10-D 1 hbv06bu1_10d-200612.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: November 2, 2006 to December 1, 2006 Commission File Number of issuing entity: 333-127352-34 HarborView Mortgage Loan Trust 2006-BU1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-127352 Greenwich Capital Acceptance, Inc. (Exact name of depositor as specified in its charter) Greenwich Capital Financial Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196552 54-2196553 54-6708172 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1A-1A _____ _____ __X___ ____________ 1A-1B _____ _____ __X___ ____________ 2A-1A _____ _____ __X___ ____________ 2A-1B _____ _____ __X___ ____________ 2A-1C _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ CLASS C _____ _____ __X___ ____________ CLASS P _____ _____ __X___ ____________ CLASS R _____ _____ __X___ ____________ CLASS RII _____ _____ __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 December 19, 2006 a distribution was made to holders of HarborView Mortgage Loan Trust 2006-BU1. 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 HarborView Mortgage Loan Trust 2006-BU1, relating to the December 19, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K 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. HarborView Mortgage Loan Trust 2006-BU1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: December 28, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of HarborView Mortgage Loan Trust 2006-BU1, relating to the December 19, 2006 distribution. EX-99.1 HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Distribution Date: 12/19/2006 HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Series 2006-BU1 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 Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1A-1A 41161PG56 12/18/2006 5.~~29000~~53000% ~~207~~188,~~910~~428,~~495~~545.6943 ~~947~~839,~~090~~396.0683 1A-1B 41161PG64 12/18/2006 5.~~30000~~54000% 5147,~~977~~107,~~623~~136.9236 ~~237~~210,~~220~~228.1068 2A-1A 41161PG72 12/18/2006 5.~~27000~~51000% ~~109~~100,~~095~~507,~~148~~523.3412 ~~495~~446,~~079~~113.8481 2A-1B 41161PG80 12/18/2006 5.~~33000~~57000% 4541,~~455~~877,~~984~~832.2990 ~~208~~187,~~630~~903.3451 2A-1C 41161PG98 12/18/2006 5.~~28000~~52000% 2725,~~273~~126,~~787~~880.0978 ~~124~~111,~~004~~730.8286 M-1 41161PH22 12/18/2006 5.~~48000~~72000% 13,096,000.00 6160,~~798~~343.5746 M-2 41161PH30 12/18/2006 5.~~51000~~75000% 8,154,000.00 3837,~~688~~768.4788 M-3 41161PH48 12/18/2006 5.~~57000~~81000% 2,965,000.00 1413,~~221~~877.2902 M-4 41161PH55 512/18/2006 6.~~83000~~07000% 6,177,000.00 3130,~~010~~203.2681 M-5 41161PH63 512/18/2006 6.~~88000~~12000% 2,224,000.00 1110,~~260~~964.8532 M-6 41161PH71 12/18/2006 6.~~03000~~27000% 1,730,000.00 8,~~983~~737.0294 M-7 41161PH89 612/18/2006 7.~~83000~~07000% 2,965,000.0006 1716,~~438~~886.3250 M-8 41161PH97 612/18/2006 7.~~83000~~07000% 1,730,000.0003 109,~~174~~852.8083 M-9 41161PJ20 612/18/2006 7.~~83000~~07000% 2,718,000.0005 15,~~985~~479.6277 CLASS C HBV06BU1C 11/30/2006 0.00000% 2,223,659.29 ~~580~~856,~~557~~913.6428 CLASS P HBV06BU1P 11/30/2006 0.00000% 100.00 ~~180~~124,~~439~~237.0184 CLASS R HBV06BU1R 11/30/2006 0.00000% 0.00 0.00 CLASS RII HBV06BU1RII 11/30/2006 0.00000% 0.00 0.00 Totals ~~485~~447,~~695~~030,~~798~~678.6202 2,~~982~~980,~~583~~639.0134

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1A-1A 2,~~659~~103,~~433~~917.9042 0.00 ~~205~~186,~~251~~324,~~061~~628.7901 32,~~606~~943,~~523~~314.9625 0.00 1A-1B ~~664~~525,~~858~~979.4836 0.00 5146,~~312~~581,~~765~~157.4500 ~~902~~736,~~078~~208.5804 0.00 2A-1A 1365,~~443,740~~315.8083 0.00 ~~107~~100,~~651~~142,~~407~~207.5429 1811,~~938,820~~429.64 0.00 2A-1B ~~601~~152,~~554~~213.3383 0.00 4441,~~854~~725,~~429~~619.9606 ~~810~~340,~~184~~117.6734 0.00 2A-1C ~~360~~91,~~935~~328.2096 0.00 2625,~~912~~035,~~851~~551.8882 ~~484~~203,~~940~~059.0282 0.00 M-1 0.00 0.00 13,096,000.00 6160,~~798~~343.5746 0.00 M-2 0.00 0.00 8,154,000.00 3837,~~688~~768.4788 0.00 M-3 0.00 0.00 2,965,000.00 1413,~~221~~877.2902 0.00 M-4 0.00 0.00 6,177,000.00 3130,~~010~~203.2681 0.00 M-5 0.00 0.00 2,224,000.00 1110,~~260~~964.8532 0.00 M-6 0.00 0.00 1,730,000.00 8,~~983~~737.0294 0.00 M-7 0.00 0.00 2,965,000.0006 1716,~~438~~886.3250 0.00 M-8 0.00 0.00 1,730,000.0003 109,~~174~~852.8083 0.00 M-9 0.00 0.00 2,718,000.0005 15,~~985~~479.6277 0.00 CLASS C 0.00 0.00 2,223,659.29 ~~580~~856,~~557~~913.6428 0.00 CLASS P 0.00 0.00 100.00 ~~180~~124,~~439~~237.0184 0.00 CLASS R 0.00 0.00 0.00 0.00 0.00 CLASS RII 0.00 0.00 0.00 0.00 0.00 Totals 53,~~730~~238,~~522~~755.7140 0.00 ~~479~~443,~~965~~791,~~275~~922.9161 86,~~713~~219,~~105~~394.7274 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1A-1A 212,112,000.00 ~~207~~188,~~910~~428,~~495~~545.6943 0.00 2,~~659~~103,~~433~~917.9042 0.00 0.00 1A-1B 53,028,000.00 5147,~~977~~107,~~623~~136.9236 0.00 ~~664~~525,~~858~~979.4836 0.00 0.00 2A-1A 111,032,000.00 ~~109~~100,~~095~~507,~~148~~523.3412 0.00 1365,~~443,740~~315.8083 0.00 0.00 2A-1B 46,263,000.00 4541,~~455~~877,~~984~~832.2990 0.00 ~~601~~152,~~554~~213.3383 0.00 0.00 2A-1C 27,758,000.00 2725,~~273~~126,~~787~~880.0978 0.00 ~~360~~91,~~935~~328.2096 0.00 0.00 M-1 13,096,000.00 13,096,000.00 0.00 0.00 0.00 0.00 M-2 8,154,000.00 8,154,000.00 0.00 0.00 0.00 0.00 M-3 2,965,000.00 2,965,000.00 0.00 0.00 0.00 0.00 M-4 6,177,000.00 6,177,000.00 0.00 0.00 0.00 0.00 M-5 2,224,000.00 2,224,000.00 0.00 0.00 0.00 0.00 M-6 1,730,000.00 1,730,000.00 0.00 0.00 0.00 0.00 M-7 2,965,000.00 2,965,000.0006 0.00 0.00 0.00 0.00 M-8 1,730,000.00 1,730,000.0003 0.00 0.00 0.00 0.00 M-9 2,718,000.00 2,718,000.0005 0.00 0.00 0.00 0.00 CLASS C 2,194,407.81 2,223,659.29 0.00 0.00 0.00 0.00 CLASS P 100.00 100.00 0.00 0.00 0.00 0.00 CLASS R 0.00 0.00 0.00 0.00 0.00 0.00 CLASS RII 0.00 0.00 0.00 0.00 0.00 0.00 Totals 494,146,507.81 ~~485~~447,~~695~~030,~~798~~678.6202 0.00 53,~~730~~238,~~522~~755.7140 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A-1A 2,~~659~~103,~~433~~917.9042 ~~205~~186,~~251~~324,~~061~~628.7901 0.~~96765417~~87842568 2,~~659~~103,~~433~~917.9042 1A-1B ~~664~~525,~~858~~979.4836 5146,~~312~~581,~~765~~157.4500 0.~~96765417~~87842568 ~~664~~525,~~858~~979.4836 2A-1A 1365,~~443,740~~315.8083 ~~107~~100,~~651~~142,~~407~~207.5429 0.~~96955299~~90192203 1365,~~443,740~~315.8083 2A-1B ~~601~~152,~~554~~213.3383 4441,~~854~~725,~~429~~619.9606 0.~~96955299~~90192203 ~~601~~152,~~554~~213.3383 2A-1C ~~360~~91,~~935~~328.2096 2625,~~912~~035,~~851~~551.8882 0.~~96955299~~90192203 ~~360~~91,~~935~~328.2096 M-1 0.00 13,096,000.00 1.00000000 0.00 M-2 0.00 8,154,000.00 1.00000000 0.00 M-3 0.00 2,965,000.00 1.00000000 0.00 M-4 0.00 6,177,000.00 1.00000000 0.00 M-5 0.00 2,224,000.00 1.00000000 0.00 M-6 0.00 1,730,000.00 1.00000000 0.00 M-7 0.00 2,965,000.0006 1.~~00000000~~00000002 0.00 M-8 0.00 1,730,000.0003 1.~~00000000~~00000002 0.00 M-9 0.00 2,718,000.0005 1.~~00000000~~00000002 0.00 CLASS C 0.00 2,223,659.29 1.01333001 0.00 CLASS P 0.00 100.00 1.00000000 0.00 CLASS R 0.00 0.00 0.00000000 0.00 CLASS RII 0.00 0.00 0.00000000 0.00 Totals 53,~~730~~238,~~522~~755.7140 ~~479~~443,~~965~~791,~~275~~922.9161 0.~~97130156~~89809786 53,~~730~~238,~~522~~755.7140

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1A-1A 212,112,000.00 ~~980~~888.~~19204802~~34457942 0.00000000 129.~~53787574~~91889860 0.00000000 1A-1B 53,028,000.00 ~~980~~888.~~19204797~~34457947 0.00000000 129.~~53787584~~91889870 0.00000000 2A-1A 111,032,000.00 ~~982~~905.~~55591487~~21221918 0.00000000 133.~~00292528~~29018508 0.00000000 2A-1B 46,263,000.00 ~~982~~905.~~55591488~~21221927 0.00000000 133.~~00292523~~29018503 0.00000000 2A-1C 27,758,000.00 ~~982~~905.~~55591505~~21221918 0.00000000 133.~~00292528~~29018517 0.00000000 M-1 13,096,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 8,154,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 2,965,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 6,177,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 2,224,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 1,730,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 2,965,000.00 1000.~~00000000~~00002024 0.00000000 0.00000000 0.00000000 M-8 1,730,000.00 1000.~~00000000~~00001734 0.00000000 0.00000000 0.00000000 M-9 2,718,000.00 1000.~~00000000~~00001840 0.00000000 0.00000000 0.00000000 CLASS C 2,194,407.81 1013.33001089 0.00000000 0.00000000 0.00000000 CLASS P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 CLASS R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 CLASS RII 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 1A-1A 0.00000000 129.~~53787574~~91889860 ~~967~~878.~~65417228~~42568082 0.~~96765417~~87842568 129.~~53787574~~91889860 1A-1B 0.00000000 129.~~53787584~~91889870 ~~967~~878.~~65417232~~42568077 0.~~96765417~~87842568 129.~~53787584~~91889870 2A-1A 0.00000000 133.~~00292528~~29018508 ~~969~~901.~~55298959~~92203410 0.~~96955299~~90192203 133.~~00292528~~29018508 2A-1B 0.00000000 133.~~00292523~~29018503 ~~969~~901.~~55298965~~92203402 0.~~96955299~~90192203 133.~~00292523~~29018503 2A-1C 0.00000000 133.~~00292528~~29018517 ~~969~~901.~~55298941~~92203401 0.~~96955299~~90192203 133.~~00292528~~29018517 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.~~00000000~~00002024 1.~~00000000~~00000002 0.00000000 M-8 0.00000000 0.00000000 1000.~~00000000~~00001734 1.~~00000000~~00000002 0.00000000 M-9 0.00000000 0.00000000 1000.~~00000000~~00001840 1.~~00000000~~00000002 0.00000000 CLASS C 0.00000000 0.00000000 1013.33001089 1.01333001 0.00000000 CLASS P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CLASS R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CLASS RII 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 1A-1A 0511/1920/06 - 0612/18/06 3129 5.~~29000~~53000% ~~207~~188,~~910~~428,~~495~~545.6943 ~~947~~839,~~090~~396.0683 0.00 1A-1B 0511/1920/06 - 0612/18/06 3129 5.~~30000~~54000% 5147,~~977~~107,~~623~~136.9236 ~~237~~210,~~220~~228.1068 0.00 2A-1A 0511/1920/06 - 0612/18/06 3129 5.~~27000~~51000% ~~109~~100,~~095~~507,~~148~~523.3412 ~~495~~446,~~079~~113.8481 0.00 2A-1B 0511/1920/06 - 0612/18/06 3129 5.~~33000~~57000% 4541,~~455~~877,~~984~~832.2990 ~~208~~187,~~630~~903.3451 0.00 2A-1C 0511/1920/06 - 0612/18/06 3129 5.~~28000~~52000% 2725,~~273~~126,~~787~~880.0978 ~~124~~111,~~004~~730.8286 0.00 M-1 0511/1920/06 - 0612/18/06 3129 5.~~48000~~72000% 13,096,000.00 6160,~~798~~343.5746 0.00 M-2 0511/1920/06 - 0612/18/06 3129 5.~~51000~~75000% 8,154,000.00 3837,~~688~~768.4788 0.00 M-3 0511/1920/06 - 0612/18/06 3129 5.~~57000~~81000% 2,965,000.00 1413,~~221~~877.2902 0.00 M-4 0511/1920/06 - 0612/18/06 3129 56.~~83000~~07000% 6,177,000.00 3130,~~010~~203.2681 0.00 M-5 0511/1920/06 - 0612/18/06 3129 56.~~88000~~12000% 2,224,000.00 1110,~~260~~964.8532 0.00 M-6 0511/1920/06 - 0612/18/06 3129 6.~~03000~~27000% 1,730,000.00 8,~~983~~737.0294 0.00 M-7 0511/1920/06 - 0612/18/06 3129 67.~~83000~~07000% 2,965,000.0006 1716,~~438~~886.3250 ~~307~~0.0900 M-8 0511/1920/06 - 0612/18/06 3129 67.~~83000~~07000% 1,730,000.0003 109,~~174~~852.8083 ~~179~~0.1800 M-9 0511/1920/06 - 0612/18/06 3129 67.~~83000~~07000% 2,718,000.0005 15,~~985~~479.6277 ~~281~~0.5100 CLASS C N/A N/A 0.00000% ~~485~~447,~~695~~030,~~798~~678.6201 0.00 0.00 CLASS P N/A N/A 0.00000% 100.00 0.00 0.00 CLASS R N/A N/A 0.00000% 0.00 0.00 0.00 CLASS RII N/A N/A 0.00000% 0.00 0.00 0.00 Totals 21,~~221~~999,~~586~~488.3622 ~~767~~0.7800

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 1A-1A 0.00 0.00 ~~947~~839,~~090~~396.0683 0.00 ~~205~~186,~~251~~324,~~061~~628.7901 1A-1B 0.00 0.00 ~~237~~210,~~220~~228.1068 0.00 5146,~~312~~581,~~765~~157.4500 2A-1A 0.00 0.00 ~~495~~446,~~079~~113.8481 0.00 ~~107~~100,~~651~~142,~~407~~207.5429 2A-1B 0.00 0.00 ~~208~~187,~~630~~903.3451 0.00 4441,~~854~~725,~~429~~619.9606 2A-1C 0.00 0.00 ~~124~~111,~~004~~730.8286 0.00 2625,~~912~~035,~~851~~551.8882 M-1 0.00 0.00 6160,~~798~~343.5746 0.00 13,096,000.00 M-2 0.00 0.00 3837,~~688~~768.4788 0.00 8,154,000.00 M-3 0.00 0.00 1413,~~221~~877.2902 0.00 2,965,000.00 M-4 0.00 0.00 3130,~~010~~203.2681 0.00 6,177,000.00 M-5 0.00 0.00 1110,~~260~~964.8532 0.00 2,224,000.00 M-6 0.00 0.00 8,~~983~~737.0294 0.00 1,730,000.00 M-7 ~~307~~0.0900 0.00 1716,~~438~~886.3250 0.00 2,965,000.0006 M-8 ~~179~~0.1800 0.00 109,~~174~~852.8083 0.00 1,730,000.0003 M-9 ~~281~~0.5100 0.00 15,~~985~~479.6277 0.00 2,718,000.0005 CLASS C 0.00 0.00 ~~580~~856,~~557~~913.6428 0.00 ~~479~~443,~~965~~791,~~275~~922.9061 CLASS P 0.00 0.00 ~~180~~124,~~439~~237.0184 0.00 100.00 CLASS R 0.00 0.00 0.00 0.00 0.00 CLASS RII 0.00 0.00 0.00 0.00 0.00 Totals ~~767~~0.7800 0.00 2,~~982~~980,~~583~~639.0134 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 1A-1A 212,112,000.00 5.~~29000~~53000% ~~980~~888.~~19204802~~34457942 43.~~46504705~~95732835 0.00000000 1A-1B 53,028,000.00 5.~~30000~~54000% ~~980~~888.~~19204797~~34457947 43.~~47348759~~96448442 0.00000000 2A-1A 111,032,000.00 5.~~27000~~51000% ~~982~~905.~~55591487~~21221918 4.~~45889329~~01788502 0.00000000 2A-1B 46,263,000.00 5.~~33000~~57000% ~~982~~905.~~55591488~~21221927 4.~~50965869~~06163695 0.00000000 2A-1C 27,758,000.00 5.~~28000~~52000% ~~982~~905.~~55591505~~21221918 4.~~46735428~~02517689 0.00000000 M-1 13,096,000.00 5.~~48000~~72000% 1000.00000000 4.~~71888897~~60777795 0.00000000 M-2 8,154,000.00 5.~~51000~~75000% 1000.00000000 4.~~74472284~~63194506 0.00000000 M-3 2,965,000.00 5.~~57000~~81000% 1000.00000000 4.~~79638786~~68027656 0.00000000 M-4 6,177,000.00 56.~~83000~~07000% 1000.00000000 54.~~02027845~~88972155 0.00000000 M-5 2,224,000.00 56.~~88000~~12000% 1000.00000000 54.~~06333183~~93000000 0.00000000 M-6 1,730,000.00 6.~~03000~~27000% 1000.00000000 5.~~19249711~~05083237 0.00000000 M-7 2,965,000.00 67.~~83000~~07000% 1000.~~00000000~~00002024 5.~~88138954~~69527825 0.~~10357167~~00000000 M-8 1,730,000.00 67.~~83000~~07000% 1000.~~00000000~~00001734 5.~~88138728~~69527746 0.~~10357225~~00000000 M-9 2,718,000.00 67.~~83000~~07000% 1000.~~00000000~~00001840 5.~~88139073~~69527962 0.~~10357248~~00000000 CLASS C 2,194,407.81 0.00000% ~~221333~~203713.~~42599615~~58321496 0.00000000 0.00000000 CLASS P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 CLASS R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 CLASS RII 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 1A-1A 0.00000000 0.00000000 43.~~46504705~~95732835 0.00000000 ~~967~~878.~~65417228~~42568082 1A-1B 0.00000000 0.00000000 43.~~47348759~~96448442 0.00000000 ~~967~~878.~~65417232~~42568077 2A-1A 0.00000000 0.00000000 4.~~45889329~~01788502 0.00000000 ~~969~~901.~~55298959~~92203410 2A-1B 0.00000000 0.00000000 4.~~50965869~~06163695 0.00000000 ~~969~~901.~~55298965~~92203402 2A-1C 0.00000000 0.00000000 4.~~46735428~~02517689 0.00000000 ~~969~~901.~~55298941~~92203401 M-1 0.00000000 0.00000000 4.~~71888897~~60777795 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~74472284~~63194506 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~79638786~~68027656 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 54.~~02027845~~88972155 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 54.~~06333183~~93000000 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 5.~~19249711~~05083237 0.00000000 1000.00000000 M-7 0.~~10357167~~00000000 0.00000000 5.~~88138954~~69527825 0.00000000 1000.~~00000000~~00002024 M-8 0.~~10357225~~00000000 0.00000000 5.~~88138728~~69527746 0.00000000 1000.~~00000000~~00001734 M-9 0.~~10357248~~00000000 0.00000000 5.~~88139073~~69527962 0.00000000 1000.~~00000000~~00001840 CLASS C 0.00000000 0.00000000 ~~264~~390.~~56232855~~49864665 0.00000000 ~~218722~~202237.~~00495860~~67003910 CLASS P 0.00000000 0.00000000 ~~1804390~~1242378.~~10000000~~40000000 0.00000000 1000.00000000 CLASS R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 CLASS RII 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~~Certificateholder ~~ACCOUNT~~Account ~~STATEMENT~~Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 86,~~720~~239,~~778~~593.3025 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 2427,~~961~~012.7826 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~180~~124,~~439~~237.0184 Total Deposits 86,~~926~~390,~~179~~843.0935 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 4920,~~306~~875.2257 Total Administration Fees ~~163~~150,~~767~~573.1504 Payment of Interest and Principal 86,~~713~~219,~~105~~394.7274 Total Withdrawals (Pool Distribution Amount) 86,~~926~~390,~~179~~843.0935 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~151~~139,~~779~~697.9309 Class 1A-1B & 2A-1C Premium- XL Capital Assurance 43,~~094~~611.6670 Credit Risk Manager Fee-Clayton Fixed Income 21,~~023~~862.7363 Master Servicing Fee-Wells Fargo Bank, N.A. 5,~~868~~401.8362 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~163~~150,~~767~~573.1504 *Servicer Payees include: CENTRAL MORTGAGE

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Insurance Policy-XL Capital 0.00 0.00 0.00 0.00 Basis Risk Reserve Fund 1,000.00 ~~767~~0.7800 ~~767~~0.7800 1,000.00

~~COLLATERAL~~Collateral ~~STATEMENT~~Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average ~~Gross~~ Coupon Rate 8.155777 7.~~327824%~~953664 Weighted Average Net ~~Coupon~~Rate 67.~~952824%~~780777 7.578664 Weighted Average Pass-Through Rate 67.~~933324%~~761277 7.559164 Weighted Average Remaining Term ~~403~~397 ~~Beginning~~397 ~~Scheduled~~Principal ~~Collateral~~And Interest Constant 806,533.29 569,931.18 Beginning Loan Count 1,~~804~~128 ~~Number~~504 Of Loans Paid Inin Full 2615 5 Ending ~~Scheduled Collateral~~ Loan Count 1,~~778~~113 499 Beginning Scheduled ~~Collateral~~ Balance ~~485~~261,~~695~~426,~~798~~999.6220 185,603,678.81 Ending Scheduled ~~Collateral~~ Balance ~~479~~258,~~965~~797,~~275~~102.9042 ~~Ending~~184,994,820.19 Actual Ending Collateral Balance at257,940,368.85 ~~31-May-2006~~184,401,175.37 ~~478~~Scheduled Principal 99.14 0.00 Unscheduled Principal 3,~~681~~600,~~050~~147.8703 ~~Monthly~~1,269,118.56 ~~P&I~~Scheduled ~~Constant~~Interest 1,~~450~~776,~~338~~783.5954 ~~Special~~1,230,191.12 Servicing Fees 81,695.94 58,001.15 Master Servicing Fees 3,158.91 2,242.71 Trustee Fee 0.00 ~~Prepayment~~0.00 ~~Penalty~~FRY ~~Waived~~ Amount 0.00 ~~Prepayment~~0.00 ~~Penalty~~Special ~~Waived~~Hazard ~~Count~~Fee 0.00 ~~Prepayment~~0.00 ~~Penalty~~Other ~~Paid~~Fee ~~Amount 180~~1,~~439~~089.0128 ~~Prepayment~~773.35 ~~Penalty~~Pool ~~Paid~~Insurance ~~Count~~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 1,690,839.41 1,169,173.91 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 ~~Scheduled~~0.00 ~~Principal~~Percentage ~~624~~of Cumulative Losses 0.730000 ~~Unscheduled~~0.0000 ~~Principal~~Prepayment 7Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 114,~~246~~193.46 10,~~095~~044.0538 *Prepayment ~~This~~Penalty ~~data~~Paid isCount ~~currently~~11 ~~not~~1 ~~provided~~Special ~~for~~Servicing ~~reporting~~Fee 0.00 0.00

~~Group Level~~ Collateral Statement Group 1Total 2 Collateral Description Mixed ARM ~~Mixed ARM~~ Weighted Average Coupon Rate 78.~~411698~~071861 ~~7.207926~~ Weighted Average Net Rate 7.~~036698~~696861 ~~6.832926~~Weighted Average Pass-Through Rate 7.~~017198~~677361 ~~6.813426~~ Weighted Average Remaining Term ~~403~~397 ~~403 Record Date 05/31/2006 05/31/2006~~ Principal And Interest Constant ~~854~~1,~~956.06 595~~376,~~382~~464.5347 Beginning Loan Count 1,~~250~~632 ~~554~~ Loans Paid in Full 1920 7 Ending Loan Count 1,~~231~~612 ~~547~~ Beginning Scheduled Balance ~~285~~447,~~779~~030,~~436~~678.9401 ~~199,916,361.68~~ Ending Scheduled Balance ~~282~~443,~~455~~791,~~144~~922.5661 ~~197~~Actual Ending Collateral Balance 442,~~510~~341,~~131~~544.3422 Scheduled Principal ~~152.~~99 ~~471~~.7414 Unscheduled Principal 4,~~234~~869,~~428~~265.6259 ~~3,011,666.43~~ Scheduled Interest 13,~~765~~006,~~092~~974.3066 ~~1,200,818.62~~ Servicing Fees 89139,~~306~~697.0709 ~~62,473.86~~ Master Servicing Fees 35,~~453~~401.1762 ~~2,415.66~~ Trustee Fee 0.00 ~~0.00~~ FRY Amount 0.00 ~~0.00~~ Special Hazard Fee 0.00 ~~0.00~~ Other Fee 1,~~190~~862.7563 ~~832.98~~ 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 12,~~671~~860,~~142~~013.3132 ~~1,135,096.12~~ 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 ~~118~~124,~~410~~237.4484 ~~62,028.57~~ Prepayment Penalty Paid Count *12 * Special Servicing Fee 0.00 ~~0.00 * This data is currently not provided for reporting.~~

~~Group~~Additional ~~Level~~Reporting ~~Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 7.327824 Weighted Average Net Rate 6.952824 Pass~~-~~Through~~ ~~Rate~~Deal ~~6.933324~~Level ~~Weighted~~Informational ~~Average~~Reporting ~~Remaining~~Count ~~Term~~of ~~403~~Neg ~~Record~~Am ~~Date~~Loans ~~05/31/2006~~1444 Principal ~~And~~Balance ~~Interest~~of ~~Constant~~Neg ~~1,450,338.59~~Am ~~Beginning Loan Count 1,804~~ Loans ~~Paid in Full 26 Ending Loan Count 1~~400,~~778 Beginning Scheduled Balance 485~~361,~~695,798~~573.6279 ~~Ending~~Structural ~~Scheduled~~Reporting ~~Balance~~Excess ~~479,965,275.90~~Cash ~~Scheduled Principal 624.73 Unscheduled Principal 7~~860,~~246,095~~524.0598 ~~Scheduled~~Overcollateralization ~~Interest~~Amount 2,~~965~~223,~~910~~659.9229 ~~Servicing~~Overcollateralization ~~Fees~~Deficiency ~~151,779.93 Master Servicing Fees 5,868.83 Trustee Fee 0.00 FRY~~ Amount 0.00 ~~Special~~Overcollateralization ~~Hazard~~Increase ~~Fee~~Amount ~~0.00 Other Fee 2~~1,~~023~~393,580.7322 ~~Pool~~Overcollateralization ~~Insurance~~Release ~~Fee~~Amount ~~0.00 Spread~~ 1 0,393,580.0022 ~~Spread~~Senior 2Enhancement ~~0.00~~Percentage ~~Spread 3 0~~9.00838846% ~~Net~~Overcollateralization ~~Interest~~Target Amount 2,~~806~~223,~~238~~659.4329 ~~Realized~~Trigger ~~Loss~~Event ~~Amount~~Reporting ~~0.00~~ Cumulative ~~Realized~~ Loss ~~0.00~~Trigger ~~Percentage~~Trigger ofResult ~~Cumulative~~Pass ~~Losses~~Threshold Value 0.~~0000~~200000% ~~Prepayment~~Calculated ~~Penalty~~Value ~~Waived Amount~~ 0.00000000% ~~Prepayment~~Delinquency ~~Penalty~~Trigger ~~Waived~~Trigger ~~Count~~Result 0Pass ~~Prepayment~~Threshold ~~Penalty~~Value ~~Paid Amount 180,439~~3.01095301% ~~Prepayment~~Calculated ~~Penalty~~Value ~~Paid Count * Special Servicing Fee~~ 0.00557060% *Trigger ~~This~~Event ~~data~~Trigger isResult ~~currently not provided for reporting.~~Pass

Additional Reporting - ~~Deal~~Group Level Informational Reporting ~~Count~~1 Available Funds 3,603,671.46 Principal Balance of ~~Neg~~MTA AmMortgage Loans ~~1610~~258,797,102.42 Class M-1 Apportioned Principal Balance of7,709,218.28 ~~Neg~~Class AmM-2 ~~Loans~~Apportioned ~~438~~Principal Balance 4,~~515~~800,~~860~~012.5566 ~~Structural~~Class ~~Reporting~~M-3 ~~Excess~~Apportioned ~~Cash~~Principal ~~585~~Balance 1,~~419~~745,405.7363 ~~Overcollateralization~~Class ~~Amount~~M-4 2Apportioned Principal Balance 3,~~223~~636,~~659~~212.2968 ~~Overcollateralization~~Class ~~Deficiency~~M-5 ~~Amount~~Apportioned 0Principal Balance 1,309,201.0039 ~~Overcollateralization~~Class ~~Increase~~M-6 ~~Amount~~Apportioned 0Principal Balance 1,018,398.0057 ~~Overcollateralization~~Class ~~Release~~M-7 ~~Amount~~Apportioned 0Principal Balance 1,745,405.0067 ~~Senior~~Class ~~Enhancement~~M-8 ~~Percentage~~Apportioned Principal Balance 1,018,398.58 Class M-9 Apportioned Principal Balance 1,600,004.~~055598%~~25 ~~Overcollateralization~~Deferred ~~Target~~Interest ~~Amount~~970,349.39 Net Deferred Interest 0.00 2 Available Funds 1,~~223~~222,~~659~~143.2906 ~~Trigger~~Principal ~~Event~~Balance ~~Reporting~~of ~~Cumulative~~MTA ~~Loss~~Mortgage ~~Trigger~~Loans ~~Trigger~~184,994,820.19 ~~Result~~Class ~~Pass~~M-1 ~~Threshold~~Apportioned ~~Value~~Principal 0Balance 5,386,781.~~200000%~~72 ~~Calculated~~Class ~~Value~~M-2 0Apportioned Principal Balance 3,353,987.~~000000%~~34 ~~Delinquency~~Class ~~Trigger~~M-3 ~~Trigger~~Apportioned ~~Result~~Principal ~~Pass~~Balance ~~Threshold~~1,219,594.37 ~~Value~~Class M-4 Apportioned Principal Balance 2,540,787.~~848891%~~32 ~~Calculated~~Class ~~Value~~M-5 0Apportioned Principal Balance 914,798.~~440639%~~61 ~~Trigger~~Class ~~Event~~M-6 ~~Trigger~~Apportioned ~~Result~~Principal ~~Pass~~Balance 711,601.43 Class M-7 Apportioned Principal Balance 1,219,594.39 Class M-8 Apportioned Principal Balance 711,601.45 Class M-9 Apportioned Principal Balance 1,117,995.80 Deferred Interest 660,259.94 Net Deferred Interest 0.00

~~Additional~~Delinquency ~~Reporting~~Status -DELINQUENT ~~Group~~BANKRUPTCY ~~Level~~FORECLOSURE ~~Informational~~REO ~~Reporting~~Total 1No. ~~Available~~of ~~Funds~~Loans ~~4,340,240~~No.94 ~~Principal~~of ~~Balance~~Loans No. of ~~MTA~~Loans ~~Mortgage~~No. of Loans ~~282,455,144~~No.56 ~~Class~~of ~~M-1~~Loans ~~Apportioned~~Actual ~~Principal~~ Balance ~~7,709,218.28~~Actual ~~Class~~Balance ~~M-2~~Actual ~~Apportioned~~Balance ~~Principal~~Actual Balance ~~4,800,012.66~~Actual ~~Class~~Balance M0-329 ~~Apportioned~~Days ~~Principal~~1 ~~Balance~~0 0 1 322,~~745~~300.67 0.00 0.00 322,~~405~~300.6367 ~~Class~~30 ~~M-4~~Days ~~Apportioned~~31 ~~Principal~~0 ~~Balance~~0 30 31 7,~~636~~260,~~212~~138.6828 ~~Class~~0.00 M-0.00 0.00 7,260,138.28 60 Days 5 ~~Apportioned~~0 ~~Principal~~0 ~~Balance~~0 5 1,~~309~~299,~~201~~942.3927 ~~Class~~0.00 ~~M-6~~0.00 ~~Apportioned~~0.00 ~~Principal Balance~~ 1,~~018~~299,~~398~~942.5727 ~~Class~~90 ~~M-7~~Days ~~Apportioned~~0 ~~Principal~~0 ~~Balance~~0 ~~1,745,405~~0 0 0.7200 ~~Class~~0.00 ~~M-8~~0.00 ~~Apportioned~~0.00 ~~Principal~~0.00 ~~Balance~~120 Days 1 0 1 0 2 277,~~018~~462.09 0.00 303,~~398~~276.6153 ~~Class~~0.00 ~~M-9~~580,738.62 ~~Apportioned~~150 ~~Principal~~Days ~~Balance~~0 0 1 0 1 0.00 0.00 372,~~600~~134.10 0.00 372,~~004~~134.3010 ~~Deferred~~180+ ~~Interest~~Days ~~910,289~~0 0 0 0 0 0.2300 ~~Net~~0.00 ~~Deferred~~0.00 ~~Interest~~0.00 0.00 Totals 37 1 2 ~~Available~~0 ~~Funds~~40 38,~~110~~837,~~654~~542.1664 ~~Principal~~322,300.67 ~~Balance~~675,410.63 0.00 9,835,253.94 No. of ~~MTA~~Loans ~~Mortgage~~No. of Loans ~~197,510,131~~No.34 ~~Class~~of ~~M-1~~Loans ~~Apportioned~~No. ~~Principal~~of ~~Balance~~Loans ~~5,386,781~~No.72 ~~Class~~of ~~M-2~~Loans ~~Apportioned~~Actual ~~Principal~~Balance Actual Balance ~~3,353,987.34~~Actual ~~Class~~Balance ~~M-3~~Actual ~~Apportioned~~Balance ~~Principal~~Actual Balance 0-29 Days 0.062035% 0.000000% 0.000000% 0.062035% 0.072862% 0.000000% 0.000000% 0.072862% 30 Days 1~~,219,594~~.37923077% ~~Class~~0.000000% ~~M-4~~0.000000% ~~Apportioned~~0.000000% ~~Principal~~1.923077% ~~Balance~~1.641297% ~~2,540,787~~0.32000000% ~~Class~~0.000000% ~~M-5~~0.000000% ~~Apportioned~~1.641297% ~~Principal~~60 ~~Balance~~Days ~~914,798~~0.61310174% ~~Class~~0.000000% ~~M-6~~0.000000% ~~Apportioned~~0.000000% ~~Principal~~0.310174% ~~Balance~~0.293877% ~~711,601~~0.43000000% ~~Class~~0.000000% ~~M-7~~0.000000% ~~Apportioned~~0.293877% ~~Principal~~90 ~~Balance~~Days ~~1,219,594~~0.42000000% ~~Class~~0.000000% ~~M-8~~0.000000% ~~Apportioned~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.000000% ~~711,601~~0.47000000% ~~Class~~0.000000% ~~M-9~~0.000000% ~~Apportioned~~0.000000% ~~Principal~~120 ~~Balance~~Days ~~1,117,995~~0.83062035% ~~Deferred~~0.000000% ~~Interest~~0.062035% ~~605,907~~0.83000000% ~~Net~~0.124069% ~~Deferred~~0.062726% ~~Interest~~0.000000% 0.00068562% 0.000000% 0.131287% 150 Days 0.000000% 0.000000% 0.062035% 0.000000% 0.062035% 0.000000% 0.000000% 0.084128% 0.000000% 0.084128% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.295285% 0.062035% 0.124069% 0.000000% 2.481390% 1.997900% 0.072862% 0.152690% 0.000000% 2.223452%

~~LOAN~~Current ~~STATUS~~Period ~~STRATIFICATION/CREDIT~~Class ~~ENHANCEMENT~~A ~~STATEMENT~~Insufficient ~~DELINQUENT~~Funds ~~BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 24 0 ~~0 0 24 6,337,341~~.~~64 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 627,~~337,341~~012.64 60 Days 7 0 0 0 7 1,875,599.90 0.00 0.00 0.00 1,875,599.90 90 Days 1 0 0 0 1 307,947.49 0.00 0.00 0.00 307,947.49 120 Days 0 0 1 0 1 0.00 0.00 342,187.99 0.00 342,187.99 150 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 32 0 1 0 33 8,520,889.03 0.00 342,187.99 0.00 8,863,077.02 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.349831% 0.000000% 0.000000% 0.000000% 1.349831% 1.323917% 0.000000% 0.000000% 0.000000% 1.323917% 60 Days 0.393701% 0.000000% 0.000000% 0.000000% 0.393701% 0.391827% 0.000000% 0.000000% 0.000000% 0.391827% 90 Days 0.056243% 0.000000% 0.000000% 0.000000% 0.056243% 0.064333% 0.000000% 0.000000% 0.000000% 0.064333% 120 Days 0.000000% 0.000000% 0.056243% 0.000000% 0.056243% 0.000000% 0.000000% 0.071486% 0.000000% 0.071486% 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 1.799775% 0.000000% 0.056243% 0.000000% 1.856018% 1.780077% 0.000000% 0.071486% 0.000000% 1.851562%26

~~Current~~Delinquency ~~Period~~Status ~~Class~~By AGroup ~~Insufficient~~DELINQUENT ~~Funds~~BANKRUPTCY FORECLOSURE REO Total 1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 322,300.67 0.00 ~~Principal~~0.00 ~~Balance~~322,300.67 30 Days 23 0 0 0 23 4,980,609.74 0.00 0.00 0.00 4,980,609.74 60 Days 4 0 0 0 4 853,486.97 0.00 0.00 0.00 853,486.97 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 1 0 1 0 2 277,462.09 0.00 303,276.53 0.00 580,738.62 150 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 28 1 1 0 30 6,111,558.80 322,300.67 303,276.53 0.00 6,737,136.00 0-29 Days 0.089847% 0.000000% 0.000000% 0.089847% 0.124952% 0.000000% 0.000000% 0.124952% 30 Days 2.066487% 0.000000% 0.000000% 0.000000% 2.066487% 1.930915% 0.000000% 0.000000% 0.000000% 1.930915% 60 Days 0.359389% 0.000000% 0.000000% 0.000000% 0.359389% 0.330885% 0.000000% 0.000000% 0.000000% 0.330885% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.089847% 0.000000% 0.089847% 0.000000% 0.179695% 0.107568% 0.000000% 0.117576% 0.000000% 0.225145% 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 2.515723% 0.089847% 0.089847% 0.000000% 2.695418% 2.369369% 0.124952% 0.117576% 0.000000% 2.611897% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No. of ~~Contaminated~~Loans ~~Properties~~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 ~~Periodic~~0.00 ~~Advance~~0.00 240.00 30 Days 8 0 0 0 8 2,~~961~~279,528.7854 0.00 0.00 0.00 2,279,528.54 60 Days 1 0 0 0 1 446,455.30 0.00 0.00 0.00 446,455.30 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 1 0 1 0.00 0.00 372,134.10 0.00 372,134.10 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 9 0 1 0 10 2,725,983.84 0.00 372,134.10 0.00 3,098,117.94 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.603206% 0.000000% 0.000000% 0.000000% 1.603206% 1.236179% 0.000000% 0.000000% 0.000000% 1.236179% 60 Days 0.200401% 0.000000% 0.000000% 0.000000% 0.200401% 0.242111% 0.000000% 0.000000% 0.000000% 0.242111% 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% 0.200401% 0.000000% 0.200401% 0.000000% 0.000000% 0.201807% 0.000000% 0.201807% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.803607% 0.000000% 0.200401% 0.000000% 2.004008% 1.478290% 0.000000% 0.201807% 0.000000% 1.680097%

~~Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE~~ REO ~~Total~~Detail 1- ~~No.~~All ofMortgage Loans ~~No.~~in ofREO ~~Loans~~during ~~No.~~Current ofPeriod ~~Loans~~Summary ~~No.~~- ~~of Loans~~ No. ofREO ~~Loans~~Information ~~Actual~~to ~~Balance~~report ~~Actual~~this ~~Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0~~period.00 ~~0.00 0.00 0.00 30 Days 15 0 0 0 15 3,573,905.27 0.00 0.00 0.00 3,573,905.27 60 Days 2 0 0 0 2 299,741.14 0.00 0.00 0.00 299,741.14 90 Days~~ 1 0 0 0 1 307,947.49 0.00 0.00 0.00 307,947.49 120 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 18 0 0 0 18 4,181,593.90 0.00 0.00 0.00 4,181,593.90 0-29 ~~Days~~No 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.218522% 0.000000% 0.000000% 0.000000% 1.218522% 1.268731% 0.000000% 0.000000% 0.000000% 1.268731% 60 Days 0.162470% 0.000000% 0.000000% 0.000000% 0.162470% 0.106408% 0.000000% 0.000000% 0.000000% 0.106408% 90 Days 0.081235% 0.000000% 0.000000% 0.000000% 0.081235% 0.109321% 0.000000% 0.000000% 0.000000% 0.109321% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.462226% 0.000000% 0.000000% 0.000000% 1.462226% 1.484459% 0.000000% 0.000000% 0.000000% 1.484459% DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Total~~Information 2to ~~No.~~report ofthis ~~Loans No~~period. ~~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~~ 2~~,763,436.37~~ 0.00 0.00 0.00 2,763,436.37 60 Days 5 0 0 0 5 1,575,858.76 0.00 0.00 0.00 1,575,858.76 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 0.00 342,187.99 0.00 342,187.99 150 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 4,339,295.13 0.00 342,187.99 0.00 4,681,483.12 0-29 ~~Days~~No ~~0.000000%~~REO ~~0.000000%~~Information ~~0.000000%~~to ~~0.000000%~~report ~~0.000000%~~this 0period.000000% 0.000000% 0.000000% 30 Days 1.645338% 0.000000% 0.000000% 0.000000% 1.645338% 1.402833% 0.000000% 0.000000% 0.000000% 1.402833% 60 Days 0.914077% 0.000000% 0.000000% 0.000000% 0.914077% 0.799970% 0.000000% 0.000000% 0.000000% 0.799970% 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% 0.182815% 0.000000% 0.182815% 0.000000% 0.000000% 0.173709% 0.000000% 0.173709% 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 2.559415% 0.000000% 0.182815% 0.000000% 2.742230% 2.202804% 0.000000% 0.173709% 0.000000% 2.376512%

Summary 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 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. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jul-05 0.000% Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current REO Total Nov-05 0.000% Loans in REO 0 Dec-05 0.000% Original Principal Balance 0.00 Jan-06 0.000% Current Actual Balance 0.00 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.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 ~~Jul~~Jan-0506 0.000% Original Principal Balance ~~342~~297,000.00 ~~Aug~~Feb-0506 0.000% Current Actual Balance ~~342~~303,~~187~~276.9953 ~~Sep~~Mar-0506 0.000% ~~Oct~~Apr-0506 0.000% Current Foreclosure Total ~~Nov~~May-0506 0.000% Loans in Foreclosure 12 ~~Dec~~Jun-0506 0.~~000~~071% Original Principal Balance ~~342~~661,000.00 ~~Jan~~Jul-06 0.~~000~~072% Current Actual Balance ~~342~~675,~~187~~410.9963 ~~Feb~~Aug-06 0.~~000~~140% ~~Mar~~Sep-06 0.~~000~~133% ~~Apr~~Oct-06 0.~~000~~189% ~~May~~Nov-06 0.~~000~~139% ~~Jun~~Dec-06 0.~~071~~153% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Jul~~Jan-0506 0.000% Original Principal Balance 0297,000.00 ~~Aug~~Feb-0506 0.000% Current Actual Balance 0303,276.0053 ~~Sep~~Mar-0506 0.000% ~~Oct~~Apr-0506 0.000% Current Foreclosure Total ~~Nov~~May-0506 0.000% Loans in Foreclosure 01 ~~Dec~~Jun-0506 0.000% Original Principal Balance 0297,000.00 ~~Jan~~Jul-06 0.000% Current Actual Balance 0303,276.0053 ~~Feb~~Aug-06 0.~~000~~113% ~~Mar~~Sep-06 0.~~000~~114% ~~Apr~~Oct-06 0.~~000~~115% ~~May~~Nov-06 0.000% ~~Jun~~Dec-06 0.~~000~~118% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Jul~~Jan-0506 0.000% Original Principal Balance ~~342,000~~0.00 ~~Aug~~Feb-0506 0.000% Current Actual Balance ~~342,187~~0.9900 ~~Sep~~Mar-0506 0.000% ~~Oct~~Apr-0506 0.000% Current Foreclosure Total ~~Nov~~May-0506 0.000% Loans in Foreclosure 1 ~~Dec~~Jun-0506 0.~~000~~174% Original Principal Balance ~~342~~364,000.00 ~~Jan~~Jul-06 0.~~000~~176% Current Actual Balance ~~342~~372,~~187~~134.9910 ~~Feb~~Aug-06 0.~~000~~178% ~~Mar~~Sep-06 0.~~000~~159% ~~Apr~~Oct-06 0.~~000~~293% ~~May~~Nov-06 0.~~000~~335% ~~Jun~~Dec-06 0.~~174~~202% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 21 ~~0004635645~~0004659983 ~~Jun~~Dec-2006 01-Jan-2006 NV 84.86 297,000.00 2 0004576757 Nov-2006 01-Sep-2005 ILFL 9080.00 ~~342~~364,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 21 ~~0004635645~~0004659983 ~~342~~303,~~187~~276.9953 01-~~Jan~~Jul-2006 4 68.~~625~~750% 12,307.99 2 0004576757 372,134.10 01-Jun-2006 5 7.625% 15,~~266~~028.3537

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Jan-0506 0.000% Original Principal Balance 0.00 ~~Aug~~Feb-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Mar-0506 0.000% ~~Oct~~Apr-0506 0.000% Current Bankruptcy Total ~~Nov~~May-0506 0.000% Loans in Bankruptcy 01 ~~Dec~~Jun-0506 0.000% Original Principal Balance 0316,000.00 ~~Jan~~Jul-06 0.~~000~~068% Current Actual Balance 0322,300.0067 ~~Feb~~Aug-06 0.~~000~~069% ~~Mar~~Sep-06 0.~~000~~070% ~~Apr~~Oct-06 0.~~000~~071% ~~May~~Nov-06 0.~~000~~072% ~~Jun~~Dec-06 0.~~000~~073% *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 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jul~~Jan-0506 0.000% Original Principal Balance 0.00 ~~Aug~~Feb-0506 0.000% Current Actual Balance 0.00 ~~Sep~~Mar-0506 0.000% ~~Oct~~Apr-0506 0.000% Current Bankruptcy Total ~~Nov~~May-0506 0.000% Loans in Bankruptcy 01 ~~Dec~~Jun-0506 0.000% Original Principal Balance 0316,000.00 ~~Jan~~Jul-06 0.~~000~~116% Current Actual Balance 0322,300.0067 ~~Feb~~Aug-06 0.~~000~~118% ~~Mar~~Sep-06 0.~~000~~119% ~~Apr~~Oct-06 0.~~000~~121% ~~May~~Nov-06 0.~~000~~124% ~~Jun~~Dec-06 0.~~000~~125% *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 ~~12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Aug-05 0.000% Current Actual Balance 0.00 Sep-05 0.000% Oct-05 0.000% Current~~ Bankruptcy ~~Total~~Information ~~Nov-05~~to 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~~this ~~monthly bond remittance report can be viewed online at www~~period.~~ctslink.com.~~

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No1 ~~Bankruptcy~~0004586590 ~~Loans~~Jul-2006 ~~this~~01-Sep-2005 ~~Period~~VA 80.00 316,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest No1 ~~Bankruptcy~~0004586590 ~~Loans~~322,300.67 ~~this~~01-Nov-2006 ~~Period~~0 8.750% 4,484.02

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-~~2005~~ ~~N/A~~No ~~N/A~~Realized Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 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~~Information ~~Approximation~~to 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 N/A N/A Mar-2006 N/A 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~~this ~~graphically on the monthly bond remittance report~~period. ~~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 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~~No ~~N/A~~Realized Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 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~~Information ~~Approximation~~to 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 N/A N/A Mar-2006 N/A 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~~this ~~graphically on the monthly bond remittance report~~period. ~~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 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~~No ~~N/A~~Realized Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 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~~Information ~~Approximation~~to 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 N/A N/A Mar-2006 N/A 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~~this ~~graphically on the monthly bond remittance report~~period. ~~The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com.~~ Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans). Includes losses on loans liquidating in the current period only.

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 1915 3,~~921~~359,~~350~~900.00 3,~~963~~436,~~856~~805.0452 0 0.00 0.00 2 75 21,~~756~~133,~~000~~900.00 21,~~782~~156,~~849~~879.6228 0 0.00 0.00 Total 2620 64,~~677~~493,~~350~~800.00 64,~~746~~593,~~705~~684.6680 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 ~~257~~149,~~708~~009.1668 2 0 0.00 0.00 0 0.00 0.00 ~~220~~108,~~652~~382.8656 Total 0 0.00 0.00 0 0.00 0.00 ~~478~~257,~~361~~392.0224

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0004582128~~0004588752 OHFL 80.00 01-Sep-2005 ~~240~~154,~~000.00 245,817.69 1 0004582292 FL 80.00 01-Oct-2005 210,~~400.00 ~~214~~155,~~052.20 1 0004589768 FL 64.64 01-Oct-2005 181,~~000.0082 ~~184,927.85~~ 1 ~~0004608089~~0004626586 FL 7060.0044 01-~~Oct~~Nov-2005 ~~210~~408,000.00 ~~212~~420,~~688~~628.4995 1 ~~0004611265~~0004648010 ~~WI 74.98 01-Oct-2005 206,200.00 208,583.51 1 0004639969~~ CA 4038.5433 01-Dec-2005 ~~150~~115,000.00 ~~152~~113,~~451~~387.1271 1 ~~0004646220~~0004652475 CAIL 8079.0061 01-Dec-2005 ~~346~~164,000.00 ~~352~~167,~~196~~931.5850 1 ~~0004652327~~0004661104 FLCA 8058.0090 01-Dec-2005 ~~292~~225,000.00 ~~293~~234,~~355~~418.6425 1 ~~0004654075~~0004662953 FLVA 5189.0797 01-~~Dec~~Jan-~~2005~~2006 ~~286~~173,~~000~~200.00 ~~291~~180,~~014~~627.0623 1 ~~0004654950~~0004665121 CA 5056.1831 01-Dec-2005 ~~140~~366,000.00 ~~142~~384,~~260~~312.6721 1 ~~0004658241~~0004666533 AZ 5260.3884 01-~~Dec~~Jan-~~2005~~2006 275,000.00 ~~279~~287,~~466~~803.0567 1 ~~0004659827~~0004668224 AZMD 7068.6996 01-Jan-2006 ~~234~~231,000.00 ~~237~~218,~~706~~912.0881 1 ~~0004661815~~0004669008 ~~AZ 54.07 01-Feb-2006 126,700.00 126,294.00 1 0004676839~~ FL 7664.0502 01-~~Jan~~Dec-~~2006~~2005 ~~115~~169,~~600~~000.00 ~~117~~177,~~248~~478.3938 1 ~~0004680229~~0004675278 CAAZ 7560.0061 01-Jan-2006 ~~191~~60,~~250~~000.00 ~~194~~61,~~632~~516.2903 1 ~~0004687091~~0004677787 AZMD 5266.0561 01-Jan-2006 ~~101~~196,500.00 ~~102~~201,~~480~~574.2037 1 ~~0004700399~~0004681060 FLCA 9078.0011 01-~~Feb~~Jan-2006 ~~162~~289,000.00 ~~163~~299,~~522~~040.9249 1 ~~0004706420~~0004688024 VA 9072.0068 01-~~Feb~~Jan-2006 ~~200~~225,~~700~~300.00 ~~202~~229,~~922~~346.2500 1 ~~0004708301~~0004691572 MDKS 8688.6414 01-Feb-2006 ~~253~~308,~~000~~500.00 ~~255~~319,~~100~~158.4793 2 ~~0004580460~~0004580692 FLIL 8994.8396 01-Sep-2005 ~~265~~160,000.00 ~~271~~160,~~145~~611.7579 2 ~~0004596961~~0004621413 FLCA 7980.9900 01-~~Sep~~Oct-2005 ~~189~~252,~~500~~000.00 ~~192~~259,~~395~~003.4469 2 ~~0004638128~~0004629077 CAMN 7580.00 01-Nov-2005 ~~570~~210,~~000~~400.00 ~~580~~215,~~837~~852.6626 2 ~~0004668992~~0004650446 FL 80.00 01-Dec-2005 ~~140~~268,000.00 ~~142~~273,~~543~~671.8005 2 ~~0004683009~~0004662110 MOFL 6679.0997 01-~~Feb~~Jan-2006 ~~591~~243,500.00 ~~594~~251,~~627.51 2 0004693099 CA 77.17 01-Feb-2006 463,000.00 467,865.87 2 0004702858 MD 78.74 01-Feb-2006 537,000.00 541,~~597.5421

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0004582128~~0004588752 Loan Paid in Full ~~0 7.875% 360 9~~ (1) ~~0004582292 Loan Paid in Full 0 7.250% 360~~ 8 ~~1 0004589768 Loan Paid in Full 0 7~~.~~875~~625% 360 815 1 ~~0004608089~~0004626586 Loan Paid in Full ~~0 6.875% 360 8 1 0004611265 Loan Paid in Full 0 6.500% 360 8 1 0004639969 Loan Paid in Full~~ (1) 78.~~875~~500% ~~360~~480 613 1 ~~0004646220~~0004648010 Loan Paid in Full 0 8.~~000~~750% 480 612 1 ~~0004652327~~0004652475 Loan Paid in Full 10 67.250% 360 612 1 ~~0004654075~~0004661104 Loan Paid in Full 10 79.250% ~~480 6 1 0004654950 Loan Paid in Full 0 7.875%~~ 360 612 1 ~~0004658241~~0004662953 Loan Paid in Full 0 8.500% ~~360~~480 611 1 ~~0004659827~~0004665121 Loan Paid in Full 0 8.~~500~~750% ~~360~~480 512 1 ~~0004661815~~0004666533 Loan Paid in Full ~~(1)~~0 68.~~375~~750% ~~360~~480 411 1 ~~0004676839~~0004668224 Loan Paid in Full 0 7.~~750~~625% ~~480~~360 511 1 ~~0004680229~~0004669008 Loan Paid in Full 0 8.~~000~~750% 480 512 1 ~~0004687091~~0004675278 Loan Paid in Full 0 7.~~000~~500% 360 511 1 ~~0004700399~~0004677787 Loan Paid in Full 0 67.~~875~~625% ~~480~~360 411 1 ~~0004706420~~0004681060 Loan Paid in Full 0 78.~~250~~750% 480 411 1 ~~0004708301~~0004688024 Loan Paid in Full ~~(1)~~0 7.500% ~~480~~360 411 21 ~~0004580460~~0004691572 Loan Paid in Full 0 78.~~125~~375% 480 910 2 ~~0004596961~~0004580692 Loan Paid in Full 0 7.000% 360 915 2 ~~0004638128~~0004621413 Loan Paid in Full 0 7.~~875~~500% ~~360~~480 714 2 ~~0004668992~~0004629077 Loan Paid in Full 0 7.~~375~~250% ~~480~~360 613 2 ~~0004683009~~0004650446 Loan Paid in Full 0 ~~6.500% 360 4 2 0004693099 Loan Paid in Full (1)~~ 7.~~875~~625% ~~360~~480 412 2 ~~0004702858~~0004662110 Loan Paid in Full 0 68.~~500~~375% ~~480~~360 411

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail PSA Current Month 1.487% Current Month 16.457% Current Month 1,310.764% 3 Month Average 1.263% 3 Month Average 14.130% 3 Month Average 1,348.191% 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~~Prepayment ~~N/A~~Penalty ~~Jul-2005~~Paid ~~N/A~~during N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 12.405% N/A Apr-2006 1,450.561% N/A May-2006 13.529% N/A May-2006 1,283.250% N/A Jun-2006 16.457% N/A Jun-2006 1,310.764% 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 SMM CPR PSA Current ~~Month~~Period ~~1.477%~~Prepayment ~~Current~~Prepayment ~~Month~~Summary ~~16.353%~~Loan ~~Current~~Prior ~~Month~~Penalty ~~1,313.743%~~Penalty 3Count ~~Month~~Balance ~~Average~~Amount ~~1.294%~~Waived ~~3 Month Average 14.437% 3 Month Average~~ 1~~,382.837%~~ 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 11~~.188%~~ ~~N/A Apr-2006 1~~2,~~324.544% N/A May-2006 15.770% N/A May-2006 1~~761,~~510~~092.~~223%~~69 ~~N/A Jun-2006 16.353% N/A Jun-2006 1~~114,~~313~~193.~~743%~~46 ~~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~~0.00 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 ~~SMM CPR PSA Current Month~~ 1~~.502%~~ ~~Current Month 16.606% Current Month 1~~250,~~306~~653.~~572%~~62 ~~3 Month Average 1.219% 3 Month Average 13.647% 3 Month Average 1~~10,~~294~~044.~~961%~~38 ~~12 Month Average~~ 0.~~000%~~00 12Total ~~Month Average 0.000%~~ 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 N/A N/A Dec-2005 N/A N/A Jan-2006 N/A N/A Jan-2006 N/A N/A Feb-2006 N/A N/A Feb-2006 N/A N/A Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 14.123% N/A Apr-2006 13,~~622~~011,746.~~680%~~31 ~~N/A May-2006 10.212% N/A May-2006 955.630% N/A Jun-2006 16.606% N/A Jun-2006 1~~124,~~306~~237.~~572%~~84 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))~~00

Prepayment Rates

~~Interest~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled 1Current 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($) Balance($) < 6.000 0 0.00 0.000 0 0.00 0.000 6.000 6.249 0 0.00 0.000 0 0.00 0.000 6.250 6.499 25 7,040,168.14 1.467 10 2,376,842.79 0.841 6.500 6.749 113 34,556,328.52 7.200 59 13,028,486.37 4.613 6.750 6.999 314 96,493,347.28 20.104 200 47,807,218.27 16.926 7.000 7.249 327 87,041,730.52 18.135 206 46,664,804.89 16.521 7.250 7.499 186 48,186,972.15 10.040 132 29,266,635.12 10.362 7.500 7.749 222 51,739,967.34 10.780 175 37,570,535.97 13.301 7.750 7.999 357 89,416,500.99 18.630 274 62,830,951.20 22.245 8.000 8.249 171 49,697,669.89 10.354 124 32,067,623.93 11.353 8.250 8.499 24 4,698,834.59 0.979 24 4,698,834.59 1.664 >= 8.500 39 11,093,756.48 2.311 27 6,143,211.43 2.175 Total 1,778 479,965,275.90 100.000 1,231 282,455,144.56 100.000Period

Interest Rate Stratification ~~(continued)~~Summary 21 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 6.000 0 0.00 0.000 0 0.00 0.000 6.000 6.249 02 387,167.18 0.00087 1 76,117.39 0.~~000~~029 6.250 6.499 150 ~~4,663,325~~0.3500 20.~~361~~000 0 0.00 0.000 6.500 6.749 540 ~~21,527,842~~0.1500 100.~~900~~000 0 0.00 0.000 6.750 6.999 ~~114~~0 ~~48,686,129~~0.0100 240.~~650~~000 0 0.00 0.000 7.000 7.249 ~~121~~21 406,~~376~~327,~~925~~251.6390 201.~~443~~426 8 1,971,493.67 0.762 7.250 7.499 5495 1829,~~920~~944,~~337~~703.03 96.~~579~~747 49 11,063,379.76 4.275 7.500 7.749 47286 1490,~~169~~159,~~431~~142.3762 720.~~174~~316 182 43,863,101.68 16.949 7.750 7.999 308 83,435,780.97 2618.801 195 44,~~585~~769,~~549~~806.7928 1317.~~460~~299 8.000 8.249 47176 1745,~~630~~703,~~045~~197.9621 810.~~926~~298 125 28,038,257.80 10.834 8.250 8.499 0205 048,470,838.0099 010.~~000~~922 165 36,037,494.88 13.925 >= 8.500 12519 4139,~~950~~363,~~545~~840.0571 231.~~506~~403 388 92,977,450.96 35.927 Total ~~547~~1,612 ~~197~~443,~~510~~791,~~131~~922.3461 100.000 1,113 258,797,102.42 100.000

~~Supplemental~~Interest ~~Reporting~~Rate ~~Closing~~Stratification ~~Date~~(continued) ~~March~~2 ~~30,~~Current ~~2006~~Number ~~Determination~~of ~~Date~~Outstanding ~~For~~Percentage ~~any~~of ~~Distribution~~Interest ~~Date~~Rate ~~and~~Loans ~~each~~Scheduled ~~Mortgage~~Balance(%) ~~Loan,~~Range(%) ~~the~~Balance($) ~~date~~< ~~each~~6.000 ~~month,~~0 as0.00 ~~set~~0.000 ~~forth~~6.000 in6.249 ~~the~~1 ~~Servicing Agreement~~311,049.79 on0.168 ~~which~~6.250 ~~the~~6.499 ~~Servicer~~0 ~~determines~~0.00 ~~the~~0.000 ~~amount~~6.500 of6.749 ~~all~~0 ~~funds~~0.00 ~~required~~0.000 to6.750 be6.999 ~~remitted~~0 to0.00 ~~the~~0.000 ~~Distribution~~7.000 ~~Account on the Servicer Remittance Date with respect to the Mortgage Loans~~7.249 ~~Distribution~~13 ~~Date The 19th day of the month~~4, or355,758.23 if2.355 ~~such~~7.250 ~~day~~7.499 is46 ~~not a Business Day~~18,881,323.27 ~~the~~10.206 ~~next Business Day commencing in April 2006~~7.500 ~~LIBOR Determination Date The second LIBOR Business Day immediately preceding the commencement of each Accrual Period for the LIBOR Certificates~~7.749 ~~Record~~104 ~~Date With respect to each Distribution Date and the LIBOR Certificates~~46,296,040.94 ~~the~~25.026 ~~Business~~7.750 ~~Day preceding the applicable Distribution Date so long as such Certificates remain Book-Entry Certificates and otherwise the Record Date shall be same as the other Classes of Certificates~~7.999 ~~For~~113 ~~each other Class of Certificates~~38,665,974.69 ~~the~~20.901 ~~last~~8.000 ~~Business Day of the calendar month preceding the month in which such Distribution Date occurs~~8.249 ~~Remittance~~51 ~~Date With respect to each Mortgage Loan~~17, ~~the 18th day of each month~~664,939.41 or9.549 if8.250 ~~such~~8.499 ~~18th~~40 ~~day is not a Business Day~~12,433,344.11 ~~the~~6.721 ~~preceding~~>= ~~Business Day~~8.500 ~~Business~~131 ~~Day Any day other than a Saturday~~46, ~~a Sunday or a day on which banking or savings institutions in the State of California~~386,389.75 ~~the~~25.074 ~~State~~Total of499 ~~Minnesota~~184, ~~the State of Maryland~~994, ~~the State of New York or in the city in which the Corporate Trust Office of the Trustee is located are authorized or obligated by law or executive order to be closed~~820.19 ~~LIBOR Business Day Any day on which banks in London, England and The City of New York are open and conducting transactions in foreign currency and exchange~~100.000

Filing Compare · Harborview 2006-BU1