10-D 1 baf0600c_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 21, 2006 to December 20, 2006 Commission File Number of issuing entity: 333-121559-20 Banc of America Funding 2006-C Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-121559 Banc of America Funding Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196493 54-2196494 54-2196495 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-R _____ _____ __X___ ____________ 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 4-A-3 _____ _____ __X___ ____________ 4-A-4 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __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 20, 2006 a distribution was made to holders of Banc of America Funding 2006-C Trust. 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 Banc of America Funding 2006-C Trust, relating to the December 20, 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. Banc of America Funding Corporation (Depositor) /s/ Adam Glassner Adam Glassner, President and CEO Date: January 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2006-C Trust, relating to the December 20, 2006 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 12/20/2006 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2006-C 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 1-A-R 058930AC2 11/30/2006 5.~~83511~~82926% 0.00 0.00 1-A-1 058930AA6 11/30/2006 5.~~82712~~82927% 2924,~~086~~710,~~313~~673.7757 ~~141~~120,~~241~~037.1973 1-A-2 058930AB4 11/30/2006 5.~~82712~~82927% 1,~~351~~148,~~485~~172.2971 65,~~562~~577.7251 2-A-1 058930AD0 11/30/2006 5.~~64263~~62732% ~~152~~144,~~032~~505,~~294~~970.1203 ~~714~~677,~~885~~650.5366 2-A-2 058930AE8 11/30/2006 5.~~64263~~62732% 76,~~061~~711,~~000~~447.8562 3331,~~202~~472.2087 3-A-1 058930AF5 11/30/2006 5.~~83096~~81666% 2422,~~009~~753,~~212~~686.3550 ~~116~~110,~~663~~292.8710 3-A-2 058930AG3 11/30/2006 5.~~83096~~81666% 1,~~115~~057,~~643~~302.1324 5,~~421~~124.0598 4-A-1 058930AH1 11/30/2006 5.~~83364~~83116% ~~100~~95,~~090~~272,~~706~~325.8948 ~~486~~462,~~577~~956.7396 4-A-2 058930AJ7 11/30/2006 5.~~83364~~83116% 15,875,000.00 77,~~174~~141.2141 4-A-3 058930AK4 11/30/2006 5.~~83364~~83116% 44,381,000.00 215,~~752~~660.3666 4-A-4 058930AL2 11/30/2006 5.~~83364~~83116% 7,~~447~~224,~~934~~126.9321 3635,~~207~~104.1521 B-1 058930AM0 11/30/2006 5.~~75365~~74552% 10,~~249~~239,~~418~~631.1232 49,~~142~~026.9869 B-2 058930AN8 11/30/2006 5.~~75365~~74552% 2,~~719~~716,~~457~~860.6695 13,~~039~~008.0115 B-3 058930AP3 11/30/2006 5.~~75365~~74552% 1,~~882~~880,~~240~~443.3506 9,~~024~~003.7944 B-4 058930AQ1 11/30/2006 5.~~75365~~74552% 1,~~046~~045,~~022~~023.1030 5,~~015~~003.3750 B-5 058930AR9 11/30/2006 5.~~75365~~74552% ~~836~~835,~~218~~419.2477 43,~~009~~999.4294 B-6 058930AS7 11/30/2006 5.~~75365~~74552% 1,~~046~~045,~~729~~730.5204 5,~~018~~006.7689 Totals ~~400~~381,~~230~~402,~~677~~812.3280 1,~~918~~826,~~938~~067.3470

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-1 ~~621~~6,~~960~~315.0230 0.00 2824,~~464~~704,~~353~~358.7527 ~~763~~126,~~201~~353.2103 0.00 1-A-2 ~~28,899~~293.1544 0.00 1,~~322~~147,~~586~~879.1327 355,~~461~~870.8795 0.00 2-A-1 1664,~~118,851~~153.8567 0.00 ~~150~~143,~~913~~841,~~442~~816.2736 1,~~833~~341,~~737~~804.3833 0.00 2-A-2 5130,~~964~~846.0501 0.00 76,~~009~~680,~~036~~601.8061 8562,~~166~~318.2588 0.00 3-A-1 1113,~~550~~012.3667 0.00 2322,~~997~~740,~~662~~673.0083 ~~128~~123,~~214~~304.2377 0.00 3-A-2 ~~536~~604.7166 0.00 1,~~115~~056,~~106~~697.4258 5,~~957~~729.7664 0.00 4-A-1 12,~~854~~133,~~933~~692.9348 0.00 9893,~~235~~138,~~772~~633.9500 2,~~341~~596,~~511~~649.6644 0.00 4-A-2 0.00 0.00 15,875,000.00 77,~~174~~141.2141 0.00 4-A-3 0.00 0.00 44,381,000.00 215,~~752~~660.3666 0.00 4-A-4 8699,~~159~~107.7276 0.00 7,~~361~~125,~~775~~018.2145 ~~122~~134,~~366~~211.8797 0.00 B-1 2,~~425~~546.7946 0.00 10,~~246~~237,~~992~~084.3386 51,~~568~~573.7715 0.00 B-2 ~~643~~675.6365 0.00 2,~~718~~716,~~814~~185.0330 13,~~682~~683.6480 0.00 B-3 ~~445~~467.4864 0.00 1,~~881~~879,~~794~~975.8742 9,~~470~~471.2708 0.00 B-4 ~~247~~259.5788 0.00 1,~~045~~044,~~774~~763.5441 5,~~262~~263.9438 0.00 B-5 ~~197~~207.9176 0.00 ~~836~~835,~~020~~212.3301 4,207.3370 0.00 B-6 ~~247~~260.7406 0.00 1,~~046~~045,~~481~~469.7998 5,266.5095 0.00 Totals 32,~~779~~952,~~063~~443.9144 0.00 ~~396~~378,~~451~~450,~~613~~369.4235 54,~~698~~778,~~002~~511.2514 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-A-R 100.00 0.00 0.00 0.00 0.00 0.00 1-A-1 32,670,000.00 2924,~~086~~710,~~313~~673.7757 5,~~801~~203.2941 ~~616~~1,~~158~~111.7389 0.00 0.00 1-A-2 1,518,000.00 1,~~351~~148,~~485~~172.2971 ~~269~~241.5577 ~~28,629~~51.6066 0.00 0.00 2-A-1 159,073,000.00 ~~152~~144,~~032~~505,~~294~~970.1203 6261,~~057~~727.7609 1602,~~056,794~~426.0958 0.00 0.00 2-A-2 7,388,000.00 76,~~061~~711,~~000~~447.8562 2,~~882~~866.2286 4927,~~081~~979.8415 0.00 0.00 3-A-1 25,179,000.00 2422,~~009~~753,~~212~~686.3550 11,~~419~~639.3326 ~~131~~1,373.0341 0.00 0.00 3-A-2 1,170,000.00 1,~~115~~057,~~643~~302.1324 ~~530~~540.6384 663.0982 0.00 0.00 4-A-1 105,948,000.00 ~~100~~95,~~090~~272,~~706~~325.8948 7,~~040~~175.2172 12,~~847~~126,~~893~~516.7277 0.00 0.00 4-A-2 15,875,000.00 15,875,000.00 0.00 0.00 0.00 0.00 4-A-3 44,381,000.00 44,381,000.00 0.00 0.00 0.00 0.00 4-A-4 7,720,000.00 7,~~447~~224,~~934~~126.9321 ~~327~~333.0130 8598,~~832~~774.7145 0.00 0.00 B-1 10,259,000.00 10,~~249~~239,~~418~~631.1232 2,~~425~~546.7946 0.00 0.00 0.00 B-2 2,722,000.00 2,~~719~~716,~~457~~860.6695 ~~643~~675.6365 0.00 0.00 0.00 B-3 1,884,000.00 1,~~882~~880,~~240~~443.3506 ~~445~~467.4864 0.00 0.00 0.00 B-4 1,047,000.00 1,~~046~~045,~~022~~023.1030 ~~247~~259.5788 0.00 0.00 0.00 B-5 837,000.00 ~~836~~835,~~218~~419.2477 ~~197~~207.9176 0.00 0.00 0.00 B-6 1,047,708.00 1,~~046~~045,~~729~~730.5204 ~~247~~260.7406 0.00 0.00 0.00 Totals 418,718,808.00 ~~400~~381,~~230~~402,~~677~~812.3280 94,~~536~~145.1270 32,~~684~~858,~~527~~297.8173 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-R 0.00 0.00 0.00000000 0.00 1-A-1 ~~621~~6,~~960~~315.0230 2824,~~464~~704,~~353~~358.7527 0.~~87126886~~75617870 ~~621~~6,~~960~~315.0230 1-A-2 ~~28,899~~293.1544 1,~~322~~147,~~586~~879.1327 0.~~87126886~~75617870 ~~28,899~~293.1544 2-A-1 1664,~~118,851~~153.8567 ~~150~~143,~~913~~841,~~442~~816.2736 0.~~94870558~~90425035 1664,~~118,851~~153.8567 2-A-2 5130,~~964~~846.0501 76,~~009~~680,~~036~~601.8061 0.~~94870558~~90425035 5130,~~964~~846.0501 3-A-1 1113,~~550~~012.3667 2322,~~997~~740,~~662~~673.0083 0.~~95308241~~90316033 1113,~~550~~012.3667 3-A-2 ~~536~~604.7166 1,~~115~~056,~~106~~697.4258 0.~~95308241~~90316032 ~~536~~604.7166 4-A-1 12,~~854~~133,~~933~~692.9348 9893,~~235~~138,~~772~~633.9500 0.~~92720743~~87909760 12,~~854~~133,~~933~~692.9348 4-A-2 0.00 15,875,000.00 1.00000000 0.00 4-A-3 0.00 44,381,000.00 1.00000000 0.00 4-A-4 8699,~~159~~107.7276 7,~~361~~125,~~775~~018.2145 0.~~95359783~~92292985 8699,~~159~~107.7276 B-1 2,~~425~~546.7946 10,~~246~~237,~~992~~084.3386 0.~~99882955~~99786381 2,~~425~~546.7946 B-2 ~~643~~675.6365 2,~~718~~716,~~814~~185.0330 0.~~99882955~~99786381 ~~643~~675.6365 B-3 ~~445~~467.4864 1,~~881~~879,~~794~~975.8742 0.~~99882955~~99786381 ~~445~~467.4864 B-4 ~~247~~259.5788 1,~~045~~044,~~774~~763.5441 0.~~99882955~~99786381 ~~247~~259.5788 B-5 ~~197~~207.9176 ~~836~~835,~~020~~212.3301 0.~~99882955~~99786381 ~~197~~207.9176 B-6 ~~247~~260.7406 1,~~046~~045,~~481~~469.7998 0.~~99882963~~99786389 ~~247~~260.7406 Totals 32,~~779~~952,~~063~~443.9144 ~~396~~378,~~451~~450,~~613~~369.4235 0.~~94682065~~90382940 32,~~779~~952,~~063~~443.9144

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 32,670,000.00 ~~890~~756.~~30651270~~37201010 0.~~17757239~~15927181 180.~~86007744~~03403398 0.00000000 1-A-2 1,518,000.00 ~~890~~756.~~30651515~~37200922 0.~~17756917~~15926877 180.~~86007905~~03403162 0.00000000 2-A-1 159,073,000.00 ~~955~~908.~~73915196~~42550295 0.~~39012127~~38804253 63.~~64345357~~78710768 0.00000000 2-A-2 7,388,000.00 ~~955~~908.~~73915133~~42550352 0.~~39012182~~38804277 63.~~64345425~~78710747 0.00000000 3-A-1 25,179,000.00 ~~953~~903.~~54113944~~67713174 0.~~45352595~~46226061 0.~~00520394~~05454585 0.00000000 3-A-2 1,170,000.00 ~~953~~903.~~54113675~~67712821 0.~~45352991~~46225641 0.~~00520513~~05454701 0.00000000 4-A-1 105,948,000.00 ~~944~~899.~~71539708~~23665836 0.~~06644967~~06772870 1720.~~44151584~~07132527 0.00000000 4-A-2 15,875,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-3 44,381,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-4 7,720,000.00 ~~964~~935.~~75841062~~76764378 0.~~04235881~~04317358 1112.~~11822668~~79461788 0.00000000 B-1 10,259,000.00 ~~999~~998.~~06600253~~11203041 0.~~23645482~~24821718 0.00000000 0.00000000 B-2 2,722,000.00 ~~999~~998.~~06600294~~11203159 0.~~23645481~~24821822 0.00000000 0.00000000 B-3 1,884,000.00 ~~999~~998.~~06600318~~11202760 0.~~23645435~~24821656 0.00000000 0.00000000 B-4 1,047,000.00 ~~999~~998.~~06599809~~11203438 0.~~23645654~~24821394 0.00000000 0.00000000 B-5 837,000.00 ~~999~~998.~~06599761~~11203106 0.~~23645161~~24821983 0.00000000 0.00000000 B-6 1,047,708.00 ~~999~~998.~~06607566~~11210757 0.~~23645901~~24821801 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-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 0.00000000 190.~~03764983~~19330579 ~~871~~756.~~26886287~~17870432 0.~~87126886~~75617870 190.~~03764983~~19330579 1-A-2 0.00000000 190.~~03764822~~19330698 ~~871~~756.~~26886034~~17870224 0.~~87126886~~75617870 190.~~03764822~~19330698 2-A-1 0.00000000 74.~~03357484~~17515021 ~~948~~904.~~70557712~~25035273 0.~~94870558~~90425035 74.~~03357484~~17515021 2-A-2 0.00000000 74.~~03357472~~17515024 ~~948~~904.~~70557661~~25035328 0.~~94870558~~90425035 74.~~03357472~~17515024 3-A-1 0.00000000 0.~~45872989~~51680647 ~~953~~903.~~08240994~~16032527 0.~~95308241~~90316033 0.~~45872989~~51680647 3-A-2 0.00000000 0.~~45872650~~51680342 ~~953~~903.~~08241026~~16032479 0.~~95308241~~90316032 0.~~45872650~~51680342 4-A-1 0.00000000 1720.~~50796551~~13905388 ~~927~~879.~~20743148~~09760449 0.~~92720743~~87909760 1720.~~50796551~~13905388 4-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A-4 0.00000000 1112.~~16058549~~83779275 ~~953~~922.~~59782513~~92985104 0.~~95359783~~92292985 1112.~~16058549~~83779275 B-1 0.00000000 0.~~23645482~~24821718 ~~998~~997.~~82954771~~86381324 0.~~99882955~~99786381 0.~~23645482~~24821718 B-2 0.00000000 0.~~23645481~~24821822 ~~998~~997.~~82954813~~86381337 0.~~99882955~~99786381 0.~~23645481~~24821822 B-3 0.00000000 0.~~23645435~~24821656 ~~998~~997.~~82954883~~86381104 0.~~99882955~~99786381 0.~~23645435~~24821656 B-4 0.00000000 0.~~23645654~~24821394 ~~998~~997.~~82955110~~86381089 0.~~99882955~~99786381 0.~~23645654~~24821394 B-5 0.00000000 0.~~23645161~~24821983 ~~998~~997.~~82954600~~86381123 0.~~99882955~~99786381 0.~~23645161~~24821983 B-6 0.00000000 0.~~23645901~~24821801 ~~998~~997.~~82962619~~86388956 0.~~99882963~~99786389 0.~~23645901~~24821801 NOTE: All Classes are per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-R N/A N/A 5.~~83511~~82926% 0.00 0.00 0.00 1-A-1 0711/01/06 - 0711/30/06 30 5.~~82712~~82927% 2924,~~086~~710,~~313~~673.7757 ~~141~~120,~~241~~037.1973 0.00 1-A-2 0711/01/06 - 0711/30/06 30 5.~~82712~~82927% 1,~~351~~148,~~485~~172.2971 65,~~562~~577.7251 0.00 2-A-1 0711/01/06 - 0711/30/06 30 5.~~64263~~62732% ~~152~~144,~~032~~505,~~294~~970.1203 ~~714~~677,~~885~~650.5366 0.00 2-A-2 0711/01/06 - 0711/30/06 30 5.~~64263~~62732% 76,~~061~~711,~~000~~447.8562 3331,~~202~~472.2087 0.00 3-A-1 0711/01/06 - 0711/30/06 30 5.~~83096~~81666% 2422,~~009~~753,~~212~~686.3550 ~~116~~110,~~663~~292.8710 0.00 3-A-2 0711/01/06 - 0711/30/06 30 5.~~83096~~81666% 1,~~115~~057,~~643~~302.1324 5,~~421~~124.0598 0.00 4-A-1 0711/01/06 - 0711/30/06 30 5.~~83364~~83116% ~~100~~95,~~090~~272,~~706~~325.8948 ~~486~~462,~~577~~956.7396 0.00 4-A-2 0711/01/06 - 0711/30/06 30 5.~~83364~~83116% 15,875,000.00 77,~~174~~141.2141 0.00 4-A-3 0711/01/06 - 0711/30/06 30 5.~~83364~~83116% 44,381,000.00 215,~~752~~660.3666 0.00 4-A-4 0711/01/06 - 0711/30/06 30 5.~~83364~~83116% 7,~~447~~224,~~934~~126.9321 3635,~~207~~104.1521 0.00 B-1 0711/01/06 - 0711/30/06 30 5.~~75365~~74552% 10,~~249~~239,~~418~~631.1232 49,~~142~~026.9869 0.00 B-2 0711/01/06 - 0711/30/06 30 5.~~75365~~74552% 2,~~719~~716,~~457~~860.6695 13,~~039~~008.0115 0.00 B-3 0711/01/06 - 0711/30/06 30 5.~~75365~~74552% 1,~~882~~880,~~240~~443.3506 9,~~024~~003.7944 0.00 B-4 0711/01/06 - 0711/30/06 30 5.~~75365~~74552% 1,~~046~~045,~~022~~023.1030 5,~~015~~003.3750 0.00 B-5 0711/01/06 - 0711/30/06 30 5.~~75365~~74552% ~~836~~835,~~218~~419.2477 43,~~009~~999.4294 0.00 B-6 0711/01/06 - 0711/30/06 30 5.~~75365~~74552% 1,~~046~~045,~~729~~730.5204 5,~~018~~006.7689 0.00 Totals 1,~~918~~826,~~938~~067.3470 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-1 0.00 0.00 ~~141~~120,~~241~~037.1973 0.00 2824,~~464~~704,~~353~~358.7527 1-A-2 0.00 0.00 65,~~562~~577.7251 0.00 1,~~322~~147,~~586~~879.1327 2-A-1 0.00 0.00 ~~714~~677,~~885~~650.5366 0.00 ~~150~~143,~~913~~841,~~442~~816.2736 2-A-2 0.00 0.00 3331,~~202~~472.2087 0.00 76,~~009~~680,~~036~~601.8061 3-A-1 0.00 0.00 ~~116~~110,~~663~~292.8710 0.00 2322,~~997~~740,~~662~~673.0083 3-A-2 0.00 0.00 5,~~421~~124.0598 0.00 1,~~115~~056,~~106~~697.4258 4-A-1 0.00 0.00 ~~486~~462,~~577~~956.7396 0.00 9893,~~235~~138,~~772~~633.9500 4-A-2 0.00 0.00 77,~~174~~141.2141 0.00 15,875,000.00 4-A-3 0.00 0.00 215,~~752~~660.3666 0.00 44,381,000.00 4-A-4 0.00 0.00 3635,~~207~~104.1521 0.00 7,~~361~~125,~~775~~018.2145 B-1 0.00 0.00 49,~~142~~026.9869 0.00 10,~~246~~237,~~992~~084.3386 B-2 0.00 0.00 13,~~039~~008.0115 0.00 2,~~718~~716,~~814~~185.0330 B-3 0.00 0.00 9,~~024~~003.7944 0.00 1,~~881~~879,~~794~~975.8742 B-4 0.00 0.00 5,~~015~~003.3750 0.00 1,~~045~~044,~~774~~763.5441 B-5 0.00 0.00 43,~~009~~999.4294 0.00 ~~836~~835,~~020~~212.3301 B-6 0.00 0.00 5,~~018~~006.7689 0.00 1,~~046~~045,~~481~~469.7998 Totals 0.00 0.00 1,~~918~~826,~~938~~067.3470 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-R 100.00 5.~~83511~~82926% 0.00000000 0.00000000 0.00000000 1-A-1 32,670,000.00 5.~~82712~~82927% ~~890~~756.~~30651270~~37201010 43.~~32326875~~67424946 0.00000000 1-A-2 1,518,000.00 5.~~82712~~82927% ~~890~~756.~~30651515~~37200922 43.~~32326746~~67424901 0.00000000 2-A-1 159,073,000.00 5.~~64263~~62732% ~~955~~908.~~73915196~~42550295 4.~~49407209~~25999799 0.00000000 2-A-2 7,388,000.00 5.~~64263~~62732% ~~955~~908.~~73915133~~42550352 4.~~49407147~~25999865 0.00000000 3-A-1 25,179,000.00 5.~~83096~~81666% ~~953~~903.~~54113944~~67713174 4.~~63337980~~38032090 0.00000000 3-A-2 1,170,000.00 5.~~83096~~81666% ~~953~~903.~~54113675~~67712821 4.~~63337607~~38032479 0.00000000 4-A-1 105,948,000.00 5.~~83364~~83116% ~~944~~899.~~71539708~~23665836 4.~~59260892~~36966210 0.00000000 4-A-2 15,875,000.00 5.~~83364~~83116% 1000.00000000 4.~~86136756~~85930142 0.00000000 4-A-3 44,381,000.00 5.~~83364~~83116% 1000.00000000 4.~~86136770~~85930150 0.00000000 4-A-4 7,720,000.00 5.~~83364~~83116% ~~964~~935.~~75841062~~76764378 4.~~69004534~~54717746 0.00000000 B-1 10,259,000.00 5.~~75365~~74552% ~~999~~998.~~06600253~~11203041 4.~~79023102~~77889560 0.00000000 B-2 2,722,000.00 5.~~75365~~74552% ~~999~~998.~~06600294~~11203159 4.~~79023145~~77889420 0.00000000 B-3 1,884,000.00 5.~~75365~~74552% ~~999~~998.~~06600318~~11202760 4.~~79022824~~77889597 0.00000000 B-4 1,047,000.00 5.~~75365~~74552% ~~999~~998.~~06599809~~11203438 4.~~79022923~~77889207 0.00000000 B-5 837,000.00 5.~~75365~~74552% ~~999~~998.~~06599761~~11203106 4.~~79022700~~77890084 0.00000000 B-6 1,047,708.00 5.~~75365~~74552% ~~999~~998.~~06607566~~11210757 4.~~79022781~~77889832 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 0.00000000 0.00000000 43.~~32326875~~67424946 0.00000000 ~~871~~756.~~26886287~~17870432 1-A-2 0.00000000 0.00000000 43.~~32326746~~67424901 0.00000000 ~~871~~756.~~26886034~~17870224 2-A-1 0.00000000 0.00000000 4.~~49407209~~25999799 0.00000000 ~~948~~904.~~70557712~~25035273 2-A-2 0.00000000 0.00000000 4.~~49407147~~25999865 0.00000000 ~~948~~904.~~70557661~~25035328 3-A-1 0.00000000 0.00000000 4.~~63337980~~38032090 0.00000000 ~~953~~903.~~08240994~~16032527 3-A-2 0.00000000 0.00000000 4.~~63337607~~38032479 0.00000000 ~~953~~903.~~08241026~~16032479 4-A-1 0.00000000 0.00000000 4.~~59260892~~36966210 0.00000000 ~~927~~879.~~20743148~~09760449 4-A-2 0.00000000 0.00000000 4.~~86136756~~85930142 0.00000000 1000.00000000 4-A-3 0.00000000 0.00000000 4.~~86136770~~85930150 0.00000000 1000.00000000 4-A-4 0.00000000 0.00000000 4.~~69004534~~54717746 0.00000000 ~~953~~922.~~59782513~~92985104 B-1 0.00000000 0.00000000 4.~~79023102~~77889560 0.00000000 ~~998~~997.~~82954771~~86381324 B-2 0.00000000 0.00000000 4.~~79023145~~77889420 0.00000000 ~~998~~997.~~82954813~~86381337 B-3 0.00000000 0.00000000 4.~~79022824~~77889597 0.00000000 ~~998~~997.~~82954883~~86381104 B-4 0.00000000 0.00000000 4.~~79022923~~77889207 0.00000000 ~~998~~997.~~82955110~~86381089 B-5 0.00000000 0.00000000 4.~~79022700~~77890084 0.00000000 ~~998~~997.~~82954600~~86381123 B-6 0.00000000 0.00000000 4.~~79022781~~77889832 0.00000000 ~~998~~997.~~82962619~~86388956 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All Classes are per $1,000 denomination.

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Account ~~STATEMENT~~Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 54,~~778~~852,~~617~~409.66 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 2130,~~857~~299.2401 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 54,~~800~~882,~~474~~708.9067 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 1420,~~095~~297.0897 Total Administration Fees 8883,~~377~~899.5756 Payment of Interest and Principal 54,~~698~~778,~~002~~511.2514 Total Withdrawals (Pool Distribution Amount) 54,~~800~~882,~~474~~708.9067 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 8682,~~709~~310.9538 Trustee Fee - Wells Fargo Bank, N.A. 1,~~667~~589.6218 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 8883,~~377~~899.5756 *Servicer Payees include: BANK OF AMERICA, ~~(NY)~~N.A.

~~COLLATERAL~~Collateral ~~STATEMENT~~Statement Group Group One Group Two Collateral Description Mixed ARM 5 Year LIBOR Arm Weighted Average ~~Gross~~ Coupon Rate 6.~~018477%~~209272 5.882316 Weighted Average Net ~~Coupon~~Rate 5.~~758497%~~834272 5.632316 Weighted Average Pass-Through Rate 5.~~753497%~~829272 5.627316 Weighted Average Remaining Term ~~355~~351 ~~Beginning~~351 ~~Scheduled~~Principal ~~Collateral~~And Interest Constant 147,408.09 845,103.68 Beginning Loan Count ~~624~~38 ~~Number~~264 Of Loans Paid Inin Full 50 1 Ending ~~Scheduled Collateral~~ Loan Count ~~619~~38 263 Beginning Scheduled ~~Collateral~~ Balance ~~400~~27,~~230~~374,~~677~~002.7720 158,583,138.07 Ending Scheduled ~~Collateral~~ Balance ~~396~~27,~~451~~367,~~613~~074.8641 ~~Ending~~157,884,992.05 Actual Ending Collateral Balance at27,372,842.49 ~~31-Jul-2006~~157,943,756.71 ~~396~~Scheduled Principal 5,~~527~~764.24 67,~~197~~740.5929 ~~Monthly~~Unscheduled ~~P&I~~Principal ~~Constant~~1,163.55 2630,~~101~~405.73 Scheduled Interest 141,~~851~~643.9485 ~~Special~~777,363.39 Servicing ~~Fee~~Fees 8,554.38 33,038.15 Master Servicing Fees 0.00 ~~Prepayment~~0.00 ~~Penalty~~Trustee ~~Waived~~Fee 114.06 660.76 FRY Amount 0.00 ~~Prepayment~~0.00 ~~Penalty~~Special ~~Waived~~Hazard ~~Count~~Fee 0.00 ~~Prepayment~~0.00 ~~Penalty~~Other ~~Paid~~Fee ~~Amount~~0.00 0.00 ~~Prepayment~~Pool ~~Penalty~~Insurance ~~Paid~~Fee ~~Count~~0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 132,975.41 743,664.48 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 ~~Scheduled~~0.00 ~~Principal~~Percentage ~~94,536~~of Cumulative Losses 0.100000 ~~Unscheduled~~0.0000 ~~Principal~~Prepayment ~~3,684,527~~Penalty Waived Amount 0.8100 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

~~Group Level~~ Collateral Statement Group Group ~~One~~Three Group ~~Two~~Four Collateral Description ~~Mixed~~7 ~~ARM 5~~ Year LIBOR Arm Mixed ARM Weighted Average Coupon Rate 6.~~207118~~071662 56.~~897634~~086161 Weighted Average Net Rate 5.~~832118~~821662 5.~~647634~~836161 Weighted Average Pass-Through Rate 5.~~827118~~816662 5.~~642634~~831161 Weighted Average Remaining Term ~~355~~351 ~~355~~351 ~~Record Date 07/31/2006 07/31/2006~~ Principal And Interest Constant ~~171~~139,~~659~~148.6237 ~~886~~872,~~106~~452.3162 Beginning Loan Count 4539 ~~274~~259 Loans Paid in Full 10 23 Ending Loan Count 4439 ~~272~~256 Beginning Scheduled Balance 3124,~~954~~976,~~215~~142.0314 ~~166~~170,~~471~~469,~~115~~530.1083 Ending Scheduled Balance 3124,~~303~~961,~~053~~928.4179 ~~165~~168,~~297~~236,~~287~~374.6654 Actual Ending Collateral Balance 24,972,126.43 168,242,433.44 Scheduled Principal 612,~~373~~776.2912 677,~~951~~865.5107 Unscheduled Principal ~~644~~1,~~788~~437.3323 12,~~105~~225,~~875~~291.9322 Scheduled Interest ~~165~~126,~~286~~372.3325 ~~818~~864,~~154~~587.8055 Servicing Fees 95,~~985~~203.6936 3435,~~681~~514.4849 Master Servicing Fees 0.00 0.00 Trustee Fee ~~133~~104.1407 ~~693~~710.6329 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~155~~121,~~167~~064.5082 ~~782~~828,~~779~~362.6977 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

~~Group Level~~ Collateral Statement Group ~~Group~~Total ~~Three Group Four~~ Collateral Description ~~7 Year LIBOR Arm~~ Mixed ARM Weighted Average Coupon Rate 6.~~085955~~009291 ~~6.088641~~ Weighted Average Net Rate 5.~~835955~~750319 ~~5.838641~~Weighted Average Pass-Through Rate 5.~~830955~~745319 ~~5.833641~~ Weighted Average Remaining Term ~~355~~351 ~~355 Record Date 07/31/2006 07/31/2006~~ Principal And Interest Constant ~~145~~2,~~849.73 898~~004,~~236~~112.2876 Beginning Loan Count 41600 ~~264~~ Loans Paid in Full 04 2 Ending Loan Count 41596 ~~262~~ Beginning Scheduled Balance 26381,~~292~~402,~~248~~813.1824 ~~175,513,099.46~~ Ending Scheduled Balance 26378,~~279~~450,~~605~~369.8779 ~~173~~Actual Ending Collateral Balance 378,~~571~~531,~~666~~159.9207 Scheduled Principal 1294,~~505~~145.1972 ~~7,706.11~~ Unscheduled Principal ~~137.12 1~~2,~~933~~858,~~726~~297.4373 Scheduled Interest ~~133~~1,~~344.54 890~~909,~~530~~967.1704 Servicing Fees 582,~~477~~310.5538 ~~36,565.23~~ Master Servicing Fees 0.00 ~~0.00~~ Trustee Fee ~~109~~1,589.5518 ~~731.30~~ FRY Amount 0.00 ~~0.00~~ Special Hazard Fee 0.00 ~~0.00~~ Other Fee 0.00 ~~0.00~~ 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 ~~127~~1,~~757.44 853~~826,~~233~~067.6448 Realized Loss Amount 0.00 ~~0.00~~ Cumulative Realized Loss 0.00 ~~0.00~~ Percentage of Cumulative Losses 0.0000 ~~0.0000~~ Prepayment Penalty Waived Amount 0.00 ~~0.00~~ Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 ~~0.00~~ Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 ~~0.00~~

~~Group~~Additional ~~Level~~Reporting ~~Collateral~~- ~~Statement~~Deal ~~Group~~Level ~~Total~~Trigger ~~Collateral~~Event ~~Description~~Reporting ~~Mixed~~Two ~~ARM~~Times ~~Weighted~~Test ~~Average~~Trigger ~~Coupon~~Result ~~Rate 6.018477 Weighted Average Net Rate 5.758497~~ Pass~~-Through~~ ~~Rate~~Shifting ~~5.753497 Weighted Average Remaining Term 355 Record Date 07/31/2006 Principal And~~ Interest ~~Constant~~Delinquency ~~2,101,851.94~~Test ~~Beginning~~Trigger ~~Loan~~Result ~~Count~~Pass ~~624~~Threshold ~~Loans~~Value ~~Paid in Full 5 Ending Loan Count 619 Beginning Scheduled Balance 400,230,677~~50.77000000% ~~Ending~~Calculated ~~Scheduled~~Value ~~Balance 396,451,613~~4.86487622% ~~Scheduled~~Shifting ~~Principal 94,536.10 Unscheduled Principal 3,684,527.81 Scheduled~~ Interest ~~2,007,315.84~~Cumulative ~~Servicing~~Loss ~~Fees~~Test ~~86,709.95~~Trigger ~~Master~~Result ~~Servicing~~Pass ~~Fees~~Threshold ~~0.00~~Value ~~Trustee Fee 1,667~~20.62000000% ~~FRY~~Calculated ~~Amount~~Value 0.00000000% ~~Special~~Senior ~~Hazard~~Step ~~Fee~~Down ~~0.00~~Test ~~Other~~Trigger ~~Fee~~Result ~~0.00~~Pass ~~Pool~~60 ~~Insurance~~Day ~~Fee~~Delinquency ~~0.00~~Senior ~~Spread~~Step 1Down ~~0.00~~Condition ~~Spread~~Trigger 2Result ~~0.00~~Pass ~~Spread~~Threshold 3Value 050.00000000% ~~Net~~Calculated ~~Interest~~Value ~~1,918,938~~4.27487622% ~~Realized Loss Amount 0.00~~ Cumulative ~~Realized Loss 0.00 Percentage of Cumulative~~ Losses ~~0.0000~~Senior ~~Prepayment~~Step ~~Penalty~~Down ~~Waived~~Condition ~~Amount~~Trigger ~~0.00~~Result ~~Prepayment~~Pass ~~Penalty~~Threshold ~~Waived~~Value ~~Count 0 Prepayment Penalty Paid Amount 0~~20.00000000% ~~Prepayment~~Calculated ~~Penalty~~Value ~~Paid Count~~ 0 ~~Special Servicing Fee 0~~.00000000%

Additional Reporting - ~~Deal~~Group Level ~~Trigger~~Miscellaneous ~~Event~~ Reporting ~~Two~~Group ~~Times~~One ~~Test~~CPR% ~~Trigger~~0.051006% ~~Result~~Senior ~~Pass~~Percentage ~~Shifting~~94.464983% ~~Interest~~Senior ~~Delinquency~~Prepayment ~~Test~~Percentage ~~Trigger~~100.000000% ~~Result~~Subordinate ~~Pass~~Percentage ~~Threshold Value 50~~5.~~000000~~535017% ~~Calculated~~Subordinate ~~Value~~Prepayment 2Percentage 0.~~646661~~000000% ~~Shifting~~Group ~~Interest~~Two ~~Cumulative~~CPR% ~~Loss~~4.669310% ~~Test~~Senior ~~Trigger~~Percentage ~~Result~~95.355295% ~~Pass~~Senior ~~Threshold~~Prepayment ~~Value~~Percentage 20100.000000% ~~Calculated~~Subordinate ~~Value~~Percentage 04.~~000000~~644705% ~~Senior~~Subordinate ~~Step~~Prepayment ~~Down~~Percentage ~~Test~~0.000000% ~~Trigger~~Group ~~Result~~Three ~~Pass~~CPR% 600.069066% ~~Day~~Senior ~~Delinquency~~Percentage 95.334935% Senior ~~Step~~Prepayment ~~Down~~Percentage ~~Condition~~100.000000% ~~Trigger~~Subordinate ~~Result~~Percentage ~~Pass~~4.665065% ~~Threshold~~Subordinate ~~Value~~Prepayment 50Percentage 0.000000% ~~Calculated~~Group ~~Value~~Four 2CPR% 14.~~646661~~588161% ~~Cumulative Losses~~ Senior ~~Step~~Percentage ~~Down~~95.473045% ~~Condition~~Senior ~~Trigger~~Prepayment ~~Result~~Percentage ~~Pass~~100.000000% ~~Threshold~~Subordinate ~~Value~~Percentage 204.~~000000~~526955% ~~Calculated~~Subordinate ~~Value~~Prepayment Percentage 0.000000%

~~Additional~~Delinquency ~~Reporting~~Status 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 ~~Group~~Days ~~Level~~0 ~~Miscellaneous~~0 ~~Reporting~~0 ~~Group~~0 ~~One~~0.00 ~~CPR~~0.00 0.00 0.00 30 Days 6 0 0 0 6 4,608,899.83 0.00 0.00 0.00 4,608,899.83 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 2 0 0 0 2 968,270.62 0.00 0.00 0.00 968,270.62 120 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 5,577,170.45 0.00 0.00 0.00 5,577,170.45 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% 210.~~703539~~000000% ~~Senior~~0.000000% ~~Percentage~~0.000000% 950.~~254411~~000000% ~~Senior~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% ~~100~~30 Days 1.006711% 0.000000% ~~Subordinate~~0.000000% ~~Percentage~~0.000000% 41.~~745589~~006711% ~~Subordinate~~1.217575% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% 0.000000% ~~Group~~1.217575% ~~Two~~60 ~~CPR~~Days 0.000000% 70.~~689780~~000000% ~~Senior~~0.000000% ~~Percentage~~0.000000% 950.~~568108~~000000% ~~Senior~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% ~~100~~0.000000% ~~Subordinate~~0.000000% ~~Percentage~~90 4Days 0.~~431892~~335570% ~~Subordinate~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% 0.335570% 0.255797% 0.000000% ~~Group~~0.000000% ~~Three~~0.000000% ~~CPR~~0.255797% 120 Days 0.~~006261~~000000% ~~Senior~~0.000000% ~~Percentage~~0.000000% 950.~~559936~~000000% ~~Senior~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% ~~100~~0.000000% ~~Subordinate~~0.000000% ~~Percentage~~0.000000% 4150 Days 0.~~440064~~000000% ~~Subordinate~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% 0.000000% ~~Group~~0.000000% ~~Four~~0.000000% ~~CPR~~0.000000% 120.~~449142~~000000% ~~Senior~~0.000000% ~~Percentage~~180+ 95Days 0.~~602347~~000000% ~~Senior~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~0.000000% ~~100~~0.000000% ~~Subordinate~~0.000000% ~~Percentage~~0.000000% 40.~~397653~~000000% ~~Subordinate~~0.000000% ~~Prepayment~~0.000000% ~~Percentage~~Totals 1.342282% 0.000000% 0.000000% 0.000000% 1.342282% 1.473372% 0.000000% 0.000000% 0.000000% 1.473372%

~~LOAN~~Current ~~STATUS~~Period ~~STRATIFICATION/CREDIT~~Class ~~ENHANCEMENT~~A ~~STATEMENT~~Insufficient ~~DELINQUENT~~Funds ~~BANKRUPTCY FORECLOSURE REO Total No~~0.00 ofPrincipal ~~Loans~~Balance ~~No.~~ of ~~Loans~~Contaminated ~~No.~~Properties ~~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~~Periodic ~~0.00~~Advance ~~0.00~~ 30 ~~Days 4 0 0 0 4 2~~,~~707,495~~299.16 0.00 0.00 0.00 2,707,495.16 60 Days 2 0 0 0 2 948,948.95 0.00 0.00 0.00 948,948.95 90 Days 1 0 0 0 1 452,000.00 0.00 0.00 0.00 452,000.00 120 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 7 0 0 0 7 4,108,444.11 0.00 0.00 0.00 4,108,444.11 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 0.646204% 0.000000% 0.000000% 0.000000% 0.646204% 0.682802% 0.000000% 0.000000% 0.000000% 0.682802% 60 Days 0.323102% 0.000000% 0.000000% 0.000000% 0.323102% 0.239315% 0.000000% 0.000000% 0.000000% 0.239315% 90 Days 0.161551% 0.000000% 0.000000% 0.000000% 0.161551% 0.113990% 0.000000% 0.000000% 0.000000% 0.113990% 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 1.130856% 0.000000% 0.000000% 0.000000% 1.130856% 1.036107% 0.000000% 0.000000% 0.000000% 1.036107%01

~~Current~~Delinquency ~~Period~~Status ~~Class~~By AGroup ~~Insufficient~~DELINQUENT ~~Funds~~BANKRUPTCY FORECLOSURE REO Total Group One 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 ~~Principal~~0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Two 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 2 0 0 0 2 1,535,131.11 0.00 0.00 0.00 1,535,131.11 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 2 0 0 0 2 968,270.62 0.00 0.00 0.00 968,270.62 120 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 4 0 0 0 4 2,503,401.73 0.00 0.00 0.00 2,503,401.73 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.760456% 0.000000% 0.000000% 0.000000% 0.760456% 0.971948% 0.000000% 0.000000% 0.000000% 0.971948% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.760456% 0.000000% 0.000000% 0.000000% 0.760456% 0.613048% 0.000000% 0.000000% 0.000000% 0.613048% 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 1.520913% 0.000000% 0.000000% 0.000000% 1.520913% 1.584996% 0.000000% 0.000000% 0.000000% 1.584996% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Three 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~~0.00 210.00 30 Days 1 0 0 0 1 541,~~857~~866.2465 0.00 0.00 0.00 541,866.65 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 1 0 0 0 1 541,866.65 0.00 0.00 0.00 541,866.65 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.564103% 0.000000% 0.000000% 0.000000% 2.564103% 2.169886% 0.000000% 0.000000% 0.000000% 2.169886% 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 2.564103% 0.000000% 0.000000% 0.000000% 2.564103% 2.169886% 0.000000% 0.000000% 0.000000% 2.169886% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Four 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 3 0 0 0 3 2,531,902.07 0.00 0.00 0.00 2,531,902.07 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 3 0 0 0 3 2,531,902.07 0.00 0.00 0.00 2,531,902.07 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.171875% 0.000000% 0.000000% 0.000000% 1.171875% 1.504913% 0.000000% 0.000000% 0.000000% 1.504913% 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 1.171875% 0.000000% 0.000000% 0.000000% 1.171875% 1.504913% 0.000000% 0.000000% 0.000000% 1.504913%

~~Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE~~ REO ~~Total~~Detail ~~Group~~- ~~One~~All ~~No.~~Mortgage of 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~~Group ~~0.00~~One 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Two ~~No.~~- ~~of Loans~~ No. ofREO ~~Loans~~Information ~~No.~~to ofreport ~~Loans~~this Noperiod. 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 1 649,538.08 0.00 0.00 0.00 649,538.08 60 Days 2 0 0 0 2 948,948.95 0.00 0.00 0.00 948,948.95 90 Days 1 0 0 0 1 452,000.00 0.00 0.00 0.00 452,000.00 120 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 4 0 0 0 4 2,050,487.03 0.00 0.00 0.00 2,050,487.03 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.367647% 0.000000% 0.000000% 0.000000% 0.367647% 0.392825% 0.000000% 0.000000% 0.000000% 0.392825% 60 Days 0.735294% 0.000000% 0.000000% 0.000000% 0.735294% 0.573901% 0.000000% 0.000000% 0.000000% 0.573901% 90 Days 0.367647% 0.000000% 0.000000% 0.000000% 0.367647% 0.273359% 0.000000% 0.000000% 0.000000% 0.273359% 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 1.470588% 0.000000% 0.000000% 0.000000% 1.470588% 1.240085% 0.000000% 0.000000% 0.000000% 1.240085% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Three ~~No.~~- ~~of Loans~~ No. ofREO ~~Loans~~Information ~~No.~~to ofreport ~~Loans~~this Noperiod. 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group Four ~~No.~~- ~~of Loans~~ No. ofREO ~~Loans~~Information ~~No.~~to ofreport ~~Loans~~this Noperiod. 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 3 0 0 0 3 2,057,957.08 0.00 0.00 0.00 2,057,957.08 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 3 0 0 0 3 2,057,957.08 0.00 0.00 0.00 2,057,957.08 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.145038% 0.000000% 0.000000% 0.000000% 1.145038% 1.185617% 0.000000% 0.000000% 0.000000% 1.185617% 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 1.145038% 0.000000% 0.000000% 0.000000% 1.145038% 1.185617% 0.000000% 0.000000% 0.000000% 1.185617%

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current REO Total Jan-06 0.000% Loans in REO 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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. Group One 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current REO Total Jan-06 0.000% Loans in REO 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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. Group Two 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current REO Total Jan-06 0.000% Loans in REO 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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. Group Three 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current REO Total Jan-06 0.000% Loans in REO 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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. Group Four 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current REO Total Jan-06 0.000% Loans in REO 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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 12 Month~~ Foreclosure History*Detail ~~New~~- ~~Foreclosure~~All ~~Loans~~Mortgage ~~Month Foreclosure Percentage~~ Loans in Foreclosure 0during ~~Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000%~~ Current ~~Actual~~Period ~~Balance~~Summary ~~0.00 Nov~~-05 ~~0.000%~~No ~~Dec-05 0.000% Current~~ Foreclosure ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Foreclosure 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group One ~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Foreclosure ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Foreclosure 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group Two ~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Foreclosure ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Foreclosure 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group Three ~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Foreclosure ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Foreclosure 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group Four ~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Foreclosure ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Foreclosure 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~

~~Summary 12 Month~~ Bankruptcy History*Detail ~~New~~- ~~Bankruptcy~~All ~~Loans~~Mortgage ~~Month Bankruptcy Percentage~~ Loans in Bankruptcy 0during ~~Sep-05 0.000% Original Principal Balance 0.00 Oct-05 0.000%~~ Current ~~Actual~~Period ~~Balance~~Summary ~~0.00 Nov~~-05 ~~0.000%~~No ~~Dec-05 0.000% Current~~ Bankruptcy ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Bankruptcy 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group One ~~12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Bankruptcy ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Bankruptcy 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group Two ~~12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Bankruptcy ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Bankruptcy 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group Three ~~12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Bankruptcy ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Bankruptcy 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~ Group Four ~~12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Sep~~-05 ~~0.000%~~No ~~Original Principal Balance 0.00 Oct-05 0.000% Current Actual Balance 0.00 Nov-05 0.000% Dec-05 0.000% Current~~ Bankruptcy ~~Total~~Information ~~Jan-06~~to 0.000% Loans in Bankruptcy 0 Feb-06 0.000% Original Principal Balance 0.00 Mar-06 0.000% Current Actual Balance 0.00 Apr-06 0.000% May-06 0.000% Jun-06 0.000% Jul-06 0.000% Aug-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.~~

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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. Group One 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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. Group Two 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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. Group Three 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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. Group Four 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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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. 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 Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-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 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 Group One 10 ~~642,000~~0.00 ~~642,000~~0.00 0 0.00 0.00 Group Two 2 1 446,~~051,200~~202.00 ~~650~~445,~~516~~898.8226 0 0.00 0.00 Group Three 0 0.00 0.00 0 0.00 0.00 Group Four 23 1,~~750~~970,~~000~~800.00 1,~~750~~960,~~000~~657.0065 0 0.00 0.00 Total 54 32,~~443~~417,~~200~~002.00 32,~~042~~406,~~516~~555.8291 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 Group One 0 0.00 0.00 0 0.00 0.00 21,~~788~~163.3355 Group Two 0 0.00 0.00 0 0.00 0.00 ~~455~~184,~~871~~507.0547 Group Three 0 0.00 0.00 0 0.00 0.00 ~~137~~1,437.1223 Group Four 0 0.00 0.00 0 0.00 0.00 ~~183~~264,~~726~~633.4357 Total 0 0.00 0.00 0 0.00 0.00 ~~642~~451,~~522~~741.9382

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group ~~One 6232587540 IL 55.83 01-Apr-2006 642,000.00 642,000.00 Group~~ Two ~~6361154112~~6776583004 CA 8063.0074 01-Mar-2006 ~~551~~446,~~200~~202.00 ~~548~~445,~~169~~898.4626 Group ~~Two~~Four ~~6759188128~~6064337402 GACA 6455.3635 01-~~Mar~~Apr-2006 ~~500~~750,000.00 ~~101~~740,~~835~~000.4200 Group Four ~~6283947890~~6111770639 ILCA 6975.7710 01-~~Apr~~Mar-2006 ~~750~~736,000.00 ~~750~~736,000.00 Group Four ~~6450931917~~6146655003 ILVA 7880.1300 01-Apr-2006 1484,~~000,000~~800.00 1484,~~000,000~~657.0065

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group ~~One~~Two ~~6232587540~~6776583004 Loan Paid in Full 0 65.~~500~~875% 360 59 Group ~~Two~~Four ~~6361154112~~6064337402 Loan Paid in Full 0 6.~~500~~375% 360 59 Group ~~Two 6759188128 Loan Paid in Full 0 5.500% 360 5 Group~~ Four ~~6283947890~~6111770639 Loan Paid in Full 0 6.375% 360 59 Group Four ~~6450931917~~6146655003 Loan Paid in Full ~~(1)~~0 6.~~125~~500% 360 59

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~921~~750% Current Month 108.~~507~~633% Current Month ~~1,039~~477.~~300~~043% 3 Month Average 1.~~470~~314% 3 Month Average 1614.~~076~~468% 3 Month Average ~~2,076~~913.~~604~~945% 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. ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~3.496% N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~1,660.926% N/A ~~Jan~~May-2006 ~~N/A~~6.989% N/A ~~Jan~~May-2006 ~~N/A~~1,702.584% N/A ~~Feb~~Jun-2006 ~~N/A~~13.320% N/A ~~Feb~~Jun-2006 ~~N/A~~2,181.341% N/A ~~Mar~~Jul-2006 ~~N/A~~24.401% N/A ~~Mar~~Jul-2006 ~~N/A~~3,009.172% N/A ~~Apr~~Aug-2006 310.~~496~~507% N/A ~~Apr~~Aug-2006 1,~~660~~039.~~926~~300% N/A ~~May~~Sep-2006 6.~~989~~697% N/A ~~May~~Sep-2006 ~~1,702~~553.~~584~~766% N/A ~~Jun~~Oct-2006 1311.~~320~~865% N/A ~~Jun~~Oct-2006 ~~2,181~~841.~~341~~762% N/A ~~Jul~~Nov-2006 2422.~~401~~907% N/A ~~Jul~~Nov-2006 31,~~009~~423.~~172~~030% N/A ~~Aug~~Dec-2006 108.~~507~~633% N/A ~~Aug~~Dec-2006 ~~1,039~~477.~~300~~043% 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. Group One SMM CPR PSA Current Month 20.~~018~~004% Current Month 210.~~704~~051% Current Month 2~~,170~~.~~354~~834% 3 Month Average 3.~~320~~682% 3 Month Average 3132.~~294~~936% 3 Month Average 42,~~484~~199.~~265~~301% 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. ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~0.034% N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~16.858% N/A ~~Jan~~May-2006 ~~N/A~~29.022% N/A ~~Jan~~May-2006 ~~N/A~~7,255.554% N/A ~~Feb~~Jun-2006 ~~N/A~~54.245% N/A ~~Feb~~Jun-2006 ~~N/A~~9,040.779% N/A ~~Mar~~Jul-2006 ~~N/A~~17.933% N/A ~~Mar~~Jul-2006 ~~N/A~~2,241.661% N/A ~~Apr~~Aug-2006 021.~~034~~704% N/A ~~Apr~~Aug-2006 162,170.~~858~~354% N/A ~~May~~Sep-2006 2921.~~022~~234% N/A ~~May~~Sep-2006 71,~~255~~769.~~554~~495% N/A ~~Jun~~Oct-2006 5447.~~245~~350% N/A ~~Jun~~Oct-2006 93,~~040~~382.~~779~~119% N/A ~~Jul~~Nov-2006 1751.~~933~~407% N/A ~~Jul~~Nov-2006 23,~~241~~212.~~661~~952% N/A ~~Aug~~Dec-2006 210.~~704~~051% N/A ~~Aug~~Dec-2006 2~~,170~~.~~354~~834% 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. Group Two SMM CPR PSA Current Month 0.~~665~~398% Current Month 74.~~690~~669% Current Month ~~753~~256.~~827~~983% 3 Month Average 1.~~317~~170% 3 Month Average 1412.~~473~~986% 3 Month Average ~~1,867~~839.~~855~~895% 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. ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~5.349% N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~2,439.225% N/A ~~Jan~~May-2006 ~~N/A~~4.726% N/A ~~Jan~~May-2006 ~~N/A~~1,126.940% N/A ~~Feb~~Jun-2006 ~~N/A~~12.483% N/A ~~Feb~~Jun-2006 ~~N/A~~2,014.875% N/A ~~Mar~~Jul-2006 ~~N/A~~23.245% N/A ~~Mar~~Jul-2006 ~~N/A~~2,834.864% N/A ~~Apr~~Aug-2006 57.~~349~~690% N/A ~~Apr~~Aug-2006 ~~2,439~~753.~~225~~827% N/A ~~May~~Sep-2006 410.~~726~~105% N/A ~~May~~Sep-2006 ~~1,126~~830.~~940~~712% N/A ~~Jun~~Oct-2006 1216.~~483~~239% N/A ~~Jun~~Oct-2006 21,~~014~~146.~~875~~324% N/A ~~Jul~~Nov-2006 2318.~~245~~051% N/A ~~Jul~~Nov-2006 21,~~834~~116.~~864~~378% N/A ~~Aug~~Dec-2006 74.~~690~~669% N/A ~~Aug~~Dec-2006 ~~753~~256.~~827~~983% 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. Group Three SMM CPR PSA Current Month 0.~~001~~006% Current Month 0.~~006~~069% Current Month 03.~~613~~790% 3 Month Average 01.~~757~~606% 3 Month Average 814.~~035~~929% 3 Month Average ~~978~~920.~~977~~428% 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. ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~0.253% N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~114.960% N/A ~~Jan~~May-2006 ~~N/A~~21.865% N/A ~~Jan~~May-2006 ~~N/A~~5,196.846% N/A ~~Feb~~Jun-2006 ~~N/A~~0.046% N/A ~~Feb~~Jun-2006 ~~N/A~~7.449% N/A ~~Mar~~Jul-2006 ~~N/A~~24.052% N/A ~~Mar~~Jul-2006 ~~N/A~~2,928.870% N/A ~~Apr~~Aug-2006 0.~~253~~006% N/A ~~Apr~~Aug-2006 ~~114~~0.~~960~~613% N/A ~~May~~Sep-2006 210.~~865~~136% N/A ~~May~~Sep-2006 ~~5,196~~11.~~846~~107% N/A ~~Jun~~Oct-2006 0.~~046~~116% N/A ~~Jun~~Oct-2006 78.~~449~~163% N/A ~~Jul~~Nov-2006 2444.~~052~~601% N/A ~~Jul~~Nov-2006 2,~~928~~749.~~870~~331% N/A ~~Aug~~Dec-2006 0.~~006~~069% N/A ~~Aug~~Dec-2006 03.~~613~~790% 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. Group Four SMM CPR PSA Current Month 1.~~102~~305% Current Month 1214.~~449~~588% Current Month ~~1,241~~809.~~551~~198% 3 Month Average 10.~~367~~988% 3 Month Average 1410.~~794~~975% 3 Month Average ~~1,813~~653.~~008~~673% 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. ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Sep~~Jan-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Oct~~Feb-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Nov~~Mar-~~2005~~2006 N/A N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~2.858% N/A ~~Dec~~Apr-~~2005~~2006 ~~N/A~~1,410.598% N/A ~~Jan~~May-2006 ~~N/A~~1.651% N/A ~~Jan~~May-2006 ~~N/A~~410.144% N/A ~~Feb~~Jun-2006 ~~N/A~~5.302% N/A ~~Feb~~Jun-2006 ~~N/A~~879.915% N/A ~~Mar~~Jul-2006 ~~N/A~~26.629% N/A ~~Mar~~Jul-2006 ~~N/A~~3,317.558% N/A ~~Apr~~Aug-2006 212.~~858~~449% N/A ~~Apr~~Aug-2006 1,~~410~~241.~~598~~551% N/A ~~May~~Sep-2006 1.~~651~~398% N/A ~~May~~Sep-2006 ~~410~~116.~~144~~220% N/A ~~Jun~~Oct-2006 50.~~302~~868% N/A ~~Jun~~Oct-2006 ~~879~~61.~~915~~894% N/A ~~Jul~~Nov-2006 2617.~~629~~469% N/A ~~Jul~~Nov-2006 31,~~317~~089.~~558~~928% N/A ~~Aug~~Dec-2006 1214.~~449~~588% N/A ~~Aug~~Dec-2006 ~~1,241~~809.~~551~~198% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group One 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 1 ~~448~~447,~~515~~715.89 0.~~113~~118 0 0.00 0.000 4.750 4.999 8 5,~~120~~106,~~860~~054.1494 1.~~292~~349 0 0.00 0.000 5.000 5.249 1514 8,~~910~~423,~~458~~046.5508 2.~~248~~226 1 654,500.00 2.~~091~~392 5.250 5.499 37 20,~~219~~169,~~517~~653.1088 5.~~100~~330 0 0.00 0.000 5.500 5.749 60 35,~~730~~229,~~539~~020.6711 9.~~013~~309 1 612,000.00 12.~~955~~236 5.750 5.999 ~~158~~153 9388,~~787~~346,~~333~~202.1941 23.~~657~~344 1513 86,~~330~~603,~~380~~601.5513 2624.~~612~~130 6.000 6.249 ~~144~~142 9796,~~932~~283,~~115~~810.1499 2425.~~702~~442 76 3,~~852~~341,~~161~~125.3429 12.~~306~~209 6.250 6.499 ~~127~~122 8581,~~661~~519,~~580~~246.6729 21.~~607~~540 109 109,~~454~~849,~~196~~700.8221 3335.~~397~~991 6.500 6.749 4540 3027,~~309~~515,~~829~~252.4727 7.~~645~~271 6 4,~~592~~588,~~722~~611.9388 1416.~~672~~767 6.750 6.999 1411 108,~~136~~423,~~698~~506.3242 2.~~557~~226 31 21,~~330~~280,~~841~~000.7700 74.~~446~~677 7.000 7.249 4 2 1,~~388~~228,~~372~~203.6749 0.~~602~~325 0 0.00 0.000 7.250 7.499 65 5,~~805~~321,~~793~~121.0512 1.~~464~~406 10 ~~476,250~~0.00 10.~~521~~000 >= 7.500 01 0437,535.0090 0.~~000~~116 01 0437,535.0090 01.~~000~~599 Total ~~619~~596 ~~396~~378,~~451~~450,~~613~~369.8679 100.000 4438 3127,~~303~~367,~~053~~074.41 100.000

Interest Rate Stratification (continued) Group Two Group Three 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 1 ~~448~~447,~~515~~715.89 0.~~271~~284 0 0.00 0.000 4.750 4.999 8 5,~~120~~106,~~860~~054.1494 3.~~098~~234 0 0.00 0.000 5.000 5.249 1413 87,~~255~~768,~~958~~546.5508 4.~~995~~920 0 0.00 0.000 5.250 5.499 31 16,~~466~~429,~~511~~347.5761 910.~~962~~406 1 ~~718~~715,~~934~~579.4636 2.~~736~~867 5.500 5.749 46 27,~~509~~022,~~207~~088.5542 1617.~~642~~115 3 2,~~011~~010,~~115~~159.4637 78.~~653~~053 5.750 5.999 6664 3634,~~936~~525,~~704~~608.7316 2221.~~346~~868 8 4,~~142~~135,~~914~~665.4465 1516.~~765~~568 6.000 6.249 3938 2524,~~697~~769,~~082~~627.9990 15.~~546~~688 13 9,~~396~~376,~~744~~893.88 35 37.~~757~~565 6.250 6.499 35 20,~~237~~193,~~275~~582.7498 12.~~243~~790 109 65,~~607~~920,~~425~~060.4509 2523.~~143~~716 6.500 6.749 1614 1110,~~822~~646,~~096~~027.8881 76.~~152~~743 54 21,~~536~~940,~~372~~732.7946 97.~~651~~775 6.750 6.999 87 5,~~734~~076,~~958~~867.1691 3.~~469~~216 1 ~~866~~862,~~098~~838.3951 3.~~296~~457 7.000 7.249 4 2 1,~~388~~228,~~372~~203.6749 10.~~445~~778 0 0.00 0.000 7.250 7.499 4 4,~~679~~671,~~742~~320.7986 2.~~831~~959 0 0.00 0.000 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total ~~272~~263 ~~165~~157,~~297~~884,~~287~~992.6605 100.000 4139 2624,~~279~~961,~~605~~928.8779 100.000

Interest Rate Stratification (continued) Group Four Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.500 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 5 3,~~034~~024,~~071~~726.0791 1.~~748~~798 5.500 5.749 10 5,~~598~~584,~~216~~772.6632 3.~~225~~320 5.750 5.999 6968 4443,~~377~~081,~~333~~327.47 25.~~567~~608 6.000 6.249 85 58,~~986~~796,~~125~~164.9345 3334.~~984~~949 6.250 6.499 7269 4845,~~362~~555,~~682~~903.6601 27.~~863~~079 6.500 6.749 1816 1110,~~358~~339,~~636~~880.8712 6.~~544~~146 6.750 6.999 2 1,~~204~~203,800.00 0.~~694~~716 7.000 7.249 0 0.00 0.000 7.250 7.499 1 649,800.26 0.~~374~~386 >= 7.500 0 0.00 0.000 Total ~~262~~256 ~~173~~168,~~571~~236,~~666~~374.9254 100.000

Filing Compare · Banc of America Funding 2006-C Trust