48100793 ~~976~~933.~~98641273~~81216687 0.~~97698641~~93381217 8.~~16084981~~48100793 3-A2 0.00000000 8.~~16084994~~48100808 ~~976~~933.~~98641251~~81216681 0.~~97698641~~93381217 8.~~16084994~~48100808 4-A1 0.00000000 1822.~~48397028~~90295541 ~~945~~855.~~37169403~~05815342 0.~~94537169~~85505815 1822.~~48397028~~90295541 4-A2 0.00000000 1822.~~48397031~~90295541 ~~945~~855.~~37169410~~05815335 0.~~94537169~~85505815 1822.~~48397031~~90295541 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A1 0.00000000 134.~~36548249~~24930590 ~~954~~916.~~19073066~~44474033 0.~~95419073~~91644474 134.~~36548249~~24930590 5-A2 0.00000000 134.~~36548238~~24930580 ~~954~~916.~~19073088~~44474034 0.~~95419073~~91644474 134.~~36548238~~24930580 5-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-I 0.00000000 0.~~12645018~~12944847 ~~999~~997.~~50125687~~97162871 0.~~99950126~~99797163 0.~~12645018~~12944847 B2-I 0.00000000 0.~~12644948~~12944903 ~~999~~997.~~50125657~~97162888 0.~~99950126~~99797163 0.~~12644948~~12944903 B3-I 0.00000000 0.~~12644916~~12944956 ~~999~~997.~~50125701~~97162930 0.~~99950126~~99797163 0.~~12644916~~12944956 B4-I 0.00000000 0.~~12644645~~12944945 ~~999~~997.~~50126126~~97163163 0.~~99950126~~99797163 0.~~12644645~~12944945 B5-I 0.00000000 0.~~12645217~~12944659 ~~999~~997.~~50125697~~97163020 0.~~99950126~~99797163 0.~~12645217~~12944659 B6-I 0.00000000 0.~~12644895~~12944820 ~~999~~997.~~50125751~~97162913 0.~~99950126~~99797163 0.~~12644895~~12944820 B7-I 0.00000000 0.~~12645206~~12944784 ~~999~~997.~~50125755~~97162720 0.~~99950126~~99797163 0.~~12645206~~12944784 B1-II 0.00000000 0.~~09252181~~09177463 999.~~63511871~~16730844 0.~~99963512~~99916731 0.~~09252181~~09177463 B2-II 0.00000000 0.~~09252163~~09177457 999.~~63511927~~16730799 0.~~99963512~~99916731 0.~~09252163~~09177457 B3-II 0.00000000 0.~~09252177~~09177495 999.~~63511889~~16730911 0.~~99963512~~99916731 0.~~09252177~~09177495 B4-II 0.00000000 0.~~09252449~~09177845 999.~~63511680~~16730972 0.~~99963512~~99916731 0.~~09252449~~09177845 B5-II 0.00000000 0.~~09252369~~09177433 999.~~63512059~~16730835 0.~~99963512~~99916731 0.~~09252369~~09177433 B6-II 0.00000000 0.~~09252177~~09177495 999.~~63511721~~16730743 0.~~99963512~~99916731 0.~~09252177~~09177495 B7-II 0.00000000 0.~~09252315~~09177499 999.~~63511876~~16730884 0.~~99963512~~99916731 0.~~09252315~~09177499 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 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 0510/01/06 - 0510/30/06 30 5.71000% ~~116~~109,~~288~~903,~~457~~326.7771 ~~553~~522,~~339~~956.2466 0.00 1-A2 0510/01/06 - 0510/30/06 30 5.71000% 12,~~920~~211,~~623~~181.1654 6158,~~480~~104.6387 0.00 2-A1 0510/01/06 - 0510/30/06 30 6.00000% ~~118~~109,~~667~~844,~~992~~175.9418 ~~593~~549,~~339~~220.9688 0.00 2-A2 0510/01/06 - 0510/30/06 30 6.00000% 1816,~~256~~898,~~402~~907.1146 9184,~~282~~494.0154 0.00 AX 0510/01/06 - 0510/30/06 30 5.50000% 1210,~~079~~370,~~388~~254.9605 5547,~~363~~530.8733 0.00 PAX 0510/01/06 - 0510/30/06 30 5.50000% 1413,~~191~~063,~~113~~157.2729 6559,~~042~~872.6080 0.00 3-A1 0510/01/06 - 0510/30/06 30 5.~~61337~~59939% ~~312~~298,~~210~~629,~~900~~668.1437 1,~~460~~393,~~463~~453.2934 0.00 3-A2 0510/01/06 - 0510/30/06 30 5.~~61337~~59939% 2221,~~300~~330,~~778~~690.5860 ~~104~~99,~~318~~532.8138 0.00 4-A1 0510/01/06 - 0510/30/06 30 6.00000% ~~262~~238,~~080~~724,~~065~~649.9717 1,~~310~~193,~~400~~623.3325 0.00 4-A2 0510/01/06 - 0510/30/06 30 6.00000% 6559,~~520~~681,~~016~~162.4929 ~~327~~298,~~600~~405.0881 0.00 4-AX 0510/01/06 - 0510/30/06 30 5.50000% 2219,~~611~~794,~~940~~212.7753 ~~103~~90,~~638~~723.0647 0.00 5-A1 0510/01/06 - 0510/30/06 30 6.00000% ~~254~~242,~~847~~504,~~533~~366.6593 1,~~274~~212,~~237~~521.6783 0.00 5-A2 0510/01/06 - 0510/30/06 30 6.00000% 1817,~~202~~321,~~635~~017.0409 9186,~~013~~605.1809 0.00 5-AX 0510/01/06 - 0510/30/06 30 5.50000% 1312,~~740~~274,~~110~~685.1230 6256,~~975~~258.5097 0.00 B1-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% 21,~~640~~607,~~940~~890.2223 ~~103~~102,~~274~~975.4950 0.00 B2-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% 6,~~658~~648,~~520~~351.1528 31,~~775~~683.67 0.00 B3-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% 4,~~994~~986,~~140~~512.0298 23,~~832~~763.94 0.00 B4-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% ~~998~~997,~~628~~102.0898 4,~~765~~751.6384 0.00 B5-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% 2,~~330~~326,~~132~~573.1861 11,~~119~~087.8162 0.00 B6-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% 2,~~663~~658,~~008~~941.2127 12,~~708~~671.3657 0.00 B7-I 0510/01/06 - 0510/30/06 30 5.~~72662~~71877% 2,~~335~~332,~~746~~179.9177 11,~~146~~114.6134 0.00 B1-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 18,~~905~~896,~~849~~988.4153 99,~~775~~479.0398 0.00 B2-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 7,~~627~~624,~~921~~346.9081 40,~~256~~137.1208 0.00 B3-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 5,~~970~~967,~~373~~575.4725 31,~~508~~415.4628 0.00 B4-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 1,326,~~638~~016.5880 76,~~001~~980.2959 0.00 B5-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 2,~~321~~320,~~367~~279.5859 12,~~250~~214.9472 0.00 B6-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 2,~~985~~983,~~186~~787.7362 15,~~754~~707.2364 0.00 B7-II 0510/01/06 - 0510/30/06 30 6.~~33296~~31720% 2,~~325~~323,~~054~~965.7705 12,~~270~~234.4012 0.00 R N/A N/A 5.71000% 0.00 0.00 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 P-III N/A N/A 0.00000% 0.00 0.00 0.00 P-IV N/A N/A 0.00000% 0.00 0.00 0.00 Totals 6,~~571~~169,~~935~~522.2111 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 ~~553~~522,~~339~~956.2466 0.00 ~~114~~107,~~231~~961,~~542~~804.7107 1-A2 0.00 0.00 6158,~~480~~104.6387 0.00 1211,~~692~~995,~~082~~462.6509 2-A1 0.00 0.00 ~~593~~549,~~339~~220.9688 0.00 ~~116~~106,~~783~~267,~~029~~422.5906 2-A2 0.00 0.00 9184,~~282~~494.0154 0.00 1716,~~966~~348,~~411~~644.1215 AX 0.00 0.00 5547,~~363~~530.8733 0.00 1110,~~700~~239,~~809~~816.1243 PAX 0.00 0.00 6559,~~042~~872.6080 0.00 13,~~976~~020,~~674~~679.4585 3-A1 0.00 0.00 1,~~460~~393,~~463~~453.2934 0.00 ~~309~~295,~~624~~941,~~579~~884.9530 3-A2 0.00 0.00 ~~104~~99,~~318~~532.8138 0.00 2221,~~116~~138,~~041~~706.4202 4-A1 0.00 061.0040 1,~~310~~193,~~400~~561.3384 0.00 ~~257~~232,~~054~~497,~~126~~152.5838 4-A2 0.00 015.0035 ~~327~~298,~~600~~390.0846 0.00 6458,~~263~~124,~~531~~288.6509 4-AX 0.00 04.0067 ~~103~~90,~~638~~718.0681 0.00 2118,~~872~~965,~~267~~560.4843 5-A1 0.00 076.0016 1,~~274~~212,~~237~~445.6768 0.00 ~~251~~241,~~327~~385,~~159~~129.1249 5-A2 0.00 05.0044 9186,~~013~~599.1865 0.00 17,~~951~~241,~~190~~074.2290 5-AX 0.00 03.0053 6256,~~975~~255.5044 0.00 1312,~~131~~136,~~738~~221.8124 B1-I 0.00 0.00 ~~103~~102,~~274~~975.4950 0.00 21,~~638~~605,~~202~~087.7179 B2-I 0.00 0.00 31,~~775~~683.67 0.00 6,~~657~~647,~~677~~489.8702 B3-I 0.00 0.00 23,~~832~~763.94 0.00 4,~~993~~985,~~508~~866.2826 B4-I 0.00 0.00 4,~~765~~751.6384 0.00 ~~998~~996,~~501~~973.7666 B5-I 0.00 0.00 11,~~119~~087.8162 0.00 2,~~329~~326,~~837~~271.4387 B6-I 0.00 0.00 12,~~708~~671.3657 0.00 2,~~662~~658,~~671~~596.3542 B7-I 0.00 0.00 11,~~146~~114.6134 0.00 2,~~335~~331,~~451~~877.4529 B1-II 0.00 05.0063 99,~~775~~474.0335 0.00 18,~~904~~895,~~099~~252.7397 B2-II 0.00 02.0027 40,~~256~~134.1280 0.00 7,~~627~~623,~~215~~646.9656 B3-II 0.00 01.0078 31,~~508~~413.4651 0.00 5,~~969~~967,~~820~~027.9317 B4-II 0.00 0.0040 76,~~001~~980.2919 0.00 1,~~326~~325,~~515~~895.8002 B5-II 0.00 0.0069 12,~~250~~214.9403 0.00 2,~~321~~320,~~152~~066.7549 B6-II 0.00 0.0089 15,~~754~~706.2375 0.00 2,~~984~~983,~~910~~513.4658 B7-II 0.00 0.0069 12,~~270~~233.4043 0.00 2,~~324~~323,~~839~~751.5961 R 0.00 0.00 0.00 0.00 0.00 P-I 0.00 0.00 311,~~553~~466.5055 0.00 0.00 P-II 0.00 0.00 1420,~~008~~621.0047 0.00 0.00 P-III 0.00 0.00 76,~~410~~936.00 0.00 0.00 P-IV 0.00 0.00 1416,~~000~~326.00 0.00 0.00 Totals 0.00 0178.0090 6,~~610~~224,~~906~~693.7124 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 122,439,000.00 5.71000% ~~949~~897.~~76647776~~61699058 4.~~51930545~~27116082 0.00000000 1-A2 13,604,000.00 5.71000% ~~949~~897.~~76647751~~61699059 4.~~51930535~~27116069 0.00000000 2-A1 129,059,000.00 6.00000% ~~919~~851.~~48638173~~11596386 4.~~59743187~~25557985 0.00000000 2-A2 19,855,000.00 6.00000% ~~919~~851.~~48638177~~11596374 4.~~59743188~~25557995 0.00000000 AX 0.00 5.50000% ~~815~~700.~~37531155~~00636248 3.~~73713711~~20836242 0.00000000 PAX 0.00 5.50000% ~~982~~904.~~66277550~~55753225 4.~~50387088~~14588840 0.00000000 3-A1 316,918,000.00 5.~~61337~~59939% ~~985~~942.~~14726251~~29317480 4.~~60833178~~39688923 0.00000000 3-A2 22,637,000.00 5.~~61337~~59939% ~~985~~942.~~14726245~~29317489 4.~~60833193~~39688916 0.00000000 4-A1 271,908,000.00 6.00000% ~~963~~877.~~85566431~~96110879 4.~~81927832~~38980556 0.00000000 4-A2 67,977,000.00 6.00000% ~~963~~877.~~85566427~~96110876 4.~~81927829~~38980552 0.00000000 4-AX 0.00 5.50000% ~~926~~810.~~24505652~~82343573 43.~~24528977~~71627391 0.00000000 5-A1 263,393,000.00 6.00000% ~~967~~920.~~55621315~~69404627 4.~~83778107~~60347021 0.00000000 5-A2 18,813,000.00 6.00000% ~~967~~920.~~55621326~~69404614 4.~~83778132~~60347047 0.00000000 5-AX 0.00 5.50000% ~~914~~817.~~90128667~~32426279 43.~~19329725~~74606925 0.00000000 B1-I 21,649,000.00 5.~~72662~~71877% ~~999~~998.~~62770659~~10107765 4.~~77040464~~75659384 0.00000000 B2-I 6,661,000.00 5.~~72662~~71877% ~~999~~998.~~62770605~~10107792 4.~~77040534~~75659360 0.00000000 B3-I 4,996,000.00 5.~~72662~~71877% ~~999~~998.~~62770616~~10107686 4.~~77040432~~75659327 0.00000000 B4-I 999,000.00 5.~~72662~~71877% ~~999~~998.~~62770771~~10108108 4.~~77040040~~75659660 0.00000000 B5-I 2,331,000.00 5.~~72662~~71877% ~~999~~998.~~62770485~~10107679 4.~~77040326~~75659374 0.00000000 B6-I 2,664,000.00 5.~~72662~~71877% ~~999~~998.~~62770646~~10107733 4.~~77040541~~75659535 0.00000000 B7-I 2,336,616.82 5.~~72662~~71877% ~~999~~998.~~62770532~~10107932 4.~~77040562~~75659505 0.00000000 B1-II 18,911,000.00 6.~~33296~~31720% 999.~~72764053~~25908360 5.~~27603141~~26042938 0.00000000 B2-II 7,630,000.00 6.~~33296~~31720% 999.~~72764089~~25908388 5.~~27603145~~26042988 0.00000000 B3-II 5,972,000.00 6.~~33296~~31720% 999.~~72764066~~25908406 5.~~27603148~~26042867 0.00000000 B4-II 1,327,000.00 6.~~33296~~31720% 999.~~72764130~~25908063 5.~~27602864~~26042954 0.00000000 B5-II 2,322,000.00 6.~~33296~~31720% 999.~~72763997~~25908269 5.~~27602929~~26043066 0.00000000 B6-II 2,986,000.00 6.~~33296~~31720% 999.~~72763898~~25908238 5.~~27603148~~26042867 0.00000000 B7-II 2,325,688.19 6.~~33296~~31720% 999.~~72764191~~25908382 5.~~27602972~~26043003 0.00000000 R 100.00 5.71000% 0.00000000 0.00000000 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 P-III 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P-IV 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00000000 0.00000000 4.~~51930545~~27116082 0.00000000 ~~932~~881.~~96696894~~75993001 1-A2 0.00000000 0.00000000 4.~~51930535~~27116069 0.00000000 ~~932~~881.~~96696927~~75993017 2-A1 0.00000000 0.00000000 4.~~59743187~~25557985 0.00000000 ~~904~~823.~~88094275~~40187093 2-A2 0.00000000 0.00000000 4.~~59743188~~25557995 0.00000000 ~~904~~823.~~88094284~~40187107 AX 0.00000000 0.00000000 3.~~73713711~~20836242 0.00000000 ~~789~~691.~~82065344~~20164434 PAX 0.00000000 0.00000000 4.~~50387088~~14588840 0.00000000 ~~967~~901.~~81397245~~61618450 3-A1 0.00000000 0.00000000 4.~~60833178~~39688923 0.00000000 ~~976~~933.~~98641273~~81216687 3-A2 0.00000000 0.00000000 4.~~60833193~~39688916 0.00000000 ~~976~~933.~~98641251~~81216681 4-A1 0.00000000 0.~~00000000~~00022581 4.~~81927832~~38957971 0.00000000 ~~945~~855.~~37169403~~05815342 4-A2 0.00000000 0.~~00000000~~00022581 4.~~81927829~~38957971 0.00000000 ~~945~~855.~~37169410~~05815335 4-AX 0.00000000 0.~~00000000~~00019130 43.~~24528977~~71608303 0.00000000 ~~895~~776.~~94607709~~87964829 5-A1 0.00000000 0.~~00000000~~00028915 4.~~83778107~~60318110 0.00000000 ~~954~~916.~~19073066~~44474033 5-A2 0.00000000 0.~~00000000~~00028916 4.~~83778132~~60318131 0.00000000 ~~954~~916.~~19073088~~44474034 5-AX 0.00000000 0.~~00000000~~00023505 43.~~19329725~~74583420 0.00000000 ~~874~~808.~~39217216~~10447157 B1-I 0.00000000 0.00000000 4.~~77040464~~75659384 0.00000000 ~~999~~997.~~50125687~~97162871 B2-I 0.00000000 0.00000000 4.~~77040534~~75659360 0.00000000 ~~999~~997.~~50125657~~97162888 B3-I 0.00000000 0.00000000 4.~~77040432~~75659327 0.00000000 ~~999~~997.~~50125701~~97162930 B4-I 0.00000000 0.00000000 4.~~77040040~~75659660 0.00000000 ~~999~~997.~~50126126~~97163163 B5-I 0.00000000 0.00000000 4.~~77040326~~75659374 0.00000000 ~~999~~997.~~50125697~~97163020 B6-I 0.00000000 0.00000000 4.~~77040541~~75659535 0.00000000 ~~999~~997.~~50125751~~97162913 B7-I 0.00000000 0.00000000 4.~~77040562~~75659505 0.00000000 ~~999~~997.~~50125755~~97162720 B1-II 0.00000000 0.~~00000000~~00029771 5.~~27603141~~26013167 0.00000000 999.~~63511871~~16730844 B2-II 0.00000000 0.~~00000000~~00029751 5.~~27603145~~26013106 0.00000000 999.~~63511927~~16730799 B3-II 0.00000000 0.~~00000000~~00029806 5.~~27603148~~26013228 0.00000000 999.~~63511889~~16730911 B4-II 0.00000000 0.~~00000000~~00030143 5.~~27602864~~26012811 0.00000000 999.~~63511680~~16730972 B5-II 0.00000000 0.~~00000000~~00029716 5.~~27602929~~26013351 0.00000000 999.~~63512059~~16730835 B6-II 0.00000000 0.~~00000000~~00029806 5.~~27603148~~26013061 0.00000000 999.~~63511721~~16730743 B7-II 0.00000000 0.~~00000000~~00029669 5.~~27602972~~26013335 0.00000000 999.~~63511876~~16730884 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-IV 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 24,~~150~~607,~~973~~872.5140 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~133~~212,~~317~~505.4865 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 3855,~~971~~350.5002 Total Deposits 24,~~323~~875,~~262~~728.4907 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~145~~238,~~682~~133.5382 Total Administration Fees ~~271~~256,~~860~~127.1917 Payment of Interest and Principal 2324,~~905~~381,~~719~~467.7708 Total Withdrawals (Pool Distribution Amount) 24,~~323~~875,~~262~~728.4907 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0178.0090

ADMINISTRATION FEES Gross Servicing Fee* ~~267~~252,~~578~~093.9367 Securities Admin Fee - Wells Fargo Bank N.A. 4,~~281~~033.2650 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~271~~256,~~860~~127.1917 *Servicer Payees include: AURORA LOAN ~~SRVCS~~SERVICING INC.

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~394184~~372283% Weighted Average Net Coupon 6.~~144184~~122283% Weighted Average Pass-Through Rate 6.~~140184~~118283% Weighted Average Remaining Term ~~355~~350 Beginning Scheduled Collateral Loan Count 2,~~917~~741 Number Of Loans Paid In Full 4045 Ending Scheduled Collateral Loan Count 2,~~877~~696 Beginning Scheduled Collateral Balance 1,~~284~~210,~~378~~049,~~914~~657.0911 Ending Scheduled Collateral Balance 1,~~267~~191,~~084~~892,~~101~~883.0527 Ending Actual Collateral Balance at 31-~~May~~Oct-2006 1,~~267,~~192,~~530~~005,286.5299 Monthly P&I Constant 6,~~984~~560,~~651~~132.3008 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 3855,~~971~~350.5002 Prepayment Penalty Paid Count 57 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~140~~134,~~855~~483.6002 Unscheduled Principal 1718,~~153~~022,~~957~~290.4482

Group Level Collateral Statement Group 1(AX) 1(PAX) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~372216~~340558 6.~~555441~~545314 Weighted Average Net Rate 6.~~122216~~090558 6.~~305441~~295314 Pass-Through Rate 6.~~118216~~086558 6.~~301441~~291314 Weighted Average Remaining Term ~~354~~349 ~~355~~350 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant ~~398~~370,~~048~~408.9695 ~~357~~345,~~903~~130.6502 Beginning Loan Count ~~154~~141 ~~145~~139 Loans Paid in Full 53 2 Ending Loan Count ~~149~~138 ~~143~~137 Beginning Scheduled Balance 7369,~~914~~098,~~768~~480.3972 6462,~~362~~079,~~178~~896.0439 Ending Scheduled Balance 7267,~~240~~585,~~937~~856.51 6361,~~749~~434,~~776~~461.2537 Scheduled Principal 5,~~548~~306.2551 6,~~301~~519.6066 Unscheduled Principal 1,~~668~~507,~~282~~317.6370 ~~606~~638,~~100~~915.1936 Scheduled Interest ~~392~~365,~~500~~102.7144 ~~351~~338,~~602~~610.0536 Servicing Fees 1514,~~398~~395.9152 1312,~~408~~933.7931 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 ~~246~~230.3833 ~~214~~206.5493 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 ~~376~~350,~~855~~476.4259 ~~337~~325,~~978~~470.7212 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 *11,466.55 Prepayment Penalty Paid Count *0 *1 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Level Collateral Statement Group 2(AX) 2(PAX) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~748530~~714157 6.~~797867~~770606 Weighted Average Net Rate 6.~~498530~~464157 6.~~547867~~520606 Pass-Through Rate 6.~~494530~~460157 6.~~543867~~516606 Weighted Average Remaining Term ~~354~~349 ~~355~~350 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant ~~423~~387,~~598~~030.0771 ~~423~~397,~~874~~740.2815 Beginning Loan Count ~~208~~186 ~~226~~212 Loans Paid in Full 56 34 Ending Loan Count ~~203~~180 ~~223~~208 Beginning Scheduled Balance 7367,~~329~~404,~~953~~738.5497 7369,~~519~~219,~~242~~939.0709 Ending Scheduled Balance 7165,~~729~~416,~~966~~120.9073 7267,~~943~~080,~~017~~305.1043 Scheduled Principal 119,~~206~~892.9136 7,~~395~~189.9038 Unscheduled Principal 1,~~588~~978,~~779~~725.7388 ~~568~~2,~~829~~132,444.0728 Scheduled Interest ~~412~~377,~~391~~138.1635 ~~416~~390,~~478~~550.3877 Servicing Fees 1514,~~277~~042.0765 1514,~~316~~420.5182 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 ~~244~~224.4368 ~~245~~230.0673 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 ~~396~~362,~~869~~871.6602 ~~400~~375,~~916~~899.8122 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 *20,621.47 Prepayment Penalty Paid Count *0 *3 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Level Collateral Statement Group 3 4 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~867373~~853390 6.~~633626~~618832 Weighted Average Net Rate 5.~~617373~~603390 6.~~383626~~368832 Pass-Through Rate 5.~~613373~~599390 6.~~379626~~364832 Weighted Average Remaining Term ~~354~~349 ~~356~~351 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant 1,~~797~~721,~~216~~566.3195 1,~~971~~801,~~630~~594.4056 Beginning Loan Count ~~913~~878 ~~789~~731 Loans Paid in Full 78 1219 Ending Loan Count ~~906~~870 ~~777~~712 Beginning Scheduled Balance ~~357~~342,~~140~~572,~~128~~446.4681 ~~350~~321,~~252~~046,~~756~~948.3999 Ending Scheduled Balance ~~354~~339,~~365~~689,~~840~~340.5196 ~~343~~313,~~968~~260,~~041~~406.0003 Scheduled Principal 50,~~987~~558.8346 3530,~~425~~798.5906 Unscheduled Principal 2,~~723~~832,~~300~~547.1239 67,~~249~~755,~~289~~744.8090 Scheduled Interest 1,~~746~~671,~~228~~008.4849 1,~~936~~770,~~204~~796.8150 Servicing Fees 7471,~~404~~369.1926 7266,~~969~~884.3278 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,~~190~~141.4791 1,~~167~~070.5116 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,~~670~~598,~~633~~497.8232 1,~~862~~702,~~067~~841.9856 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount *6,936.00 *16,326.00 Prepayment Penalty Paid Count *1 *2 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Level Collateral Statement Group 5 Total Collateral Description Fixed 15/30 & ARM Mixed ARM Weighted Average Coupon Rate 6.~~530764~~513831 6.~~394184~~372283 Weighted Average Net Rate 6.~~280764~~263831 6.~~144184~~122283 Pass-Through Rate 6.~~276764~~259831 6.~~140184~~118283 Weighted Average Remaining Term ~~355~~350 ~~355~~350 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant 1,~~612~~536,~~379~~660.6374 6,~~984~~560,~~651~~132.3008 Beginning Loan Count ~~482~~454 2,~~917~~741 Loans Paid in Full 63 4045 Ending Loan Count ~~476~~451 2,~~877~~696 Beginning Scheduled Balance ~~291~~278,~~859~~627,~~887~~206.2014 1,~~284~~210,~~378~~049,~~914~~657.0911 Ending Scheduled Balance ~~288~~277,~~086~~426,~~521~~392.7824 1,~~267~~191,~~084~~892,~~101~~883.0527 Scheduled Principal 2324,~~989~~218.5259 ~~140~~134,~~855~~483.6002 Unscheduled Principal 31,~~749~~176,~~375~~595.9031 1718,~~153~~022,~~957~~290.4482 Scheduled Interest 1,~~588~~512,~~390~~442.1115 6,~~843~~425,~~795~~649.7006 Servicing Fees 6058,~~804~~047.1433 ~~267~~252,~~578~~093.9367 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 ~~972~~928.8776 4,~~281~~033.2650 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,~~526~~453,~~613~~466.1006 6,~~571~~169,~~935~~521.5189 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 3855,~~971~~350.5002 Prepayment Penalty Paid Count *0 57 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Group Miscellaneous Reporting Items 1 Fraud Loss Limit Pools 1-3 $13,322,974.00 1 Bankrutcpy Loss Limit Pools 1-3 $253,634.00 1 Special Hazard Loss Limit Pools 1-3 $6,~~492~~012,~~165~~060.6585 2 Special Hazard Loss Limit Pools 4-5 $12,000,000.00 2 Bankrutcpy Loss Limit Pools 4-5 $204,403.00 2 Fraud Loss Limit Pools 4-5 $13,271,293.00

Additional Reporting - ~~Group~~Deal Level ~~Trigger~~Informational ~~Event~~ Reporting ~~1(AX)~~Pool ~~Cumulative~~4-5 ~~Loss~~Underlying ~~Trigger~~Subordinate ~~Trigger~~Rate ~~Result Pass Threshold Value 20~~6.~~000000~~317196% ~~Calculated~~Pool Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 14.541674% Shifting Interest Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% 2(AX) Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 16.719578% Shifting Interest Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% 1-3 ~~Cumulative~~Underlying ~~Loss~~Subordinate ~~Trigger~~Rate ~~Trigger Result Pass Threshold Value 20~~5.~~000000~~718772% ~~Calculated Value 0.000000% Delinquency~~ Trigger ~~Trigger~~Event ~~Result~~Reporting ~~Pass~~Two ~~Threshold~~Times ~~Value~~Test ~~50.000000%~~Original ~~Calculated~~Senior ~~Value~~Enhancement ~~1.436245~~% ~~Shifting~~- ~~Interest~~Grp1 ~~Trigger Trigger Result Pass Threshold Value 0~~6.~~000000~~250000% ~~Calculated~~Original ~~Value~~Senior ~~0.000000%~~Enhancement ~~4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000~~% ~~Calculated~~- ~~Value~~Grp2 06.~~000000~~250000% ~~Delinquency~~Senior ~~Trigger~~Enhancement ~~Trigger Result Pass Threshold Value 50.000000~~% ~~Calculated~~- ~~Value~~Grp1 6.~~288154~~808522% ~~Shifting~~Senior ~~Interest~~Enhancement ~~Trigger Trigger Result Pass Threshold Value 0.000000~~% ~~Calculated~~- ~~Value~~Grp2 06.~~000000~~910913% ~~5 Cumulative Loss~~ Trigger ~~Trigger~~ Result ~~Pass~~- ~~Threshold~~Grp1 ~~Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result~~ Pass ~~Threshold Value 50.000000% Calculated Value 9.478356% Shifting Interest~~ Trigger ~~Trigger~~ Result ~~Pass~~- ~~Threshold~~Grp2 ~~Value 0.000000% Calculated Value 0.000000%~~Pass

~~LOAN~~Additional ~~STATUS~~Reporting ~~STRATIFICATION/CREDIT~~- ~~ENHANCEMENT~~Group ~~STATEMENT~~Level ~~DELINQUENT~~Informational ~~BANKRUPTCY~~Reporting ~~FORECLOSURE~~1(AX) ~~REO~~Senior ~~Total~~% No93.090425% ofSenior ~~Loans~~Prepayment No% 100.000000% ofSubordinate ~~Loans~~% No6.909575% ofSubordinate ~~Loans~~Prepayment No% 0.000000% of2(AX) ~~Loans~~Senior No% 92.767342% ofSenior ~~Loans~~Prepayment ~~Actual~~% ~~Balance~~100.000000% ~~Actual~~Subordinate ~~Balance~~% ~~Actual~~7.232658% ~~Balance~~Subordinate ~~Actual~~Prepayment ~~Balance~~% ~~Actual~~0.000000% ~~Balance~~3 ~~0-29~~Senior ~~Days~~% 093.399327% 0Senior 0Prepayment 0% 0100.00000000% ~~0.00~~Subordinate ~~0.00~~% 06.00600673% 30Subordinate ~~Days~~Prepayment 35% 0.000000% 04 0Senior 35% ~~14,083,848~~92.35947718% ~~0.00~~Senior ~~0.00~~Prepayment ~~0.00~~% ~~14,083,848~~100.35000000% 60Subordinate ~~Days~~% 7.052282% 0Subordinate 0Prepayment % 0.000000% 75 ~~2,881,200.00~~Senior ~~0.00~~% 093.00251979% ~~0.00~~Senior ~~2,881,200.00~~Prepayment 90% ~~Days~~100.000000% 8Subordinate 0% 06.748021% 0Subordinate 8Prepayment ~~4,337,312.45~~% 0.00000000% ~~0.00~~Trigger ~~0.00~~Event ~~4,337,312.45~~Reporting ~~120~~1(AX) ~~Days~~Cumulative 2Loss 0Trigger 3Trigger 0Result 5Pass ~~1,106,200.00~~Threshold ~~0.00~~Value ~~1,555,843~~20.34000000% Calculated Value 0.00000000% ~~2,662,043.34~~Delinquency ~~150~~Trigger ~~Days~~Trigger 0Result 0Pass 0Threshold 0Value ~~0 0~~50.00000000% ~~0.00~~Calculated ~~0.00~~Value 022.00608305% ~~0.00~~Shifting ~~180+~~Interest ~~Days~~Trigger 0Trigger 0Result 0Pass 0Threshold 0Value 0.00000000% ~~0.00~~Calculated ~~0.00~~Value 0.00000000% ~~0.00~~2(AX) ~~Totals~~Cumulative 52Loss 0Trigger 3Trigger 0Result 55Pass ~~22,408,560.80~~Threshold ~~0.00~~Value ~~1,555,843~~20.34000000% ~~0.00~~Calculated ~~23,964,404.14~~Value No0.000000% ofDelinquency ~~Loans~~Trigger ~~No.~~Trigger ofResult ~~Loans~~Pass ~~No.~~Threshold ofValue ~~Loans No~~50.000000% ofCalculated ~~Loans~~Value No37.350999% ofShifting ~~Loans~~Interest ~~Actual~~Trigger ~~Balance~~Trigger ~~Actual~~Result ~~Balance~~Pass ~~Actual~~Threshold ~~Balance~~Value ~~Actual Balance Actual Balance~~ 0~~-29 Days 0~~.000000% ~~0.000000%~~Calculated ~~0.000000%~~Value 0.000000% ~~0.000000%~~3 ~~0.000000%~~Cumulative ~~0.000000%~~Loss ~~0.000000%~~Trigger 30Trigger ~~Days~~Result ~~1.216545%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 020.000000% ~~1.216545%~~Calculated ~~1.111421%~~Value 0.000000% ~~0.000000%~~Delinquency ~~0.000000%~~Trigger ~~1.111421%~~Trigger 60Result ~~Days~~Pass ~~0.243309%~~Threshold ~~0.000000%~~Value 050.000000% ~~0.000000%~~Calculated ~~0.243309%~~Value 07.~~227369~~989208% ~~0.000000%~~Shifting ~~0.000000%~~Interest ~~0.000000%~~Trigger ~~0.227369%~~Trigger 90Result ~~Days~~Pass ~~0.278067%~~Threshold ~~0.000000%~~Value 0.000000% Calculated Value 0.000000% ~~0.278067%~~4 ~~0.342277%~~Cumulative ~~0.000000%~~Loss ~~0.000000%~~Trigger ~~0.000000%~~Trigger ~~0.342277%~~Result ~~120~~Pass ~~Days~~Threshold ~~0.069517%~~Value 020.000000% ~~0.104275%~~Calculated Value 0.000000% ~~0.173792%~~Delinquency ~~0.087295%~~Trigger ~~0.000000%~~Trigger ~~0.122779%~~Result 0Pass Threshold Value 50.000000% 0Calculated Value 16.~~210074~~585657% ~~150~~Shifting ~~Days~~Interest ~~0.000000%~~Trigger ~~0.000000%~~Trigger ~~0.000000%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 0.000000% ~~0.000000%~~Calculated ~~0.000000%~~Value 0.000000% ~~180+~~5 ~~Days~~Cumulative ~~0.000000%~~Loss ~~0.000000%~~Trigger ~~0.000000%~~Trigger ~~0.000000%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 020.000000% ~~0.000000%~~Calculated Value 0.000000% ~~Totals~~Delinquency ~~1.807438%~~Trigger ~~0.000000%~~Trigger ~~0.104275%~~Result 0Pass Threshold Value 50.000000% ~~1.911714%~~Calculated 1Value 16.~~768363~~779407% Shifting Interest Trigger Trigger Result Pass Threshold Value 0.000000% ~~0.122779%~~Calculated Value 0.000000% ~~1.891142%~~

~~Current~~LOAN ~~Period~~STATUS ~~Class~~STRATIFICATION/CREDIT AENHANCEMENT ~~Insufficient~~STATEMENT ~~Funds~~DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 312,000.00 ~~Principal~~0.00 ~~Balance~~0.00 of312,000.00 ~~Contaminated~~30 ~~Properties~~Days 37 0 0 0 37 17,284,448.20 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 ~~133~~17,~~317~~284,448.4820 60 Days 16 0 0 0 16 7,766,150.30 0.00 0.00 0.00 7,766,150.30 90 Days 10 0 0 0 10 4,672,309.44 0.00 0.00 0.00 4,672,309.44 120 Days 0 1 3 0 4 0.00 552,800.00 1,048,653.44 0.00 1,601,453.44 150 Days 1 1 2 0 4 489,400.00 511,200.00 801,999.99 0.00 1,802,599.99 180+ Days 0 0 7 4 11 0.00 0.00 3,101,083.49 2,092,000.00 5,193,083.49 Totals 64 3 12 4 83 30,212,307.94 1,376,000.00 4,951,736.92 2,092,000.00 38,632,044.86 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 0.037092% 0.000000% 0.000000% 0.037092% 0.026174% 0.000000% 0.000000% 0.026174% 30 Days 1.372404% 0.000000% 0.000000% 0.000000% 1.372404% 1.450031% 0.000000% 0.000000% 0.000000% 1.450031% 60 Days 0.593472% 0.000000% 0.000000% 0.000000% 0.593472% 0.651520% 0.000000% 0.000000% 0.000000% 0.651520% 90 Days 0.370920% 0.000000% 0.000000% 0.000000% 0.370920% 0.391971% 0.000000% 0.000000% 0.000000% 0.391971% 120 Days 0.000000% 0.037092% 0.111276% 0.000000% 0.148368% 0.000000% 0.046376% 0.087974% 0.000000% 0.134350% 150 Days 0.037092% 0.037092% 0.074184% 0.000000% 0.148368% 0.041057% 0.042886% 0.067282% 0.000000% 0.151224% 180+ Days 0.000000% 0.000000% 0.259644% 0.148368% 0.408012% 0.000000% 0.000000% 0.260157% 0.175503% 0.435659% Totals 2.373887% 0.111276% 0.445104% 0.148368% 3.078635% 2.534578% 0.115436% 0.415412% 0.175503% 3.240929%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(AX) No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 789,569.81 0.00 0.00 0.00 789,569.81 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 1 0 1 0.00 0.00 275,843.34 0.00 275,843.34 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 1 0 2 789,569.81 0.00 275,843.34 0.00 1,065,413.15 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.671141% 0.000000% 0.000000% 0.000000% 0.671141% 1.092897% 0.000000% 0.000000% 0.000000% 1.092897% 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% 0.671141% 0.000000% 0.671141% 0.000000% 0.000000% 0.381813% 0.000000% 0.381813% 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 0.671141% 0.000000% 0.671141% 0.000000% 1.342282% 1.092897% 0.000000% 0.381813% 0.000000% 1.474710% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(PAX) 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 5 0 0 0 5 2,279,184.39 0.00 0.00 0.00 2,279,184.39 60 Days 3 0 0 0 3 1,574,000.00 0.00 0.00 0.00 1,574,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 8 0 0 0 8 3,853,184.39 0.00 0.00 0.00 3,853,184.39 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.496503% 0.000000% 0.000000% 0.000000% 3.496503% 3.574989% 0.000000% 0.000000% 0.000000% 3.574989% 60 Days 2.097902% 0.000000% 0.000000% 0.000000% 2.097902% 2.468880% 0.000000% 0.000000% 0.000000% 2.468880% 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 5.594406% 0.000000% 0.000000% 0.000000% 5.594406% 6.043868% 0.000000% 0.000000% 0.000000% 6.043868% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(AX) No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 146,249.41 0.00 0.00 0.00 146,249.41 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 3 0 0 0 3 1,310,672.30 0.00 0.00 0.00 1,310,672.30 120 Days 0 0 1 0 1 0.00 0.00 592,000.00 0.00 592,000.00 150 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 4 0 1 0 5 1,456,921.71 0.00 592,000.00 0.00 2,048,921.71 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.492611% 0.000000% 0.000000% 0.000000% 0.492611% 0.203859% 0.000000% 0.000000% 0.000000% 0.203859% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 1.477833% 0.000000% 0.000000% 0.000000% 1.477833% 1.826967% 0.000000% 0.000000% 0.000000% 1.826967% 120 Days 0.000000% 0.000000% 0.492611% 0.000000% 0.492611% 0.000000% 0.000000% 0.825198% 0.000000% 0.825198% 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 1.970443% 0.000000% 0.492611% 0.000000% 2.463054% 2.030826% 0.000000% 0.825198% 0.000000% 2.856025% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2(PAX) 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 5 0 0 0 5 1,376,273.93 0.00 0.00 0.00 1,376,273.93 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5 0 0 0 5 1,376,273.93 0.00 0.00 0.00 1,376,273.93 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.242152% 0.000000% 0.000000% 0.000000% 2.242152% 1.886650% 0.000000% 0.000000% 0.000000% 1.886650% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.242152% 0.000000% 0.000000% 0.000000% 2.242152% 1.886650% 0.000000% 0.000000% 0.000000% 1.886650% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 8 0 0 0 8 3,485,223.50 0.00 0.00 0.00 3,485,223.50 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 650,000.00 0.00 0.00 0.00 650,000.00 120 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 9 0 0 0 9 4,135,223.50 0.00 0.00 0.00 4,135,223.50 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.883002% 0.000000% 0.000000% 0.000000% 0.883002% 0.983405% 0.000000% 0.000000% 0.000000% 0.983405% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.110375% 0.000000% 0.000000% 0.000000% 0.110375% 0.183407% 0.000000% 0.000000% 0.000000% 0.183407% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.993377% 0.000000% 0.000000% 0.000000% 0.993377% 1.166812% 0.000000% 0.000000% 0.000000% 1.166812% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 9 0 0 0 9 3,148,949.48 0.00 0.00 0.00 3,148,949.48 60 Days 3 0 0 0 3 1,107,200.00 0.00 0.00 0.00 1,107,200.00 90 Days 2 0 0 0 2 1,003,200.00 0.00 0.00 0.00 1,003,200.00 120 Days 0 0 1 0 1 0.00 0.00 688,000.00 0.00 688,000.00 150 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 14 0 1 0 15 5,259,349.48 0.00 688,000.00 0.00 5,947,349.48 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.158301% 0.000000% 0.000000% 0.000000% 1.158301% 0.915411% 0.000000% 0.000000% 0.000000% 0.915411% 60 Days 0.386100% 0.000000% 0.000000% 0.000000% 0.386100% 0.321867% 0.000000% 0.000000% 0.000000% 0.321867% 90 Days 0.257400% 0.000000% 0.000000% 0.000000% 0.257400% 0.291634% 0.000000% 0.000000% 0.000000% 0.291634% 120 Days 0.000000% 0.000000% 0.128700% 0.000000% 0.128700% 0.000000% 0.000000% 0.200004% 0.000000% 0.200004% 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 1.801802% 0.000000% 0.128700% 0.000000% 1.930502% 1.528912% 0.000000% 0.200004% 0.000000% 1.728916% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 6 0 0 0 6 2,858,397.83 0.00 0.00 0.00 2,858,397.83 60 Days 1 0 0 0 1 200,000.00 0.00 0.00 0.00 200,000.00 90 Days 2 0 0 0 2 1,373,440.15 0.00 0.00 0.00 1,373,440.15 120 Days 2 0 0 0 2 1,106,200.00 0.00 0.00 0.00 1,106,200.00 150 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 11 0 0 0 11 5,538,037.98 0.00 0.00 0.00 5,538,037.98 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.260504% 0.000000% 0.000000% 0.000000% 1.260504% 0.992126% 0.000000% 0.000000% 0.000000% 0.992126% 60 Days 0.210084% 0.000000% 0.000000% 0.000000% 0.210084% 0.069418% 0.000000% 0.000000% 0.000000% 0.069418% 90 Days 0.420168% 0.000000% 0.000000% 0.000000% 0.420168% 0.476710% 0.000000% 0.000000% 0.000000% 0.476710% 120 Days 0.420168% 0.000000% 0.000000% 0.000000% 0.420168% 0.383953% 0.000000% 0.000000% 0.000000% 0.383953% 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 2.310924% 0.000000% 0.000000% 0.000000% 2.310924% 1.922207% 0.000000% 0.000000% 0.000000% 1.922207%

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 458,037.00 0.03444629% 458,037.00 0.03614890% Fraud 26,594,267.00 1.99999992% 26,594,267.00 2.09885571% Special Hazard 18,928,614.00 1.42351081% 18,492,165.65 1.45942686% Limit of Subordinate's Exposure to Certain Types of Losses

~~Summary~~CREDIT 12ENHANCEMENT ~~Month~~Original ~~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~~Bankruptcy ~~in REO 0 Dec-05 0~~458,037.~~000% Original Principal Balance 0.~~00 ~~Jan-06~~ 0.~~000~~03444629% ~~Current Actual Balance 0~~458,037.00 ~~Feb-06~~ 0.~~000~~03842938% ~~Mar-06~~Fraud 026,594,267.000% 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. 1(AX) 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. 1~~(PAX) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0~~.~~000~~99999992% ~~Original Principal Balance 0~~26,594,267.00 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. 2~~(AX) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0~~.~~000~~23126318% ~~Original~~Special ~~Principal~~Hazard ~~Balance 0~~18,928,614.00 ~~Aug-05 0~~1.~~000~~42351081% ~~Current Actual Balance 0~~18,012,060.0085 ~~Sep-05 0~~1.~~000~~51121473% ~~Oct-05~~Limit ~~0.000%~~of ~~Current~~Subordinate's ~~REO~~Exposure ~~Total~~to ~~Nov-05~~Certain ~~0.000%~~Types ~~Loans~~of 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. 2(PAX) 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. 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% 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. 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 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. 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.Losses

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~1(AX) ~~Mortgage~~Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) ~~Month~~Balance($) ~~Loan~~Balance($) ~~First~~180 ~~Original~~- ~~Loan~~209 ~~Entered~~2 ~~Payment~~501,800.00 ~~LTV~~0.042 at0 ~~Principal~~0.00 ~~Group~~0.000 ~~Number~~210 ~~REO~~- ~~Date~~239 ~~State~~3 ~~Origination~~1,402,000.00 ~~Balance~~0.118 No0 ~~REO~~0.00 ~~Loans~~0.000 ~~this~~240 ~~Period~~- 269 3 1,733,440.15 0.145 0 0.00 0.000 270 - 299 3 1,555,843.34 0.131 1 275,843.34 0.408 Total 11 5,193,083.49 0.436 1 275,843.34 0.408

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~1(PAX) ~~Mortgage~~2(AX) 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~~110,600.00 To0.180 ~~Months~~0 ~~Loan~~0.00 ~~Delinquent~~0.000 ~~Group~~210 ~~Number~~- ~~Balance~~239 ~~Date~~1 ~~Delinquent~~750,000.00 ~~Rate~~1.221 ~~Interest~~0 No0.00 ~~REO~~0.000 ~~Loans~~240 ~~this~~- ~~Period~~269 0 0.00 0.000 0 0.00 0.000 270 - 299 0 0.00 0.000 1 592,000.00 0.905 Total 2 860,600.00 1.401 1 592,000.00 0.905

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~Foreclosure~~(continued) History*2(PAX) ~~New~~3 ~~Foreclosure~~Days ~~Loans~~Number ~~Month~~of ~~Foreclosure~~Outstanding Percentage ~~Loans~~of inNumber ~~Foreclosure~~of 3Outstanding ~~Jul-05~~Percentage ~~0.000%~~of ~~Original~~Delinquent ~~Principal Balance 1,556,000.00 Aug-05 0.000% Current Actual Balance 1,555,843.34 Sep-05 0.000% Oct-05 0.000% Current Foreclosure Total Nov-05 0.000%~~ Loans ~~in Foreclosure 3 Dec-05 0.000% Original Principal Balance 1,556,000.00 Jan-06 0.000% Current~~ Actual Balance 1,555,843.34 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.123% *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. 1(AX%) ~~12 Month Foreclosure History* New Foreclosure~~ Loans ~~Month Foreclosure Percentage Loans in Foreclosure 1 Jul-05 0.000% Original Principal Balance 276,000.00 Aug-05 0.000% Current~~ Actual Balance ~~275,843.34 Sep-05 0.000~~(%) ~~Oct-05 0.000% Current Foreclosure Total Nov-05 0.000% Loans in Foreclosure 1 Dec-05 0.000% Original Principal~~ Balance($) ~~276,000.00 Jan-06 0.000% Current Actual~~ Balance 275,843.34 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.382% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(~~PAX~~$) 12180 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul~~-05 ~~0.000%~~209 ~~Original Principal Balance~~ 0~~.00~~ ~~Aug-05~~ 0.~~000% Current Actual Balance 0.~~00 ~~Sep-05~~ 0.000% Oct-05 0.000% Current Foreclosure Total Nov-05 0.000% Loans in Foreclosure 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. 2(AX) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 ~~Jul-05 0.000% Original Principal Balance 592~~391,~~000~~200.00 ~~Aug-05~~ 0.~~000%~~115 ~~Current~~210 ~~Actual Balance 592,000.00 Sep~~-05 ~~0.000%~~239 ~~Oct-05~~ 0~~.000%~~ ~~Current Foreclosure Total Nov-05~~ 0.~~000% Loans in Foreclosure 1 Dec-05 0.000% Original Principal Balance 592,000.~~00 ~~Jan-06~~ 0.000% ~~Current Actual Balance 592,000.00 Feb-06~~ 0~~.000%~~ ~~Mar-06~~ 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.825% *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. 2(PAX) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05~~ 0.000% ~~Current~~240 ~~Actual Balance 0.00 Sep~~-05 ~~0.000%~~269 ~~Oct-05~~ 0~~.000%~~ ~~Current Foreclosure Total Nov-05~~ 0.~~000% Loans in Foreclosure 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. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05~~ 0.000% ~~Current~~270 ~~Actual Balance 0.00 Sep~~-05 ~~0.000%~~299 ~~Oct-05~~ 0~~.000%~~ ~~Current Foreclosure Total Nov-05~~ 0.~~000% Loans in Foreclosure 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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jul-05 0.000% Original Principal Balance 688,000.00 ~~Aug-05~~ 0.000% ~~Current Actual Balance 688,000.00 Sep-05 0.000% Oct-05 0.000% Current Foreclosure~~ Total ~~Nov-05~~ 0~~.000%~~ ~~Loans in Foreclosure 1 Dec-05~~ 0.~~000% Original Principal Balance 688,000.~~00 ~~Jan-06~~ 0.000% ~~Current~~1 ~~Actual Balance 688~~391,~~000.00 Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.000% Jun-06 0.~~200~~% *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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total Nov-05 0.000% Loans in Foreclosure 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.115

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~4 ~~Mortgage~~5 ~~Loans~~Days inNumber ~~Foreclosure~~of ~~during~~Outstanding ~~Current~~Percentage ~~Period~~of ~~Month~~Number ~~Loan~~of ~~First~~Outstanding ~~Original~~Percentage ~~Loan~~of ~~Entered~~Delinquent ~~Payment~~Loans ~~LTV~~Actual atBalance(%) ~~Principal~~Loans ~~Group~~Actual ~~Number~~Balance(%) ~~FC Date State Origination~~ Balance($) 1Balance(AX$) ~~0031243439~~180 ~~Jun~~-~~2006~~ ~~01-Sep-2005~~209 NY0 800.00 ~~276,~~0.000 0 0.00 ~~2(AX)~~0.000 ~~0032097966~~210 ~~Jun~~-~~2006~~ ~~01-Jan-2006~~239 CA1 80452,000.00 ~~592~~0.144 1 200,000.00 40.072 ~~0032206385~~240 ~~Jun~~-~~2006~~ ~~01-Feb-2006~~269 CA1 80360,000.00 0.115 2 1,373,440.15 0.495 270 - 299 1 688,000.00 0.220 0 0.00 0.000 Total 3 1,500,000.00 0.479 3 1,573,440.15 0.567 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

~~Foreclosure~~Summary ~~Loan~~12 ~~Detail~~Month REO History* New REO Loans Month REO Percentage Loans in REO 3 Dec-05 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 1,500,000.00 Jan-06 0.000% Current Actual Balance 1,500,000.00 Feb-06 0.000% Mar-06 0.000% Current REO Total Apr-06 0.000% Loans in ~~Foreclosure~~REO ~~during~~4 May-06 0.000% Original Principal Balance 2,092,000.00 Jun-06 0.000% Current ~~Period~~Actual Balance 2,092,000.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.049% Nov-06 0.176% *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. 1(~~continued~~AX) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current ~~Paid~~Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Current ~~Approximate~~REO ~~Loan~~Total ~~Actual~~Apr-06 To0.000% ~~Months~~Loans ~~Loan~~in ~~Delinquent~~REO ~~Group~~0 ~~Number~~May-06 0.000% Original Principal Balance ~~Date~~0.00 ~~Delinquent~~Jun-06 ~~Rate~~0.000% ~~Interest~~Current Actual Balance 0.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 1(AXPAX) ~~0031243439~~12 ~~275,843.34~~Month 01REO History* New REO Loans Month REO Percentage Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-~~2006~~06 40.000% 6Current Actual Balance 0.~~375~~00 Feb-06 0.000% ~~7,039~~Mar-06 0.75000% Current REO Total Apr-06 0.000% Loans in REO 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 2(AX) ~~0032097966~~12 Month REO History* New REO Loans Month REO Percentage 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% Current REO Total Apr-06 0.000% Loans in REO 1 May-06 0.000% Original Principal Balance 592,000.00 01Jun-06 0.000% Current Actual Balance 592,000.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.878% Nov-06 0.905% *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. 2(PAX) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-~~2006~~06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Current REO Total Apr-06 0.000% Loans in REO 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 3 12 Month REO History* New REO Loans Month REO Percentage 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% Current REO Total Apr-06 0.000% Loans in REO 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 4 612 Month REO History* New REO Loans Month REO Percentage Loans in REO 3 Dec-05 0.000% Original Principal Balance 1,500,000.00 Jan-06 0.000% 15Current Actual Balance 1,~~416~~500,000.7000 4Feb-06 ~~0032206385~~0.000% ~~688~~Mar-06 0.000% Current REO Total Apr-06 0.000% Loans in REO 3 May-06 0.000% Original Principal Balance 1,500,000.00 01Jun-06 0.000% Current Actual Balance 1,500,000.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% Nov-06 0.479% *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. 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-~~2006~~06 40.000% 7Current Actual Balance 0.~~125~~00 Feb-06 0.000% ~~19,708~~Mar-06 0.35000% Current REO Total Apr-06 0.000% Loans in REO 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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.

~~Summary~~REO 12Loan ~~Month~~Detail ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul~~-05 ~~0.000%~~All ~~Original~~Mortgage ~~Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current Bankruptcy Total Nov-05 0.000%~~ Loans in ~~Bankruptcy~~REO 0during ~~Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000%~~ Current ~~Actual~~Period 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. 1(AX) 12 Month ~~Bankruptcy~~Loan History*First ~~New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000%~~ Original ~~Principal~~Loan ~~Balance~~Entered ~~0.00~~Payment ~~Aug-05~~LTV 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current Bankruptcy Total Nov-05 0.000% Loans in Bankruptcy 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. 1(PAX) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000% Original~~ Principal ~~Balance~~Group ~~0.00~~Number ~~Aug-05~~REO ~~0.000%~~Date ~~Current~~State ~~Actual~~Origination Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current Bankruptcy Total Nov-05 0.000% Loans in Bankruptcy 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. 2(AX) 120032097966 ~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000%~~ Oct-052006 ~~0.000% Current Bankruptcy Total Nov~~01-~~05 0.000% Loans in Bankruptcy 0 Dec-05 0.000% Original Principal Balance 0.00~~ Jan-062006 ~~0.000%~~CA ~~Current Actual Balance 0~~80.00 ~~Feb-06 0.~~592,000~~% 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. 2(PAX) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05~~4 ~~0.000%~~0032206385 ~~Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current Bankruptcy Total~~ Nov-052006 ~~0.000% Loans in Bankruptcy 0 Dec~~01-~~05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00~~ Feb-062006 ~~0.000%~~CA ~~Mar-06 0~~80.000% 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. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05 0.~~688,000~~% Current Actual Balance 0~~.00 ~~Sep-05~~4 ~~0.000%~~0032207193 ~~Oct-05 0.000% Current Bankruptcy Total~~ Nov-052006 ~~0.000% Loans in Bankruptcy 0 Dec~~01-~~05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00~~ Feb-062006 ~~0.000%~~CA ~~Mar-06 0~~80.000% 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. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05 0.~~360,000~~% Current Actual Balance 0~~.00 ~~Sep-05~~4 ~~0.000%~~0037254133 ~~Oct-05 0.000% Current Bankruptcy Total~~ Nov-052006 ~~0.000% Loans in Bankruptcy 0 Dec~~01-~~05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00~~ Feb-062006 ~~0.000%~~VA ~~Mar-06 0~~80.000% 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. 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-05 0.000% Original Principal Balance 0.00 ~~Aug-05 0.~~452,000~~% Current Actual Balance 0~~.00 Sep-05 0.000% Oct-05 0.000% Current Bankruptcy Total Nov-05 0.000% Loans in Bankruptcy 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.

~~Bankruptcy~~REO Loan Detail - All Mortgage Loans in ~~Bankruptcy~~REO during Current Period ~~Group~~(continued) ~~Loan~~Current ~~Month~~Paid Current Approximate Loan ~~First~~Actual ~~State~~To ~~LTV~~Months atLoan ~~Original~~Delinquent Group Number ~~Entered~~Balance ~~Payment~~Date ~~Origination~~Delinquent ~~Principal~~Rate ~~Bankruptcy~~Interest ~~Date~~2(AX) ~~Balance~~0032097966 No592,000.00 ~~Bankruptcy~~01-Jan-2006 ~~Loans~~9 ~~this~~6.500% ~~Period~~30,833.40 4 0032206385 688,000.00 01-Jan-2006 9 7.125% 39,416.70 4 0032207193 360,000.00 01-Feb-2006 8 7.000% 20,250.00 4 0037254133 452,000.00 01-Mar-2006 7 7.000% 22,882.50

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Bankruptcy~~Summary ~~Detail~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Dec-05 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 1,049,200.00 Jan-06 0.000% Current Actual Balance 1,048,653.44 Feb-06 0.000% Mar-06 0.000% Current Foreclosure Total Apr-06 0.000% Loans in ~~Bankruptcy~~Foreclosure ~~during~~12 May-06 0.000% Original Principal Balance 4,952,840.00 Jun-06 0.123% Current ~~Period~~Actual Balance 4,951,736.92 Jul-06 0.389% Aug-06 0.454% Sep-06 0.520% Oct-06 0.500% Nov-06 0.415% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(~~continued~~AX) ~~Group~~12 ~~Loan~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~0.00 Feb-06 0.000% Mar-06 0.000% Current ~~Approximate~~Foreclosure ~~Number~~Total Apr-06 0.000% Loans in Foreclosure 1 May-06 0.000% Original Principal Balance 276,000.00 Jun-06 0.382% Current Actual ~~Date~~Balance ~~Delinquent~~275,843.34 ~~Loan~~Jul-06 ~~Rate~~0.392% ~~Delinquent~~Aug-06 0.394% Sep-06 0.397% Oct-06 0.399% Nov-06 0.408% *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. 1(PAX) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Dec-05 0.000% Original Principal Balance ~~Interest~~0.00 NoJan-06 ~~Bankruptcy~~0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Current Foreclosure Total Apr-06 0.000% Loans ~~this~~in ~~Period~~Foreclosure 2 May-06 0.000% Original Principal Balance 860,600.00 Jun-06 0.000% Current Actual Balance 860,600.00 Jul-06 0.000% Aug-06 1.184% Sep-06 1.386% Oct-06 1.386% Nov-06 1.401% *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. 2(AX) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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% Current Foreclosure Total Apr-06 0.000% Loans in Foreclosure 2 May-06 0.000% Original Principal Balance 802,000.00 Jun-06 0.825% Current Actual Balance 801,999.99 Jul-06 2.474% Aug-06 2.491% Sep-06 1.609% Oct-06 1.190% Nov-06 1.226% *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. 2(PAX) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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% Current Foreclosure Total Apr-06 0.000% Loans in Foreclosure 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Dec-05 0.000% Original Principal Balance 842,000.00 Jan-06 0.000% Current Actual Balance 841,453.44 Feb-06 0.000% Mar-06 0.000% Current Foreclosure Total Apr-06 0.000% Loans in Foreclosure 3 May-06 0.000% Original Principal Balance 1,233,200.00 Jun-06 0.000% Current Actual Balance 1,232,653.44 Jul-06 0.185% Aug-06 0.187% Sep-06 0.303% Oct-06 0.304% Nov-06 0.363% *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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Dec-05 0.000% Original Principal Balance 207,200.00 Jan-06 0.000% Current Actual Balance 207,200.00 Feb-06 0.000% Mar-06 0.000% Current Foreclosure Total Apr-06 0.000% Loans in Foreclosure 1 May-06 0.000% Original Principal Balance 207,200.00 Jun-06 0.200% Current Actual Balance 207,200.00 Jul-06 0.500% Aug-06 0.450% Sep-06 0.455% Oct-06 0.467% Nov-06 0.066% *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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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% Current Foreclosure Total Apr-06 0.000% Loans in Foreclosure 3 May-06 0.000% Original Principal Balance 1,573,840.00 Jun-06 0.000% Current Actual Balance 1,573,440.15 Jul-06 0.175% Aug-06 0.248% Sep-06 0.562% Oct-06 0.565% Nov-06 0.567% *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. 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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 1(AX) MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 1(PAX) MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 2(AX) MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 2(PAX) MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-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. 5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR /(WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans)

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current Period Summary~~ Loans ~~Paid~~in InForeclosure ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) Current ~~Original~~Paid Current ~~Principal~~Approximate ~~Scheduled~~Loan ~~Principal~~Actual ~~Scheduled~~To Months Loan Delinquent Group ~~Count~~Number Balance ~~Balance~~Date ~~Count~~Delinquent ~~Balance~~Rate ~~Balance~~Interest 1(AX) 50031243439 1275,~~619,100~~843.0034 ~~1,617,601.75~~01-Jan-2006 09 06.00375% 014,079.0050 1(PAX) 20032202376 ~~603~~750,000.00 ~~602~~01-Mar-2006 7 7.125% 38,~~962~~671.9892 01(PAX) 00032231946 110,600.00 001-Apr-2006 6 6.00875% 4,884.88 2(AX) 50032311961 1749,~~593,035~~999.0099 ~~1,589,872.72~~01-May-2006 05 07.00375% 031,171.0084 2(~~PAX~~AX) 30036450237 ~~556~~52,~~720~~000.00 ~~556~~01-May-2006 5 6.875% 2,~~677~~009.5063 03 00032214884 391,200.00 001-Apr-2006 6 7.250% 18,256.00 3 70117517870 2509,~~672~~456.12 01-Jun-2006 4 5.000% 12,~~664~~099.0054 23 0118783471 331,~~671,625~~997.3732 001-Jun-2006 04 5.00500% 08,714.0088 4 120037374592 5207,~~770,590~~200.00 501-Jun-2006 4 6.500% 6,~~763,656~~474.6896 05 ~~0.00~~0032138208 0200,000.00 501-Mar-2006 7 6.750% 39,~~412,178~~749.0097 35 0037155637 499,~~410,208~~600.7515 001-Feb-2006 08 7.00125% 028,538.0082 ~~Total~~5 400119107712 16873,~~227,287~~840.00 ~~16,212,605.75~~01-Feb-2006 08 07.00750% 054,615.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Bankruptcy ~~during~~History* ~~Current~~New ~~Period~~Bankruptcy ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~Bankruptcy Percentage Loans ~~Liquidated~~in ~~Loans~~Bankruptcy ~~Curtailments~~1 Dec-05 0.000% Original Principal Balance 552,800.00 Jan-06 0.000% Current ~~Original~~Actual Balance 552,800.00 Feb-06 0.000% Mar-06 0.000% Current ~~Principal~~Bankruptcy ~~Scheduled~~Total ~~Principal~~Apr-06 ~~Scheduled~~0.000% ~~Curtailment~~Loans ~~Group~~in ~~Count~~Bankruptcy ~~Balance~~3 ~~Balance~~May-06 ~~Count~~0.000% Original Principal Balance 1,376,000.00 Jun-06 0.000% Current Actual Balance ~~Amount~~1,376,000.00 Jul-06 0.025% Aug-06 0.025% Sep-06 0.025% Oct-06 0.068% Nov-06 0.115% *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. 1(AX) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 ~~51,061~~Jul-06 0.31000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 1(PAX) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 ~~3,137~~Jul-06 0.21000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 2(AX) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 ~~(508~~Jul-06 0.~~70)~~000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 2(PAX) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Dec-05 0.00000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.000% Mar-06 0.000% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 1 May-06 0.000% Original Principal Balance 511,200.00 12Jun-06 0.000% Current Actual Balance 511,~~151~~200.5700 3Jul-06 0.000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.738% Nov-06 0.762% *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. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Dec-05 0.000% Original Principal Balance 552,800.00 Jan-06 0.000% Current Actual Balance 552,800.00 Feb-06 0.000% Mar-06 0.00000% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 2 May-06 0.000% Original Principal Balance 864,800.00 51Jun-06 0.000% Current Actual Balance 864,~~674~~800.7500 Jul-06 0.089% Aug-06 0.090% Sep-06 0.091% Oct-06 0.091% Nov-06 0.255% *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. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 0 May-06 0.000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 ~~487,447~~Jul-06 0.85000% Aug-06 0.000% Sep-06 0.000% Oct-06 0.000% 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. 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Dec-05 0.00000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 Feb-06 0.00000% ~~339,666~~Mar-06 0.40000% Current Bankruptcy Total Apr-06 0.000% Loans in Bankruptcy 0 May-06 0.00000% Original Principal Balance 0.00 Jun-06 0.000% Current Actual Balance 0.00 Jul-06 0.00000% ~~944,630~~Aug-06 0.39000% Sep-06 0.000% Oct-06 0.000% 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.

~~Prepayment~~Bankruptcy ~~Loan~~ Detail - ~~Prepayments~~All Mortgage Loans in Bankruptcy during Current Period ~~First~~Group ~~Original~~Loan Month Loan First State LTV at ~~Payment~~Original ~~Principal~~Number ~~Prepayment~~Entered ~~Group~~Payment ~~Number~~Origination ~~State~~Principal ~~Origination~~Bankruptcy Date Balance Amount 1(AX) 0032122269 MD 78.64 01-Jan-2006 103,800.00 103,800.00 1(AX) 0032168189 MD 80.00 01-Feb-2006 320,000.00 320,000.00 1(AX) 0032193989 MA 78.13 01-Feb-2006 500,000.00 498,121.32 1(AX) 0037398971 CA 80.00 01-Mar-2006 567,200.00 567,200.00 1(AX) 0118612399 CO 70.00 01-Dec-2005 128,100.00 128,100.00 1(PAX) 0032122228 VA 79.99 01-Jan-2006 103,000.00 102,962.98 1(PAX) 0032123788 CA 80.00 01-Feb-2006 500,000.00 500,000.00 2(AX) 0032166878 TX 76.37 01-Feb-2006 139,000.00 138,301.14 2(AX) 0037440252 CA 80.00 01-Mar-2006 692,000.00 692,000.00 2(AX) 0118201540 MA 67.99 01-Dec-2005 231,850.00 230,735.61 2(AX) 0118260207 ME 65.00 01-Dec-2005 347,685.00 345,751.68 2(AX) 0118414481 FL 80.00 01-Dec-2005 182,500.00 182,500.00 2(PAX) ~~0032122525~~0032308629 ~~VA 80.00 01~~Oct-~~Jan-~~2006 ~~164,800.00 164,800.00 2(PAX) 0118201409 OH 80.00~~ 01-~~Dec-2005 120,000.00 119,957.50 2(PAX) 0118259670 PA 80.00 01-Dec-2005 271,920.00 271,920.00 3 0032188450 CA 65.00 01-~~Mar-2006 ~~497,250.00 497,250.00 3 0032231201~~ CA ~~58.52 01-Mar-2006 285,000.00 285,000.00 3 0118783430 NV 95.00 01-Nov-2005 332,674.00 332,674.00 3 0118784461 WI~~ 80.00 ~~01-Jan-2006 640~~511,~~000~~200.00 ~~640,000.00~~ 3 ~~0118785807~~0037318292 ~~CA 77.97 01-Sep-2005 230,000.00 229,135.43 3 0118786060 CA 80.00 01-Aug-2005 292,740.00 292,740.00 3 0118787993 NY 73.15 01-~~Nov-~~2005 395,000.00 394,825.94 4 0032135428 MN 80.00 01-Mar-~~2006 ~~520,000.00 518,362.63 4 0032157240 CA 80.00~~ 01-~~Feb-2006 400,000.00 400,000.00 4 0032167223 CA 58.87 01-~~Mar-2006 ~~780,000.00~~CO ~~776,971.91 4 0032196537 CA~~ 80.00 ~~01-Feb-2006 412~~552,~~000~~800.00 ~~411,998.49~~3 40118788397 ~~0032206195 CA 80.00 01~~Jul-~~Feb-~~2006 ~~540,000.00 537,649.04 4 0032206864 UT 80.00~~ 01-~~Feb~~Nov-~~2006 480,000.00 480,000.00 4 0032220915 CA 45.45 01-Feb-2006 500,000.00 500,000.00 4 0032309148 CA 79.27 01-Mar-2006 650,000.00 650,000.00 4 0036577856 CA 75.00 01-Dec-~~2005 235,500.00 233,948.56 4 0037263357 UT 80.00 01-Mar-2006 375,840.00 375,840.00 4 0037273596 CA 67.44 01-Feb-2006 341,250.00 341,250.00 4 0118412493 NJ 80.00 01-Dec-2005 536,000.00 535,821.32 5 0031926322 WA 80.00 ~~01-Dec-2005 468~~312,000.00 468,000.00 5 0032126369 VA 80.00 01-Feb-2006 399,900.00 399,900.00 5 0032143976 CA 80.00 01-Feb-2006 516,028.00 516,028.00 5 0032148009 NJ 70.00 01-Feb-2006 567,000.00 564,531.50 5 0036933034 CA 75.00 01-Feb-2006 461,250.00 461,250.00 5 0119106722 CA 71.43 01-Feb-2006 1,000,000.00 1,000,000.00

~~Prepayment~~Bankruptcy ~~Loan~~ Detail - ~~Prepayments~~All Mortgage Loans in Bankruptcy during Current Period (continued) ~~Current Loan PIF Months Loan Original~~ Group ~~Number Type Delinquent Rate Term Seasoning 1(AX) 0032122269~~ Loan ~~Paid~~Current ~~in Full 0 7.875% 360 5 1(AX) 0032168189 Loan~~ Paid inTo ~~Full~~Months 0Current ~~8.000%~~Approximate ~~360~~Number 4Actual ~~1(AX)~~Date ~~0032193989~~Delinquent Loan ~~Paid~~Rate inDelinquent ~~Full~~Balance ~~(1)~~Interest 7.500% 360 4 1(AX) 0037398971 Loan Paid in Full 0 7.250% 360 4 1(AX) 0118612399 Loan Paid in Full 0 6.625% 360 6 1(PAX) 0032122228 Loan Paid in Full 0 8.625% 360 5 1(PAX) 0032123788 Loan Paid in Full 0 7.000% 360 4 2(AX) 0032166878 Loan Paid in Full 0 6.000% 360 4 2(AX) 0037440252 Loan Paid in Full 0 6.375% 360 4 2(AX) 0118201540 Loan Paid in Full 0 8.000% 360 6 2(AX) 0118260207 Loan Paid in Full 0 7.250% 360 6 2(AX) 0118414481 Loan Paid in Full 0 7.375% 360 6 2(PAX) ~~0032122525~~0032308629 ~~Loan Paid in Full 0 8~~511,200.~~875%~~00 ~~360~~01-May-2006 5 ~~2(PAX) 0118201409 Loan Paid in Full (1) 8.500% 360~~ 6 ~~2(PAX) 0118259670 Loan Paid in Full 0 7~~.~~500~~625% ~~360 6 3 0032188450 Loan Paid in Full (1) 6~~19,010.~~750%~~25 ~~360 4~~ 3 ~~0032231201~~0037318292 ~~Loan Paid in Full 0 6~~552,800.~~500%~~00 ~~360~~01-Jun-2006 4 ~~3 0118783430 Loan Paid in Full 0 5.625% 360 7 3 0118784461 Loan Paid in Full 0~~ 6.~~250% 360 5 3 0118785807 Loan Paid in Full 0 5.~~750% ~~360 9 3 0118786060 Loan Paid in Full 0 5~~17,965.~~625%~~98 ~~360 10~~ 3 ~~0118787993~~0118788397 Loan Paid in Full 1 5.500% 360 7 4 0032135428 Loan Paid in Full 0 7.250% 360 4 4 0032157240 Loan Paid in Full 0 6.625% 360 4 4 0032167223 Loan Paid in Full 0 6.625% 360 4 4 0032196537 Loan Paid in Full 0 6.750% 360 4 4 0032206195 Loan Paid in Full (1) 6.750% 360 4 4 0032206864 Loan Paid in Full 0 6.875% 360 4 4 0032220915 Loan Paid in Full 0 6.312,000~~% 360 4 4 0032309148 Loan Paid in Full 0 7~~.~~375%~~00 ~~360~~01-Oct-2006 ~~4 4 0036577856 Loan Paid in Full~~ 0 ~~6.375% 360 6 4 0037263357 Loan Paid in Full 0 7.375% 360 4 4 0037273596 Loan Paid in Full 0 6.750% 360 4 4 0118412493 Loan Paid in Full 0 8.000% 360 6~~ 5 ~~0031926322 Loan Paid in Full 0 6~~.750% ~~360 6 5 0032126369 Loan Paid in Full (1) 7~~2,860.~~625% 360 4 5 0032143976 Loan Paid in Full (1) 6.625% 360 4 5 0032148009 Loan Paid in Full 0 6.750% 360 4 5 0036933034 Loan Paid in Full 0 7.750% 360 4 5 0119106722 Loan Paid in Full 1 7.875% 360 4~~00

Summary SMM CPR PSA Current Month 1.336% Current Month 14.902% Current Month 1,443.955% 3 Month Average 1.260% 3 Month Average 14.108% 3 Month Average 1,763.374% 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 8.816% N/A Mar-2006 2,053.712% N/A Apr-2006 14.192% N/A Apr-2006 2,253.662% N/A May-2006 13.229% N/A May-2006 1,592.507% N/A Jun-2006 14.902% N/A Jun-2006 1,443.955% 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. 1(AX) SMM CPR PSA Current Month 2.257% Current Month 23.964% Current Month 2,038.852% 3 Month Average 1.959% 3 Month Average 20.760% 3 Month Average 2,261.795% 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 31.074% N/A Mar-2006 5,561.857% N/A Apr-2006 28.734% N/A Apr-2006 3,756.501% N/A May-2006 9.583% N/A May-2006 990.031% N/A Jun-2006 23.964% N/A Jun-2006 2,038.852% 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. 1(PAX) SMM CPR PSA Current Month 0.942% Current Month 10.734% Current Month 1,075.654% 3 Month Average 0.828% 3 Month Average 9.251% 3 Month Average 1,309.324% 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 0.019% N/A Mar-2006 4.891% N/A Apr-2006 16.985% N/A Apr-2006 2,848.030% N/A May-2006 0.034% N/A May-2006 4.288% N/A Jun-2006 10.734% N/A Jun-2006 1,075.654% 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. 2(AX) SMM CPR PSA Current Month 2.167% Current Month 23.118% Current Month 2,032.844% 3 Month Average 4.745% 3 Month Average 42.717% 3 Month Average 4,897.880% 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 14.437% N/A Mar-2006 2,635.618% N/A Apr-2006 49.285% N/A Apr-2006 6,692.250% N/A May-2006 55.748% N/A May-2006 5,968.545% N/A Jun-2006 23.118% N/A Jun-2006 2,032.844% 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. 2(PAX) SMM CPR PSA Current Month 0.774% Current Month 8.900% Current Month 872.063% 3 Month Average 0.658% 3 Month Average 7.468% 3 Month Average 1,013.747% 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 3.668% N/A Mar-2006 875.517% N/A Apr-2006 13.418% N/A Apr-2006 2,158.771% N/A May-2006 0.085% N/A May-2006 10.406% N/A Jun-2006 8.900% N/A Jun-2006 872.063% 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. 3 SMM CPR PSA Current Month 0.763% Current Month 8.777% Current Month 710.281% 3 Month Average 0.474% 3 Month Average 5.510% 3 Month Average 518.696% 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 1.241% N/A Mar-2006 195.864% N/A Apr-2006 4.184% N/A Apr-2006 501.189% N/A May-2006 3.569% N/A May-2006 344.617% N/A Jun-2006 8.777% N/A Jun-2006 710.281% 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. 4 SMM CPR PSA Current Month 1.784% Current Month 19.431% Current Month 2,279.075% 3 Month Average 1.372% 3 Month Average 15.208% 3 Month Average 2,338.244% 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 12.088% N/A Mar-2006 4,789.997% N/A Apr-2006 10.616% N/A Apr-2006 2,348.560% N/A May-2006 15.577% N/A May-2006 2,387.095% N/A Jun-2006 19.431% N/A Jun-2006 2,279.075% 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. 5 SMM CPR PSA Current Month 1.285% Current Month 14.373% Current Month 1,522.600% 3 Month Average 1.203% 3 Month Average 13.513% 3 Month Average 1,900.099% 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 8.371% N/A Mar-2006 2,462.373% N/A Apr-2006 13.079% N/A Apr-2006 2,415.698% N/A May-2006 13.088% N/A May-2006 1,762.000% N/A Jun-2006 14.373% N/A Jun-2006 1,522.600% 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))

Prepayment - Voluntary Prepayments

~~Interest~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled ~~1(AX)~~Current 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($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 17 7,940,419.86 0.627 0 0.00 0.000 5.000 5.249 49 20,516,284.77 1.619 1 842,499.32 1.166 5.250 5.499 146 55,079,707.86 4.347 5 2,129,512.75 2.948 5.500 5.749 285 107,266,674.61 8.466 12 5,923,502.30 8.200 5.750 5.999 273 127,180,695.57 10.037 28 15,325,120.72 21.214 6.000 6.249 209 100,701,656.69 7.948 15 7,599,439.03 10.520 6.250 6.499 445 228,345,817.37 18.021 25 10,527,963.71 14.573 6.500 6.749 463 220,863,245.84 17.431 20 10,314,408.41 14.278 6.750 6.999 483 220,892,588.73 17.433 15 6,947,436.78 9.617 7.000 7.249 143 63,747,671.95 5.031 9 4,689,795.93 6.492 7.250 7.499 143 53,057,802.36 4.187 7 4,282,069.08 5.927 7.500 7.749 114 35,959,730.22 2.838 5 2,400,984.06 3.324 7.750 7.999 45 12,090,323.43 0.954 2 458,642.76 0.635 8.000 8.249 24 5,645,244.51 0.446 0 0.00 0.000 8.250 8.499 13 2,800,512.24 0.221 3 592,162.66 0.820 8.500 8.749 9 1,367,125.45 0.108 1 67,500.00 0.093 8.750 8.999 9 1,981,915.88 0.156 0 0.00 0.000 9.000 9.249 3 562,383.71 0.044 0 0.00 0.000 9.250 9.499 3 963,900.00 0.076 1 139,900.00 0.194 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 1 120,400.00 0.010 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 2,877 1,267,084,101.05 100.000 149 72,240,937.51 100.000Period

Interest Rate Stratification ~~(continued)~~Summary 1(~~PAX) 2(~~AX) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 116 ~~343~~7,~~000~~427,547.0072 0.~~538~~623 0 0.00 0.000 5.000 5.249 049 020,477,658.0035 01.~~000~~718 01 0842,499.0032 01.~~000~~247 5.250 5.499 2146 ~~262~~54,~~208~~768,704.3021 04.~~411~~595 75 32,~~848~~129,~~084~~470.0546 53.~~365~~151 5.500 5.749 1274 ~~214~~102,~~922~~949,328.4858 08.~~337~~637 1211 45,~~929~~002,~~393~~889.1663 67.~~872~~402 5.750 5.999 13266 7124,~~509~~657,~~392~~066.4845 1110.~~779~~459 1228 515,~~111~~310,~~723~~867.5593 722.~~126~~654 6.000 6.249 9203 598,~~796~~697,~~540~~062.0058 98.~~093~~281 1115 57,~~020~~598,~~300~~143.2142 611.~~999~~242 6.250 6.499 29429 13220,~~481~~136,~~496~~428.8395 2118.~~148~~469 1324 510,~~378~~273,~~070~~688.5105 715.~~498~~201 6.500 6.749 33433 17207,~~253~~057,~~016~~583.4970 2717.~~064~~372 2118 79,~~668~~453,~~702~~890.5022 1013.~~691~~988 6.750 6.999 24434 9198,~~249~~222,~~658~~402.7423 1416.~~509~~631 29 10 4,~~645~~803,~~523~~232.9168 147.~~841~~107 7.000 7.249 6127 256,~~782~~324,~~575~~848.3704 4.~~365~~726 179 64,~~267~~679,~~052~~497.0520 86.~~737~~924 7.250 7.499 5127 246,~~263~~831,~~667~~212.8992 3.~~551~~929 287 114,~~110~~197,~~637~~986.7677 156.~~490~~211 7.500 7.749 699 131,~~753~~488,~~716~~351.3388 2.~~751~~642 21 4 2,~~345~~194,~~074~~130.3733 63.~~058~~246 7.750 7.999 337 ~~592~~10,~~960~~599,719.0047 0.~~930~~889 141 3300,~~822,263~~000.1200 50.~~329~~444 8.000 8.249 521 ~~940~~5,~~731~~152,925.4991 10.~~476~~432 70 ~~1,269,470~~0.4800 10.~~770~~000 8.250 8.499 212 ~~654~~2,~~389~~476,889.8833 10.~~026~~208 3 ~~642~~592,~~940~~160.2150 0.~~896~~876 8.500 8.749 08 01,253,270.0049 0.~~000~~105 31 ~~600~~67,~~000~~500.00 0.~~836~~100 8.750 8.999 27 ~~307~~1,~~099~~531,764.9795 0.~~482~~129 30 ~~732,347~~0.3100 10.~~021~~000 9.000 9.249 14 ~~224~~755,~~000~~817.0051 0.~~351~~063 20 ~~338,383~~0.7100 0.~~472~~000 9.250 9.499 03 0963,900.00 0.~~000~~081 01 0139,900.00 0.~~000~~207 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 1 120,400.00 0.~~189~~010 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~143~~2,696 631,~~749~~191,~~776~~892,883.2527 100.000 ~~203~~138 7167,~~729~~585,~~966~~856.9051 100.000

Interest Rate Stratification (continued) 21(PAX) 32(AX) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 01 0343,000.00 0.~~000~~558 160 ~~7,597,419~~0.8600 20.~~144~~000 5.000 5.249 0 0.00 0.000 470 ~~19,113,785~~0.4500 50.~~394~~000 5.250 5.499 12 ~~625~~261,~~800~~400.0089 0.~~858~~425 ~~131~~7 483,~~214~~628,~~102~~587.7631 135.~~606~~547 5.500 5.749 3 1 214,~~111,966~~831.4461 10.~~524~~350 ~~248~~12 864,~~807~~920,~~888~~715.3398 247.~~497~~522 5.750 5.999 812 37,~~166~~260,~~348~~026.4909 411.~~341~~818 ~~165~~11 664,~~029~~676,~~468~~243.7750 187.~~633~~148 6.000 6.249 129 45,~~275~~796,~~595~~540.7700 59.~~862~~435 7211 285,~~385~~019,~~949~~576.2940 87.~~010~~673 6.250 6.499 3428 1513,~~115~~305,~~491~~463.5639 2021.~~722~~658 6513 305,~~207~~374,~~751~~822.6554 8.~~524~~216 6.500 6.749 3031 1116,~~312~~601,~~349~~557.3364 1527.~~508~~023 6218 266,~~525~~605,~~025~~954.4424 710.~~485~~098 6.750 6.999 4123 148,~~517~~605,~~929~~095.8973 1914.~~903~~007 6826 309,~~781~~891,~~933~~420.7552 815.~~686~~121 7.000 7.249 185 42,~~249~~584,~~142~~875.5537 54.~~825~~208 13 65,~~055~~642,~~840~~428.0919 18.~~709~~625 7.250 7.499 335 92,~~361~~259,~~227~~040.7146 123.~~834~~677 1525 39,~~779~~711,~~778~~921.4987 114.~~067~~846 7.500 7.749 24 5 1,~~552~~168,~~018~~555.9323 71.~~611~~902 418 ~~866~~3,~~896~~691,233.63 05.~~245~~643 7.750 7.999 63 ~~792~~592,~~402~~960.3600 10.~~086~~965 011 03,216,095.0045 04.~~000~~916 8.000 8.249 5 ~~794~~940,~~423~~530.0876 1.~~089~~531 06 01,127,686.0007 01.~~000~~724 8.250 8.499 2 ~~264~~654,~~252~~387.3859 01.~~362~~065 02 0319,649.0017 0.~~000~~489 8.500 8.749 10 ~~129,600~~0.00 0.~~178~~000 03 0600,000.00 0.~~000~~917 8.750 8.999 32 ~~850~~307,~~468~~096.61 10.~~166~~500 02 0652,668.0035 0.~~000~~998 9.000 9.249 02 0418,700.00 0.~~000~~682 02 0337,117.0051 0.~~000~~515 9.250 9.499 20 ~~824,000~~0.00 10.~~130~~000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 01 0120,400.00 0.~~000~~196 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~223~~137 7261,~~943~~434,~~017~~461.1037 100.000 ~~906~~180 ~~354~~65,~~365~~416,~~840~~120.5173 100.000

Interest Rate Stratification (continued) 42(PAX) 53 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 0 0.00 0.000 015 07,084,547.0072 02.~~000~~086 5.000 5.249 0 0.00 0.000 147 ~~560~~19,~~000~~075,196.0096 05.~~194~~615 5.250 5.499 01 0625,800.00 0.~~000~~933 0131 048,123,445.0055 014.~~000~~167 5.500 5.749 43 21,~~060~~111,~~010~~433.5602 01.~~599~~657 5238 683,~~218~~430,~~991~~941.3411 224.~~159~~561 5.750 5.999 258 113,~~433~~161,~~643~~860.4313 34.~~324~~714 22160 1864,~~604~~498,~~998~~089.1337 618.~~458~~987 6.000 6.249 4712 234,~~368~~271,~~757~~662.7863 6.~~794~~368 4371 2628,~~255~~249,~~074~~268.6126 98.~~114~~316 6.250 6.499 ~~166~~33 7813,~~696~~842,~~635~~712.3692 2220.~~879~~636 ~~113~~64 7429,~~938~~796,~~407~~291.7524 268.~~012~~772 6.500 6.749 ~~187~~26 8610,~~152~~149,~~764~~675.9246 2515.~~047~~131 ~~110~~56 6123,~~636~~841,~~978~~511.7532 217.~~395~~019 6.750 6.999 ~~194~~38 8213,~~760~~289,~~560~~553.8959 2419.~~061~~811 ~~112~~61 6526,~~989~~980,~~544~~158.7791 227.~~906~~943 7.000 7.249 5318 264,~~202~~247,~~081~~201.5149 76.~~618~~332 2711 134,~~501~~916,~~184~~009.4583 41.~~687~~447 7.250 7.499 3632 139,~~605~~244,~~417~~859.0692 313.~~955~~782 1913 83,~~655~~058,~~004~~743.3750 30.~~004~~900 7.500 7.749 3719 123,~~928~~855,~~838~~411.1020 35.~~759~~747 173 8635,~~112,201~~137.8019 20.~~816~~187 7.750 7.999 156 4790,~~389,919~~497.3826 1.~~276~~178 50 ~~2,034,135~~0.8100 0.~~706~~000 8.000 8.249 5 1792,~~060,619~~109.4662 01.~~308~~181 20 ~~1,580,000~~0.00 0.~~548~~000 8.250 8.499 32 ~~646~~263,~~767~~928.1119 0.~~188~~393 0 0.00 0.000 8.500 8.749 41 ~~570~~129,~~025~~600.4500 0.~~166~~193 0 0.00 0.000 8.750 8.999 12 91480,~~999~~000.9900 0.~~027~~716 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 02 0824,000.00 01.~~000~~228 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 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 ~~777~~208 ~~343~~67,~~968~~080,~~041~~305.0043 100.000 ~~476~~870 ~~288~~339,~~086~~689,~~521~~340.7896 100.000

~~Supplemental~~Interest ~~Reporting~~Rate ~~Accrual~~Stratification ~~Period~~(continued) ~~With~~4 ~~respect~~5 toCurrent ~~any~~Number ~~Distribution~~of ~~Date~~Outstanding ~~and~~Percentage ~~any~~of ~~Class~~Number of ~~Certificates,~~Outstanding ~~REMIC~~Percentage ~~I-1~~of ~~Interests,~~Interest ~~REMIC~~Rate ~~I-2~~Loans ~~Interests,~~Scheduled ~~REMIC~~Balance(%) ~~I-3~~Loans ~~Interests,~~Scheduled ~~REMIC~~Balance(%) ~~I-4~~Range(%) ~~Interests,~~Balance($) ~~REMIC~~Balance($) ~~II-1~~< ~~Interests,~~4.500 ~~REMIC~~0 ~~II-2~~0.00 ~~Interests~~0.000 ~~and~~0 ~~REMIC~~0.00 ~~II-3~~0.000 ~~Interests,~~4.500 ~~the~~4.749 ~~calendar~~0 ~~month~~0.00 ~~immediately~~0.000 ~~preceding~~0 ~~the~~0.00 ~~month~~0.000 in4.750 ~~which~~4.999 ~~such~~0 ~~Distribution~~0.00 ~~Date occurs~~0.000 ~~All~~0 ~~calculations~~0.00 of0.000 ~~interest~~5.000 ~~will~~5.249 be0 ~~made~~0.00 on0.000 ~~the~~1 ~~basis~~559,962.07 of0.202 a5.250 ~~360~~5.499 ~~day~~0 ~~year~~0.00 ~~and~~0.000 ~~twelve~~0 300.00 ~~day~~0.000 ~~months~~5.500 ~~Determination~~5.749 ~~Date~~4 ~~With~~2,053,799.64 ~~respect~~0.656 to5 ~~each Distribution Date~~6,214,717.59 ~~the~~2.240 ~~Remittance~~5.750 ~~Date~~5.999 ~~immediately~~25 ~~preceding~~11,216,383.98 ~~such~~3.581 ~~Distribution~~22 ~~Date~~18,533,595.45 ~~Distribution~~6.681 ~~Date~~6.000 ~~The~~6.249 ~~25th~~42 ~~day~~21,541,056.84 of6.876 ~~each~~43 ~~month~~26, or220,815.03 if9.451 ~~such~~6.250 ~~25th~~6.499 ~~day~~157 is74,071,154.20 ~~not~~23.645 a110 ~~Business Day~~73,472,296.61 ~~the~~26.484 ~~next~~6.500 ~~succeeding~~6.749 ~~Business~~179 ~~Day~~81,710,416.13 ~~commencing~~26.084 in105 ~~March~~58,694,578.69 ~~2006~~21.157 ~~Record~~6.750 ~~Date~~6.999 ~~With~~173 ~~respect~~71,566,949.84 to22.846 ~~any~~103 ~~Distribution~~63,085,990.96 ~~Date~~22.740 ~~and~~7.000 ~~each~~7.249 ~~Class~~46 ~~of Certificates~~21,924,111.10 ~~the~~6.999 ~~close~~25 of12,330,724.86 ~~business~~4.445 on7.250 ~~the~~7.499 ~~last~~31 ~~Business~~11,285,066.33 ~~Day~~3.602 of14 ~~the~~7,073,594.07 ~~month~~2.550 ~~immediately~~7.500 ~~preceding~~7.749 ~~the~~34 ~~month~~12,317,739.25 in3.932 ~~which~~16 ~~such~~7,626,145.05 ~~Distribution~~2.749 ~~Date~~7.750 ~~occurs~~7.999 ~~Closing~~11 ~~Date February 28~~3,666,194.90 ~~2006~~1.170 ~~Remittance~~5 ~~Date~~2,033,971.86 ~~The~~0.733 ~~day~~8.000 in8.249 ~~each~~3 ~~month~~712,599.46 on0.227 ~~which~~2 ~~each Servicer is required to remit payments to the account maintained by the Master Servicer~~1,580,000.00 as0.570 ~~specified~~8.250 in8.499 ~~the~~3 ~~applicable Servicing Agreement~~646,763.88 ~~which~~0.206 is0 ~~the~~0.00 ~~18th~~0.000 ~~day~~8.500 of8.749 ~~each~~3 ~~month~~456,170.49 ~~(or~~0.146 if0 ~~such~~0.00 ~~18th~~0.000 ~~day~~8.750 is8.999 ~~not~~1 ~~a Business Day~~91,999.99 ~~the~~0.029 ~~next~~0 ~~succeeding~~0.00 ~~Business~~0.000 ~~Day)~~9.000 ~~Business~~9.249 ~~Day~~0 ~~Any~~0.00 ~~day~~0.000 ~~other~~0 ~~than~~0.00 ~~(i)~~0.000 a9.250 ~~Saturday~~9.499 or0 a0.00 ~~Sunday,~~0.000 ~~(ii)~~0 a0.00 ~~day~~0.000 on9.500 ~~which~~9.749 ~~banking~~0 ~~institutions~~0.00 in0.000 ~~Colorado,~~0 ~~Minnesota,~~0.00 ~~Maryland,~~0.000 ~~New~~9.750 ~~York~~9.999 ~~or,~~0 if0.00 ~~other~~0.000 ~~than~~0 ~~New~~0.00 ~~York,~~0.000 ~~the~~>= ~~city~~10.000 in0 ~~which~~0.00 ~~the~~0.000 ~~Corporate~~0 ~~Trust~~0.00 ~~Office~~0.000 ofTotal ~~the~~712 ~~Trustee is located~~313, ~~or (iii) with respect to any Remittance Date or any Servicer reporting date~~260,406.03 ~~the~~100.000 ~~States~~451 ~~specified in the definition of "Business Day" in the applicable Servicing Agreement~~277,426,392.24 ~~are authorized or obligated by law or executive order to be closed~~100.000

Filing Compare · STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST SERIES 2006-2