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 28, 2006 to December 26, 2006
Commission File Number of issuing entity: 333-121559-21
Banc of America Funding 2006-3 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)
54-2196490
54-2196491
54-2196492
(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)
<TABLE>
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))
<s> <c> <c> <c> <c>
1-A-1 _____ _____ __X___ ____________
1-A-2 _____ _____ __X___ ____________
1-A-R _____ _____ __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___ ____________
4-A-5 _____ _____ __X___ ____________
4-A-6 _____ _____ __X___ ____________
4-A-7 _____ _____ __X___ ____________
4-A-8 _____ _____ __X___ ____________
4-A-9 _____ _____ __X___ ____________
4-A-10 _____ _____ __X___ ____________
4-A-11 _____ _____ __X___ ____________
4-A-12 _____ _____ __X___ ____________
4-A-13 _____ _____ __X___ ____________
4-A-14 _____ _____ __X___ ____________
4-A-15 _____ _____ __X___ ____________
4-A-16 _____ _____ __X___ ____________
4-A-17 _____ _____ __X___ ____________
4-A-18 _____ _____ __X___ ____________
4-A-19 _____ _____ __X___ ____________
4-A-20 _____ _____ __X___ ____________
5-A-1 _____ _____ __X___ ____________
5-A-2 _____ _____ __X___ ____________
5-A-3 _____ _____ __X___ ____________
5-A-4 _____ _____ __X___ ____________
5-A-5 _____ _____ __X___ ____________
5-A-6 _____ _____ __X___ ____________
5-A-7 _____ _____ __X___ ____________
5-A-8 _____ _____ __X___ ____________
5-A-9 _____ _____ __X___ ____________
X-IO _____ _____ __X___ ____________
X-PO _____ _____ __X___ ____________
6-A-1 _____ _____ __X___ ____________
M _____ _____ __X___ ____________
B-1 _____ _____ __X___ ____________
B-2 _____ _____ __X___ ____________
B-3 _____ _____ __X___ ____________
B-4 _____ _____ __X___ ____________
B-5 _____ _____ __X___ ____________
B-6 _____ _____ __X___ ____________
</TABLE>
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 26, 2006 a distribution was made to holders of Banc of
America Funding 2006-3 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 2006-3 Trust, relating to the December 26, 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 2006-3 Trust
(Issuing Entity)
Wells Fargo Bank, N.A.
(Master Servicer)
/s/ Kelly Rentz
Kelly Rentz, Officer
Date: January 8, 2007
EXHIBIT INDEX
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Banc of America
Funding 2006-3 Trust, relating to the December 26, 2006
distribution.
EX-99.1
Banc of America Funding Corporation
Mortgage Pass-Through Certificates
Distribution Date: 12/26/2006
Banc of America Funding Corporation
Mortgage Pass-Through Certificates
Series 2006-3
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
<TABLE>
<CAPTION>
Certificateholder Distribution Summary
Class CUSIP Record Certificate Beginning Interest
Date Pass-Through Certificate Distribution
Rate Balance
<s> <c> <c> <c> <c> <c>
1-A-1 058931AB2 11/30/2006 6.00000% 55,503,867.90 277,519.34
1-A-2 058931AC0 11/30/2006 6.00000% 1,864,139.23 9,320.70
1-A-R 058931AA4 11/30/2006 6.00000% 0.00 0.00
2-A-1 058931AD8 11/30/2006 6.00000% 34,779,546.19 173,897.73
2-A-2 058931AE6 11/30/2006 6.00000% 1,168,517.91 5,842.59
3-A-1 058931AF3 11/30/2006 5.75000% 41,775,287.59 200,173.25
3-A-2 058931AG1 11/30/2006 5.75000% 1,403,417.32 6,724.71
4-A-1 058931AH9 11/30/2006 5.75000% 3,090,000.00 14,806.25
4-A-2 058931AJ5 11/30/2006 5.75000% 2,000,000.00 9,583.33
4-A-3 058931AK2 11/30/2006 5.75000% 1,273,000.00 6,099.79
4-A-4 058931AL0 11/30/2006 5.75000% 5,200,432.09 24,918.74
4-A-5 058931AM8 11/30/2006 5.75000% 2,983,000.00 14,293.54
4-A-6 058931AN6 11/30/2006 5.75000% 1,000,000.00 4,791.67
4-A-7 058931AP1 11/30/2006 5.75000% 356,000.00 1,705.83
4-A-8 058931AQ9 11/30/2006 5.75000% 7,785,164.60 37,303.91
4-A-9 058931AR7 11/30/2006 5.75000% 4,290,000.00 20,556.25
4-A-10 058931AS5 11/30/2006 5.75000% 41,878,442.11 200,667.54
4-A-11 058931AT3 11/30/2006 5.75000% 15,045,000.00 72,090.63
4-A-12 058931AU0 11/30/2006 5.75000% 1,686,000.00 8,078.75
4-A-13 058931AV8 11/30/2006 5.50000% 11,240,500.00 51,518.96
4-A-14 058931AW6 11/30/2006 6.00000% 11,240,500.00 56,202.50
4-A-15 058931AX4 11/30/2006 5.60038% 117,336,795.68 547,609.08
4-A-16 058931AY2 11/30/2006 5.60037% 4,079,162.11 19,037.36
4-A-17 058931AZ9 11/30/2006 5.75000% 14,739,004.51 70,624.40
4-A-18 058931BA3 11/30/2006 5.75000% 574,557.27 2,753.09
4-A-19 058931BB1 11/30/2006 5.75000% 107,810,731.96 516,593.09
4-A-20 058931BC9 11/30/2006 5.75000% 10,425,000.00 49,953.13
5-A-1 058931BD7 11/30/2006 5.50000% 22,755,416.11 104,295.66
5-A-2 058931BE5 11/30/2006 5.50000% 764,460.83 3,503.78
5-A-3 058931BF2 11/30/2006 5.50000% 43,308,000.00 198,495.00
5-A-4 058931BG0 11/30/2006 5.50000% 27,809,334.67 127,459.45
5-A-5 058931BH8 11/30/2006 5.50000% 96,362,269.73 441,660.40
5-A-6 058931BJ4 11/30/2006 5.50000% 4,650,000.00 21,312.50
5-A-7 058931BK1 11/30/2006 5.50000% 39,104,954.95 179,231.04
5-A-8 058931BL9 11/30/2006 5.50000% 26,738,000.00 122,549.17
5-A-9 058931BM7 11/30/2006 5.50000% 68,057,118.53 311,928.46
X-IO 058931BP0 11/30/2006 6.00000% 0.00 90,243.73
X-PO 058931BQ8 11/30/2006 0.00000% 7,348,605.63 0.00
6-A-1 058931BN5 11/30/2006 6.28169% 33,201,711.11 173,802.37
M 058931BR6 11/30/2006 5.68479% 12,220,196.93 57,891.07
B-1 058931BS4 11/30/2006 5.68479% 4,698,472.14 22,258.20
B-2 058931BT2 11/30/2006 5.68479% 5,168,021.55 24,482.61
B-3 058931BU9 11/30/2006 5.68479% 3,288,831.23 15,580.27
B-4 058931BV7 11/30/2006 5.68479% 1,879,190.32 8,902.34
B-5 058931BW5 11/30/2006 5.68479% 1,879,190.32 8,902.34
B-6 058931BX3 11/30/2006 5.68479% 1,410,438.42 6,681.71
Totals 901,172,278.94 4,321,846.26
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Class Principal Current Ending Total Cumulative
Distribution Realized Certificate Distribution Realized
Loss Balance Losses
<s> <c> <c> <c> <c> <c>
1-A-1 584,281.18 0.00 54,919,586.72 861,800.52 0.00
1-A-2 19,623.52 0.00 1,844,515.70 28,944.22 0.00
1-A-R 0.00 0.00 0.00 0.00 0.00
2-A-1 458,984.34 0.00 34,320,561.85 632,882.07 0.00
2-A-2 15,420.89 0.00 1,153,097.02 21,263.48 0.00
3-A-1 8,873.50 0.00 41,766,414.09 209,046.75 0.00
3-A-2 298.10 0.00 1,403,119.22 7,022.81 0.00
4-A-1 0.00 0.00 3,090,000.00 14,806.25 0.00
4-A-2 0.00 0.00 2,000,000.00 9,583.33 0.00
4-A-3 0.00 0.00 1,273,000.00 6,099.79 0.00
4-A-4 93,775.33 0.00 5,106,656.76 118,694.07 0.00
4-A-5 0.00 0.00 2,983,000.00 14,293.54 0.00
4-A-6 0.00 0.00 1,000,000.00 4,791.67 0.00
4-A-7 0.00 0.00 356,000.00 1,705.83 0.00
4-A-8 89,217.82 0.00 7,695,946.78 126,521.73 0.00
4-A-9 49,000.00 0.00 4,241,000.00 69,556.25 0.00
4-A-10 316,850.11 0.00 41,561,592.00 517,517.65 0.00
4-A-11 0.00 0.00 15,045,000.00 72,090.63 0.00
4-A-12 0.00 0.00 1,686,000.00 8,078.75 0.00
4-A-13 0.00 0.00 11,240,500.00 51,518.96 0.00
4-A-14 0.00 0.00 11,240,500.00 56,202.50 0.00
4-A-15 1,439,906.37 0.00 115,896,889.31 1,987,515.45 0.00
4-A-16 50,058.35 0.00 4,029,103.76 69,095.71 0.00
4-A-17 (70,624.39) 0.00 14,809,628.91 0.01 0.00
4-A-18 (2,753.09) 0.00 577,310.36 0.00 0.00
4-A-19 898,120.86 0.00 106,912,611.10 1,414,713.95 0.00
4-A-20 0.00 0.00 10,425,000.00 49,953.13 0.00
5-A-1 (104,295.66) 0.00 22,859,711.77 0.00 0.00
5-A-2 (3,503.78) 0.00 767,964.61 0.00 0.00
5-A-3 0.00 0.00 43,308,000.00 198,495.00 0.00
5-A-4 51,734.51 0.00 27,757,600.16 179,193.96 0.00
5-A-5 800,535.00 0.00 95,561,734.73 1,242,195.40 0.00
5-A-6 0.00 0.00 4,650,000.00 21,312.50 0.00
5-A-7 619,018.75 0.00 38,485,936.20 798,249.79 0.00
5-A-8 0.00 0.00 26,738,000.00 122,549.17 0.00
5-A-9 442,156.25 0.00 67,614,962.28 754,084.71 0.00
X-IO 0.00 0.00 0.00 90,243.73 0.00
X-PO 7,133.08 0.00 7,341,472.55 7,133.08 0.00
6-A-1 111,417.10 0.00 33,090,294.01 285,219.47 0.00
M 11,552.05 0.00 12,208,644.88 69,443.12 0.00
B-1 4,441.58 0.00 4,694,030.56 26,699.78 0.00
B-2 4,885.46 0.00 5,163,136.09 29,368.07 0.00
B-3 3,109.01 0.00 3,285,722.22 18,689.28 0.00
B-4 1,776.44 0.00 1,877,413.87 10,678.78 0.00
B-5 1,776.44 0.00 1,877,413.87 10,678.78 0.00
B-6 1,154.34 0.00 1,409,284.08 7,836.05 0.00
Totals 5,903,923.46 0.00 895,268,355.46 10,225,769.72 0.00
<FN>
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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Class Original Beginning Scheduled UnScheduled Accretion Realized
Face Certificate Principal Principal Loss
Amount Balance Distribution Distribution
<s> <c> <c> <c> <c> <c> <c>
1-A-1 60,085,000.00 55,503,867.90 0.00 584,281.18 0.00 0.00
1-A-2 2,018,000.00 1,864,139.23 0.00 19,623.52 0.00 0.00
1-A-R 100.00 0.00 0.00 0.00 0.00 0.00
2-A-1 37,175,000.00 34,779,546.19 0.00 458,984.34 0.00 0.00
2-A-2 1,249,000.00 1,168,517.91 0.00 15,420.89 0.00 0.00
3-A-1 42,001,000.00 41,775,287.59 0.00 8,873.50 0.00 0.00
3-A-2 1,411,000.00 1,403,417.32 0.00 298.10 0.00 0.00
4-A-1 3,090,000.00 3,090,000.00 0.00 0.00 0.00 0.00
4-A-2 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00
4-A-3 1,273,000.00 1,273,000.00 0.00 0.00 0.00 0.00
4-A-4 6,017,000.00 5,200,432.09 13,027.12 80,748.21 0.00 0.00
4-A-5 2,983,000.00 2,983,000.00 0.00 0.00 0.00 0.00
4-A-6 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00
4-A-7 356,000.00 356,000.00 0.00 0.00 0.00 0.00
4-A-8 8,562,000.00 7,785,164.60 12,394.00 76,823.82 0.00 0.00
4-A-9 4,719,000.00 4,290,000.00 6,807.00 42,193.00 0.00 0.00
4-A-10 43,716,000.00 41,878,442.11 44,016.32 272,833.79 0.00 0.00
4-A-11 15,045,000.00 15,045,000.00 0.00 0.00 0.00 0.00
4-A-12 1,686,000.00 1,686,000.00 0.00 0.00 0.00 0.00
4-A-13 11,240,500.00 11,240,500.00 0.00 0.00 0.00 0.00
4-A-14 11,240,500.00 11,240,500.00 0.00 0.00 0.00 0.00
4-A-15 125,789,000.00 117,336,795.68 214,262.42 1,225,643.96 0.00 0.00
4-A-16 4,373,000.00 4,079,162.11 7,448.86 42,609.49 0.00 0.00
4-A-17 14,186,000.00 14,739,004.51 0.00 0.00 (70,624.39) 0.00
4-A-18 553,000.00 574,557.27 0.00 0.00 (2,753.09) 0.00
4-A-19 114,141,000.00 107,810,731.96 124,765.54 773,355.32 0.00 0.00
4-A-20 10,425,000.00 10,425,000.00 0.00 0.00 0.00 0.00
5-A-1 21,938,000.00 22,755,416.11 0.00 0.00 (104,295.66) 0.00
5-A-2 737,000.00 764,460.83 0.00 0.00 (3,503.78) 0.00
5-A-3 43,308,000.00 43,308,000.00 0.00 0.00 0.00 0.00
5-A-4 29,247,000.00 27,809,334.67 46,145.07 5,589.44 0.00 0.00
5-A-5 102,088,000.00 96,362,269.73 122,810.06 677,724.94 0.00 0.00
5-A-6 4,650,000.00 4,650,000.00 0.00 0.00 0.00 0.00
5-A-7 44,007,000.00 39,104,954.95 94,963.66 524,055.09 0.00 0.00
5-A-8 26,738,000.00 26,738,000.00 0.00 0.00 0.00 0.00
5-A-9 70,745,000.00 68,057,118.53 67,831.18 374,325.07 0.00 0.00
X-IO 0.00 0.00 0.00 0.00 0.00 0.00
X-PO 7,519,325.00 7,348,605.63 6,005.46 1,127.62 0.00 0.00
6-A-1 38,518,000.00 33,201,711.11 92,474.67 18,942.43 0.00 0.00
M 12,310,000.00 12,220,196.93 11,552.05 0.00 0.00 0.00
B-1 4,733,000.00 4,698,472.14 4,441.58 0.00 0.00 0.00
B-2 5,206,000.00 5,168,021.55 4,885.46 0.00 0.00 0.00
B-3 3,313,000.00 3,288,831.23 3,109.01 0.00 0.00 0.00
B-4 1,893,000.00 1,879,190.32 1,776.44 0.00 0.00 0.00
B-5 1,893,000.00 1,879,190.32 1,776.44 0.00 0.00 0.00
B-6 1,420,775.00 1,410,438.42 1,154.34 0.00 0.00 0.00
Totals 946,598,200.00 901,172,278.94 881,646.68 5,203,453.71 (181,176.92) 0.00
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Class Total Ending Ending Total
Principal Certificate Certificate Principal
Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
1-A-1 584,281.18 54,919,586.72 0.91403157 584,281.18
1-A-2 19,623.52 1,844,515.70 0.91403157 19,623.52
1-A-R 0.00 0.00 0.00000000 0.00
2-A-1 458,984.34 34,320,561.85 0.92321619 458,984.34
2-A-2 15,420.89 1,153,097.02 0.92321619 15,420.89
3-A-1 8,873.50 41,766,414.09 0.99441475 8,873.50
3-A-2 298.10 1,403,119.22 0.99441476 298.10
4-A-1 0.00 3,090,000.00 1.00000000 0.00
4-A-2 0.00 2,000,000.00 1.00000000 0.00
4-A-3 0.00 1,273,000.00 1.00000000 0.00
4-A-4 93,775.33 5,106,656.76 0.84870480 93,775.33
4-A-5 0.00 2,983,000.00 1.00000000 0.00
4-A-6 0.00 1,000,000.00 1.00000000 0.00
4-A-7 0.00 356,000.00 1.00000000 0.00
4-A-8 89,217.82 7,695,946.78 0.89884919 89,217.82
4-A-9 49,000.00 4,241,000.00 0.89870735 49,000.00
4-A-10 316,850.11 41,561,592.00 0.95071809 316,850.11
4-A-11 0.00 15,045,000.00 1.00000000 0.00
4-A-12 0.00 1,686,000.00 1.00000000 0.00
4-A-13 0.00 11,240,500.00 1.00000000 0.00
4-A-14 0.00 11,240,500.00 1.00000000 0.00
4-A-15 1,439,906.37 115,896,889.31 0.92135949 1,439,906.37
4-A-16 50,058.35 4,029,103.76 0.92135920 50,058.35
4-A-17 (70,624.39) 14,809,628.91 1.04396087 (70,624.39)
4-A-18 (2,753.09) 577,310.36 1.04396087 (2,753.09)
4-A-19 898,120.86 106,912,611.10 0.93667141 898,120.86
4-A-20 0.00 10,425,000.00 1.00000000 0.00
5-A-1 (104,295.66) 22,859,711.77 1.04201439 (104,295.66)
5-A-2 (3,503.78) 767,964.61 1.04201440 (3,503.78)
5-A-3 0.00 43,308,000.00 1.00000000 0.00
5-A-4 51,734.51 27,757,600.16 0.94907512 51,734.51
5-A-5 800,535.00 95,561,734.73 0.93607216 800,535.00
5-A-6 0.00 4,650,000.00 1.00000000 0.00
5-A-7 619,018.75 38,485,936.20 0.87454124 619,018.75
5-A-8 0.00 26,738,000.00 1.00000000 0.00
5-A-9 442,156.25 67,614,962.28 0.95575606 442,156.25
X-IO 0.00 0.00 0.00000000 0.00
X-PO 7,133.08 7,341,472.55 0.97634729 7,133.08
6-A-1 111,417.10 33,090,294.01 0.85908651 111,417.10
M 11,552.05 12,208,644.88 0.99176644 11,552.05
B-1 4,441.58 4,694,030.56 0.99176644 4,441.58
B-2 4,885.46 5,163,136.09 0.99176644 4,885.46
B-3 3,109.01 3,285,722.22 0.99176644 3,109.01
B-4 1,776.44 1,877,413.87 0.99176644 1,776.44
B-5 1,776.44 1,877,413.87 0.99176644 1,776.44
B-6 1,154.34 1,409,284.08 0.99191222 1,154.34
Totals 5,903,923.46 895,268,355.46 0.94577441 5,903,923.46
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Class Original Beginning Scheduled UnScheduled Accretion
Face Certificate Principal Principal
Amount Balance Distribution Distribution
<s> <c> <c> <c> <c> <c>
1-A-1 60,085,000.00 923.75581093 0.00000000 9.72424365 0.00000000
1-A-2 2,018,000.00 923.75581269 0.00000000 9.72424182 0.00000000
1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 37,175,000.00 935.56277579 0.00000000 12.34658615 0.00000000
2-A-2 1,249,000.00 935.56277822 0.00000000 12.34658927 0.00000000
3-A-1 42,001,000.00 994.62602295 0.00000000 0.21126878 0.00000000
3-A-2 1,411,000.00 994.62602410 0.00000000 0.21126860 0.00000000
4-A-1 3,090,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-2 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-3 1,273,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-4 6,017,000.00 864.28986040 2.16505235 13.42001163 0.00000000
4-A-5 2,983,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-6 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-7 356,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-8 8,562,000.00 909.26939967 1.44755898 8.97264891 0.00000000
4-A-9 4,719,000.00 909.09090909 1.44246662 8.94108921 0.00000000
4-A-10 43,716,000.00 957.96601039 1.00686980 6.24105110 0.00000000
4-A-11 15,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-12 1,686,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-13 11,240,500.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-14 11,240,500.00 1000.00000000 0.00000000 0.00000000 0.00000000
4-A-15 125,789,000.00 932.80649087 1.70334783 9.74364976 0.00000000
4-A-16 4,373,000.00 932.80633661 1.70337526 9.74376629 0.00000000
4-A-17 14,186,000.00 1038.98241294 0.00000000 0.00000000 (4.97845693)
4-A-18 553,000.00 1038.98240506 0.00000000 0.00000000 (4.97846293)
4-A-19 114,141,000.00 944.53992833 1.09308259 6.77543845 0.00000000
4-A-20 10,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
5-A-1 21,938,000.00 1037.26028398 0.00000000 0.00000000 (4.75410976)
5-A-2 737,000.00 1037.26028494 0.00000000 0.00000000 (4.75411126)
5-A-3 43,308,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
5-A-4 29,247,000.00 950.84400691 1.57777105 0.19111157 0.00000000
5-A-5 102,088,000.00 943.91377762 1.20298233 6.63863471 0.00000000
5-A-6 4,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
5-A-7 44,007,000.00 888.60760674 2.15792169 11.90844843 0.00000000
5-A-8 26,738,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
5-A-9 70,745,000.00 962.00605739 0.95881235 5.29118765 0.00000000
X-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
X-PO 7,519,325.00 977.29591818 0.79867009 0.14996293 0.00000000
6-A-1 38,518,000.00 861.97910354 2.40081702 0.49178125 0.00000000
M 12,310,000.00 992.70486840 0.93842811 0.00000000 0.00000000
B-1 4,733,000.00 992.70486795 0.93842806 0.00000000 0.00000000
B-2 5,206,000.00 992.70486938 0.93842874 0.00000000 0.00000000
B-3 3,313,000.00 992.70486870 0.93842741 0.00000000 0.00000000
B-4 1,893,000.00 992.70487058 0.93842578 0.00000000 0.00000000
B-5 1,893,000.00 992.70487058 0.93842578 0.00000000 0.00000000
B-6 1,420,775.00 992.72468899 0.81247207 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Class Realized Total Ending Ending Total
Loss Principal Certificate Certificate Principal
Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
1-A-1 0.00000000 9.72424365 914.03156728 0.91403157 9.72424365
1-A-2 0.00000000 9.72424182 914.03156591 0.91403157 9.72424182
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 12.34658615 923.21618964 0.92321619 12.34658615
2-A-2 0.00000000 12.34658927 923.21618895 0.92321619 12.34658927
3-A-1 0.00000000 0.21126878 994.41475417 0.99441475 0.21126878
3-A-2 0.00000000 0.21126860 994.41475549 0.99441476 0.21126860
4-A-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
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 15.58506399 848.70479641 0.84870480 15.58506399
4-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-8 0.00000000 10.42020790 898.84919178 0.89884919 10.42020790
4-A-9 0.00000000 10.38355584 898.70735325 0.89870735 10.38355584
4-A-10 0.00000000 7.24792090 950.71808949 0.95071809 7.24792090
4-A-11 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-12 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-13 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-14 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
4-A-15 0.00000000 11.44699751 921.35949336 0.92135949 11.44699751
4-A-16 0.00000000 11.44714155 921.35919506 0.92135920 11.44714155
4-A-17 0.00000000 (4.97845693) 1043.96087058 1.04396087 (4.97845693)
4-A-18 0.00000000 (4.97846293) 1043.96086799 1.04396087 (4.97846293)
4-A-19 0.00000000 7.86852104 936.67140729 0.93667141 7.86852104
4-A-20 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
5-A-1 0.00000000 (4.75410976) 1042.01439375 1.04201439 (4.75410976)
5-A-2 0.00000000 (4.75411126) 1042.01439620 1.04201440 (4.75411126)
5-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
5-A-4 0.00000000 1.76888262 949.07512429 0.94907512 1.76888262
5-A-5 0.00000000 7.84161704 936.07216059 0.93607216 7.84161704
5-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
5-A-7 0.00000000 14.06637012 874.54123662 0.87454124 14.06637012
5-A-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
5-A-9 0.00000000 6.25000000 955.75605739 0.95575606 6.25000000
X-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-PO 0.00000000 0.94863302 976.34728516 0.97634729 0.94863302
6-A-1 0.00000000 2.89259827 859.08650527 0.85908651 2.89259827
M 0.00000000 0.93842811 991.76644029 0.99176644 0.93842811
B-1 0.00000000 0.93842806 991.76643989 0.99176644 0.93842806
B-2 0.00000000 0.93842874 991.76644065 0.99176644 0.93842874
B-3 0.00000000 0.93842741 991.76644129 0.99176644 0.93842741
B-4 0.00000000 0.93842578 991.76643951 0.99176644 0.93842578
B-5 0.00000000 0.93842578 991.76643951 0.99176644 0.93842578
B-6 0.00000000 0.81247207 991.91221692 0.99191222 0.81247207
<FN>
NOTE: All Classes are per $1,000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Class Accrual Accrual Current Beginning Current Payment of
Dates Days Certificate Certificate/ Accrued Unpaid Interest
Rate Notional Interest Shortfall (1)
Balance
<s> <c> <c> <c> <c> <c> <c>
1-A-1 11/01/06 - 11/30/06 30 6.00000% 55,503,867.90 277,519.34 0.00
1-A-2 11/01/06 - 11/30/06 30 6.00000% 1,864,139.23 9,320.70 0.00
1-A-R N/A N/A 6.00000% 0.00 0.00 0.00
2-A-1 11/01/06 - 11/30/06 30 6.00000% 34,779,546.19 173,897.73 0.00
2-A-2 11/01/06 - 11/30/06 30 6.00000% 1,168,517.91 5,842.59 0.00
3-A-1 11/01/06 - 11/30/06 30 5.75000% 41,775,287.59 200,173.25 0.00
3-A-2 11/01/06 - 11/30/06 30 5.75000% 1,403,417.32 6,724.71 0.00
4-A-1 11/01/06 - 11/30/06 30 5.75000% 3,090,000.00 14,806.25 0.00
4-A-2 11/01/06 - 11/30/06 30 5.75000% 2,000,000.00 9,583.33 0.00
4-A-3 11/01/06 - 11/30/06 30 5.75000% 1,273,000.00 6,099.79 0.00
4-A-4 11/01/06 - 11/30/06 30 5.75000% 5,200,432.09 24,918.74 0.00
4-A-5 11/01/06 - 11/30/06 30 5.75000% 2,983,000.00 14,293.54 0.00
4-A-6 11/01/06 - 11/30/06 30 5.75000% 1,000,000.00 4,791.67 0.00
4-A-7 11/01/06 - 11/30/06 30 5.75000% 356,000.00 1,705.83 0.00
4-A-8 11/01/06 - 11/30/06 30 5.75000% 7,785,164.60 37,303.91 0.00
4-A-9 11/01/06 - 11/30/06 30 5.75000% 4,290,000.00 20,556.25 0.00
4-A-10 11/01/06 - 11/30/06 30 5.75000% 41,878,442.11 200,667.54 0.00
4-A-11 11/01/06 - 11/30/06 30 5.75000% 15,045,000.00 72,090.63 0.00
4-A-12 11/01/06 - 11/30/06 30 5.75000% 1,686,000.00 8,078.75 0.00
4-A-13 11/01/06 - 11/30/06 30 5.50000% 11,240,500.00 51,518.96 0.00
4-A-14 11/01/06 - 11/30/06 30 6.00000% 11,240,500.00 56,202.50 0.00
4-A-15 11/01/06 - 11/30/06 30 5.60038% 117,336,795.68 547,609.08 0.00
4-A-16 11/01/06 - 11/30/06 30 5.60037% 4,079,162.11 19,037.36 0.00
4-A-17 11/01/06 - 11/30/06 30 5.75000% 14,739,004.51 70,624.40 0.00
4-A-18 11/01/06 - 11/30/06 30 5.75000% 574,557.27 2,753.09 0.00
4-A-19 11/01/06 - 11/30/06 30 5.75000% 107,810,731.96 516,593.09 0.00
4-A-20 11/01/06 - 11/30/06 30 5.75000% 10,425,000.00 49,953.13 0.00
5-A-1 11/01/06 - 11/30/06 30 5.50000% 22,755,416.11 104,295.66 0.00
5-A-2 11/01/06 - 11/30/06 30 5.50000% 764,460.83 3,503.78 0.00
5-A-3 11/01/06 - 11/30/06 30 5.50000% 43,308,000.00 198,495.00 0.00
5-A-4 11/01/06 - 11/30/06 30 5.50000% 27,809,334.67 127,459.45 0.00
5-A-5 11/01/06 - 11/30/06 30 5.50000% 96,362,269.73 441,660.40 0.00
5-A-6 11/01/06 - 11/30/06 30 5.50000% 4,650,000.00 21,312.50 0.00
5-A-7 11/01/06 - 11/30/06 30 5.50000% 39,104,954.95 179,231.04 0.00
5-A-8 11/01/06 - 11/30/06 30 5.50000% 26,738,000.00 122,549.17 0.00
5-A-9 11/01/06 - 11/30/06 30 5.50000% 68,057,118.53 311,928.46 0.00
X-IO 11/01/06 - 11/30/06 30 6.00000% 18,048,745.30 90,243.73 0.00
X-PO N/A N/A 0.00000% 7,348,605.63 0.00 0.00
6-A-1 11/01/06 - 11/30/06 30 6.28169% 33,201,711.11 173,802.37 0.00
M 11/01/06 - 11/30/06 30 5.68479% 12,220,196.93 57,891.07 0.00
B-1 11/01/06 - 11/30/06 30 5.68479% 4,698,472.14 22,258.20 0.00
B-2 11/01/06 - 11/30/06 30 5.68479% 5,168,021.55 24,482.61 0.00
B-3 11/01/06 - 11/30/06 30 5.68479% 3,288,831.23 15,580.27 0.00
B-4 11/01/06 - 11/30/06 30 5.68479% 1,879,190.32 8,902.34 0.00
B-5 11/01/06 - 11/30/06 30 5.68479% 1,879,190.32 8,902.34 0.00
B-6 11/01/06 - 11/30/06 30 5.68479% 1,410,438.42 6,681.71 0.00
Totals 4,321,846.26 0.00
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c>
1-A-1 0.00 0.00 277,519.34 0.00 54,919,586.72
1-A-2 0.00 0.00 9,320.70 0.00 1,844,515.70
1-A-R 0.00 0.00 0.00 0.00 0.00
2-A-1 0.00 0.00 173,897.73 0.00 34,320,561.85
2-A-2 0.00 0.00 5,842.59 0.00 1,153,097.02
3-A-1 0.00 0.00 200,173.25 0.00 41,766,414.09
3-A-2 0.00 0.00 6,724.71 0.00 1,403,119.22
4-A-1 0.00 0.00 14,806.25 0.00 3,090,000.00
4-A-2 0.00 0.00 9,583.33 0.00 2,000,000.00
4-A-3 0.00 0.00 6,099.79 0.00 1,273,000.00
4-A-4 0.00 0.00 24,918.74 0.00 5,106,656.76
4-A-5 0.00 0.00 14,293.54 0.00 2,983,000.00
4-A-6 0.00 0.00 4,791.67 0.00 1,000,000.00
4-A-7 0.00 0.00 1,705.83 0.00 356,000.00
4-A-8 0.00 0.00 37,303.91 0.00 7,695,946.78
4-A-9 0.00 0.00 20,556.25 0.00 4,241,000.00
4-A-10 0.00 0.00 200,667.54 0.00 41,561,592.00
4-A-11 0.00 0.00 72,090.63 0.00 15,045,000.00
4-A-12 0.00 0.00 8,078.75 0.00 1,686,000.00
4-A-13 0.00 0.00 51,518.96 0.00 11,240,500.00
4-A-14 0.00 0.00 56,202.50 0.00 11,240,500.00
4-A-15 0.00 0.00 547,609.08 0.00 115,896,889.31
4-A-16 0.00 0.00 19,037.36 0.00 4,029,103.76
4-A-17 0.00 0.00 70,624.40 0.00 14,809,628.91
4-A-18 0.00 0.00 2,753.09 0.00 577,310.36
4-A-19 0.00 0.00 516,593.09 0.00 106,912,611.10
4-A-20 0.00 0.00 49,953.13 0.00 10,425,000.00
5-A-1 0.00 0.00 104,295.66 0.00 22,859,711.77
5-A-2 0.00 0.00 3,503.78 0.00 767,964.61
5-A-3 0.00 0.00 198,495.00 0.00 43,308,000.00
5-A-4 0.00 0.00 127,459.45 0.00 27,757,600.16
5-A-5 0.00 0.00 441,660.40 0.00 95,561,734.73
5-A-6 0.00 0.00 21,312.50 0.00 4,650,000.00
5-A-7 0.00 0.00 179,231.04 0.00 38,485,936.20
5-A-8 0.00 0.00 122,549.17 0.00 26,738,000.00
5-A-9 0.00 0.00 311,928.46 0.00 67,614,962.28
X-IO 0.00 0.00 90,243.73 0.00 17,820,347.83
X-PO 0.00 0.00 0.00 0.00 7,341,472.55
6-A-1 0.00 0.00 173,802.37 0.00 33,090,294.01
M 0.00 0.00 57,891.07 0.00 12,208,644.88
B-1 0.00 0.00 22,258.20 0.00 4,694,030.56
B-2 0.00 0.00 24,482.61 0.00 5,163,136.09
B-3 0.00 0.00 15,580.27 0.00 3,285,722.22
B-4 0.00 0.00 8,902.34 0.00 1,877,413.87
B-5 0.00 0.00 8,902.34 0.00 1,877,413.87
B-6 0.00 0.00 6,681.71 0.00 1,409,284.08
Totals 0.00 0.00 4,321,846.26 0.00
<FN>
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Class Original Current Beginning Current Payment of
Face Certificate Certificate/ Accrued Unpaid Interest
Amount Rate Notional Interest Shortfall (1)
Balance
<s> <c> <c> <c> <c> <c>
1-A-1 60,085,000.00 6.00000% 923.75581093 4.61877906 0.00000000
1-A-2 2,018,000.00 6.00000% 923.75581269 4.61878097 0.00000000
1-A-R 100.00 6.00000% 0.00000000 0.00000000 0.00000000
2-A-1 37,175,000.00 6.00000% 935.56277579 4.67781385 0.00000000
2-A-2 1,249,000.00 6.00000% 935.56277822 4.67781425 0.00000000
3-A-1 42,001,000.00 5.75000% 994.62602295 4.76591629 0.00000000
3-A-2 1,411,000.00 5.75000% 994.62602410 4.76591779 0.00000000
4-A-1 3,090,000.00 5.75000% 1000.00000000 4.79166667 0.00000000
4-A-2 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000
4-A-3 1,273,000.00 5.75000% 1000.00000000 4.79166536 0.00000000
4-A-4 6,017,000.00 5.75000% 864.28986040 4.14138940 0.00000000
4-A-5 2,983,000.00 5.75000% 1000.00000000 4.79166611 0.00000000
4-A-6 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000
4-A-7 356,000.00 5.75000% 1000.00000000 4.79165730 0.00000000
4-A-8 8,562,000.00 5.75000% 909.26939967 4.35691544 0.00000000
4-A-9 4,719,000.00 5.75000% 909.09090909 4.35606061 0.00000000
4-A-10 43,716,000.00 5.75000% 957.96601039 4.59025391 0.00000000
4-A-11 15,045,000.00 5.75000% 1000.00000000 4.79166700 0.00000000
4-A-12 1,686,000.00 5.75000% 1000.00000000 4.79166667 0.00000000
4-A-13 11,240,500.00 5.50000% 1000.00000000 4.58333348 0.00000000
4-A-14 11,240,500.00 6.00000% 1000.00000000 5.00000000 0.00000000
4-A-15 125,789,000.00 5.60038% 932.80649087 4.35339402 0.00000000
4-A-16 4,373,000.00 5.60037% 932.80633661 4.35338669 0.00000000
4-A-17 14,186,000.00 5.75000% 1038.98241294 4.97845763 0.00000000
4-A-18 553,000.00 5.75000% 1038.98240506 4.97846293 0.00000000
4-A-19 114,141,000.00 5.75000% 944.53992833 4.52592048 0.00000000
4-A-20 10,425,000.00 5.75000% 1000.00000000 4.79166715 0.00000000
5-A-1 21,938,000.00 5.50000% 1037.26028398 4.75410976 0.00000000
5-A-2 737,000.00 5.50000% 1037.26028494 4.75411126 0.00000000
5-A-3 43,308,000.00 5.50000% 1000.00000000 4.58333333 0.00000000
5-A-4 29,247,000.00 5.50000% 950.84400691 4.35803501 0.00000000
5-A-5 102,088,000.00 5.50000% 943.91377762 4.32627145 0.00000000
5-A-6 4,650,000.00 5.50000% 1000.00000000 4.58333333 0.00000000
5-A-7 44,007,000.00 5.50000% 888.60760674 4.07278478 0.00000000
5-A-8 26,738,000.00 5.50000% 1000.00000000 4.58333346 0.00000000
5-A-9 70,745,000.00 5.50000% 962.00605739 4.40919443 0.00000000
X-IO 0.00 6.00000% 912.22180166 4.56110919 0.00000000
X-PO 7,519,325.00 0.00000% 977.29591818 0.00000000 0.00000000
6-A-1 38,518,000.00 6.28169% 861.97910354 4.51223766 0.00000000
M 12,310,000.00 5.68479% 992.70486840 4.70276767 0.00000000
B-1 4,733,000.00 5.68479% 992.70486795 4.70276780 0.00000000
B-2 5,206,000.00 5.68479% 992.70486938 4.70276796 0.00000000
B-3 3,313,000.00 5.68479% 992.70486870 4.70276788 0.00000000
B-4 1,893,000.00 5.68479% 992.70487058 4.70276809 0.00000000
B-5 1,893,000.00 5.68479% 992.70487058 4.70276809 0.00000000
B-6 1,420,775.00 5.68479% 992.72468899 4.70286287 0.00000000
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c>
1-A-1 0.00000000 0.00000000 4.61877906 0.00000000 914.03156728
1-A-2 0.00000000 0.00000000 4.61878097 0.00000000 914.03156591
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 4.67781385 0.00000000 923.21618964
2-A-2 0.00000000 0.00000000 4.67781425 0.00000000 923.21618895
3-A-1 0.00000000 0.00000000 4.76591629 0.00000000 994.41475417
3-A-2 0.00000000 0.00000000 4.76591779 0.00000000 994.41475549
4-A-1 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000
4-A-2 0.00000000 0.00000000 4.79166500 0.00000000 1000.00000000
4-A-3 0.00000000 0.00000000 4.79166536 0.00000000 1000.00000000
4-A-4 0.00000000 0.00000000 4.14138940 0.00000000 848.70479641
4-A-5 0.00000000 0.00000000 4.79166611 0.00000000 1000.00000000
4-A-6 0.00000000 0.00000000 4.79167000 0.00000000 1000.00000000
4-A-7 0.00000000 0.00000000 4.79165730 0.00000000 1000.00000000
4-A-8 0.00000000 0.00000000 4.35691544 0.00000000 898.84919178
4-A-9 0.00000000 0.00000000 4.35606061 0.00000000 898.70735325
4-A-10 0.00000000 0.00000000 4.59025391 0.00000000 950.71808949
4-A-11 0.00000000 0.00000000 4.79166700 0.00000000 1000.00000000
4-A-12 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000
4-A-13 0.00000000 0.00000000 4.58333348 0.00000000 1000.00000000
4-A-14 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
4-A-15 0.00000000 0.00000000 4.35339402 0.00000000 921.35949336
4-A-16 0.00000000 0.00000000 4.35338669 0.00000000 921.35919506
4-A-17 0.00000000 0.00000000 4.97845763 0.00000000 1043.96087058
4-A-18 0.00000000 0.00000000 4.97846293 0.00000000 1043.96086799
4-A-19 0.00000000 0.00000000 4.52592048 0.00000000 936.67140729
4-A-20 0.00000000 0.00000000 4.79166715 0.00000000 1000.00000000
5-A-1 0.00000000 0.00000000 4.75410976 0.00000000 1042.01439375
5-A-2 0.00000000 0.00000000 4.75411126 0.00000000 1042.01439620
5-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
5-A-4 0.00000000 0.00000000 4.35803501 0.00000000 949.07512429
5-A-5 0.00000000 0.00000000 4.32627145 0.00000000 936.07216059
5-A-6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
5-A-7 0.00000000 0.00000000 4.07278478 0.00000000 874.54123662
5-A-8 0.00000000 0.00000000 4.58333346 0.00000000 1000.00000000
5-A-9 0.00000000 0.00000000 4.40919443 0.00000000 955.75605739
X-IO 0.00000000 0.00000000 4.56110919 0.00000000 900.67810994
X-PO 0.00000000 0.00000000 0.00000000 0.00000000 976.34728516
6-A-1 0.00000000 0.00000000 4.51223766 0.00000000 859.08650527
M 0.00000000 0.00000000 4.70276767 0.00000000 991.76644029
B-1 0.00000000 0.00000000 4.70276780 0.00000000 991.76643989
B-2 0.00000000 0.00000000 4.70276796 0.00000000 991.76644065
B-3 0.00000000 0.00000000 4.70276788 0.00000000 991.76644129
B-4 0.00000000 0.00000000 4.70276809 0.00000000 991.76643951
B-5 0.00000000 0.00000000 4.70276809 0.00000000 991.76643951
B-6 0.00000000 0.00000000 4.70286287 0.00000000 991.91221692
<FN>
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.
NOTE: All Classes are per $1,000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
4-4-A-15 5.75000% 0.00 0.00 47,114,087.02 46,656,330.88 92.62354260%
5A-4-A-15 5.50000% 0.00 0.00 70,222,708.66 69,240,558.43 91.81027942%
4-4-A-16 5.75000% 0.00 0.00 1,637,750.46 1,621,838.23 92.62354255%
5A-4-A-16 5.50000% 0.00 0.00 2,441,411.65 2,407,265.53 91.81027956%
5A-5-A-1 5.50000% 0.00 0.00 20,898,720.20 20,994,506.00 104.20143935%
5B-5-A-1 5.50000% 0.00 0.00 1,856,695.91 1,865,205.76 104.20143911%
5A-5-A-2 5.50000% 0.00 0.00 702,225.21 705,443.74 104.20143870%
5B-5-A-2 5.50000% 0.00 0.00 62,235.62 62,520.86 104.20143333%
5A-5-A-3 5.50000% 0.00 0.00 40,000,000.00 40,000,000.00 100.00000000%
5B-5-A-3 5.50000% 0.00 0.00 3,308,000.00 3,308,000.00 100.00000000%
1-X-IO 6.00000% 1,551,985.13 1,526,924.15 0.00 0.00 79.39344709%
2-X-IO 6.00000% 689,974.63 655,006.56 0.00 0.00 85.67037509%
3-X-IO 6.00000% 348,026.07 347,993.45 0.00 0.00 99.81655494%
4-X-IO 6.00000% 7,341,591.62 7,271,878.28 0.00 0.00 89.75745924%
5A-X-IO 6.00000% 7,464,508.93 7,366,866.47 0.00 0.00 92.48044493%
5B-X-IO 6.00000% 652,658.92 651,678.93 0.00 0.00 95.62686707%
1-X-PO 0.00000% 0.00 0.00 10,099.54 10,096.92 99.77193676%
2-X-PO 0.00000% 0.00 0.00 705,580.10 705,443.60 99.07053038%
3-X-PO 0.00000% 0.00 0.00 709,483.71 709,266.52 99.39440125%
4-X-PO 0.00000% 0.00 0.00 4,996,146.82 4,990,553.62 97.60160628%
5A-X-PO 0.00000% 0.00 0.00 873,454.80 872,335.98 95.23100235%
5B-X-PO 0.00000% 0.00 0.00 53,840.65 53,775.91 98.95099915%
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Account Statement
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 10,414,934.14
Reserve Funds and Credit Enhancements 0.00
Proceeds from Repurchased Loans 0.00
Servicer Advances 23,468.21
Gains & Subsequent Recoveries (Realized Losses) 0.00
Prepayment Penalties 0.00
Total Deposits 10,438,402.35
Withdrawals
Reserve Funds and Credit Enhancements 0.00
Reimbursement for Servicer Advances 24,888.24
Total Administration Fees 187,744.39
Payment of Interest and Principal 10,225,769.72
Total Withdrawals (Pool Distribution Amount) 10,438,402.35
Ending Balance 0.00
<FN>
Servicer Advances are calculated as delinquent scheduled principal and interest.
</FN>
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<s> <c>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
ADMINISTRATION FEES
<s> <c>
Gross Servicing Fee* 187,744.39
Supported Prepayment/Curtailment Interest Shortfall 0.00
Total Administration Fees 187,744.39
<FN>
*Servicer Payees include: BANK OF AMERICA, N.A.; NATIONAL CITY MTG CO; SUNTRUST MORTGAGE INC;
WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Reserve and Guaranty Funds
Account Name Beginning Current Current Ending
Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Class 4-A-9 Rounding Account 146.64 0.00 163.31 309.95
</TABLE>
<TABLE>
<CAPTION>
Collateral Statement
<s> <c> <c>
Group Group 1 Group 2
Collateral Description Fixed 30 Year Fixed 30 Year
Weighted Average Coupon Rate 6.405576 6.247535
Weighted Average Net Rate 6.155576 5.997534
Weighted Average Pass-Through Rate 6.155576 5.997535
Weighted Average Remaining Term 349 349
Principal And Interest Constant 317,423.30 197,678.63
Beginning Loan Count 93 140
Loans Paid in Full 1 2
Ending Loan Count 92 138
Beginning Scheduled Balance 59,465,056.80 37,969,274.31
Ending Scheduled Balance 58,861,149.48 37,494,732.58
Actual Ending Collateral Balance 58,861,146.47 37,494,734.23
Scheduled Principal 0.00 0.00
Unscheduled Principal 603,907.32 474,541.73
Scheduled Interest 317,423.30 197,678.63
Servicing Fees 12,388.55 7,910.27
Master Servicing Fees 0.00 0.00
Trustee Fee 0.00 0.00
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 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 305,034.75 189,768.36
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
</TABLE>
<TABLE>
<CAPTION>
Collateral Statement
<s> <c> <c>
Group Group 3 Group 4
Collateral Description Fixed 30 Year Mixed Fixed
Weighted Average Coupon Rate 5.956109 6.049958
Weighted Average Net Rate 5.706109 5.799958
Weighted Average Pass-Through Rate 5.706109 5.799958
Weighted Average Remaining Term 348 347
Principal And Interest Constant 225,194.84 1,816,803.30
Beginning Loan Count 74 520
Loans Paid in Full 0 3
Ending Loan Count 74 517
Beginning Scheduled Balance 45,370,864.52 306,691,403.94
Ending Scheduled Balance 45,361,475.74 304,829,297.90
Actual Ending Collateral Balance 45,361,475.74 305,034,678.13
Scheduled Principal 0.00 270,578.25
Unscheduled Principal 9,388.78 1,591,527.79
Scheduled Interest 225,194.84 1,546,225.05
Servicing Fees 9,452.26 63,894.04
Master Servicing Fees 0.00 0.00
Trustee Fee 0.00 0.00
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 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 215,742.58 1,482,331.01
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
</TABLE>
<TABLE>
<CAPTION>
Collateral Statement
<s> <c> <c>
Group Group 6 Group 5A
Collateral Description Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 6.531688 5.854403
Weighted Average Net Rate 6.281688 5.604403
Weighted Average Pass-Through Rate 6.281688 5.604403
Weighted Average Remaining Term 257 345
Principal And Interest Constant 283,625.89 2,310,697.77
Beginning Loan Count 72 665
Loans Paid in Full 0 5
Ending Loan Count 72 660
Beginning Scheduled Balance 34,469,512.43 382,968,812.53
Ending Scheduled Balance 34,354,564.20 380,173,774.02
Actual Ending Collateral Balance 34,427,675.52 380,550,091.52
Scheduled Principal 96,005.80 442,319.67
Unscheduled Principal 18,942.43 2,352,718.84
Scheduled Interest 187,620.09 1,868,378.10
Servicing Fees 7,181.15 79,785.17
Master Servicing Fees 0.00 0.00
Trustee Fee 0.00 0.00
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 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 180,438.94 1,788,592.93
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
</TABLE>
<TABLE>
<CAPTION>
Collateral Statement
<s> <c> <c>
Group Group 5B Total
Collateral Description Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 5.855725 6.004965
Weighted Average Net Rate 5.605725 5.754965
Weighted Average Pass-Through Rate 5.605725 5.754965
Weighted Average Remaining Term 343 343
Principal And Interest Constant 206,769.81 5,358,193.54
Beginning Loan Count 59 1,623
Loans Paid in Full 0 11
Ending Loan Count 59 1,612
Beginning Scheduled Balance 34,238,181.42 901,173,105.95
Ending Scheduled Balance 34,193,846.26 895,268,840.18
Actual Ending Collateral Balance 34,224,584.30 895,954,385.91
Scheduled Principal 39,695.34 848,599.06
Unscheduled Principal 4,639.82 5,055,666.71
Scheduled Interest 167,074.47 4,509,594.48
Servicing Fees 7,132.95 187,744.39
Master Servicing Fees 0.00 0.00
Trustee Fee 0.00 0.00
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 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 159,941.52 4,321,850.09
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
</TABLE>
<TABLE>
<CAPTION>
Additional Reporting - Deal Level
Trigger Event Reporting
<s> <c>
60 Day Delinquency Senior Step Down Condition
Trigger Result Pass
Threshold Value 50.000000%
Calculated Value 3.585841%
Cumulative Losses Senior Step Down Condition
Trigger Result Pass
Threshold Value 30.000000%
Calculated Value 0.000000%
Senior Step Down Test
Trigger Result Pass
</TABLE>
<TABLE>
<CAPTION>
Additional Reporting - Group Level
Miscellaneous Reporting
<s> <c>
Group 1
CPR Percentage 11.528618%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.510136%
Non-PO Loan Recovery Amount 0.00
PO Deferred Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.489864%
Group 2
CPR Percentage 14.008492%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.530595%
Non-PO Loan Recovery Amount 0.00
PO Deferred Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.469405%
Group 3
CPR Percentage 0.248039%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.319815%
Non-PO Loan Recovery Amount 0.00
PO Deferred Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.680185%
Group 4
CPR Percentage 6.057713%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.422688%
Non-PO Loan Recovery Amount 0.00
PO Deferred Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.577312%
Group 6
CPR Percentage 0.659291%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.678037%
Non-PO Loan Recovery Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.321963%
Group 5A
CPR Percentage 7.135949%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.380818%
Non-PO Loan Recovery Amount 0.00
PO Deferred Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.619182%
Group 5B
CPR Percentage 0.162686%
Subordinate Prepayment Percentage 0.000000%
Subordinate Percentage 3.358481%
Non-PO Loan Recovery Amount 0.00
PO Deferred Amount 0.00
PO Loan Recovery Amount 0.00
Senior Prepayment Percentage 100.000000%
Senior Percentage 96.641519%
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s> <c> <c> <c> <c> <c>
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 7 0 0 0 7
3,337,967.34 0.00 0.00 0.00 3,337,967.34
60 Days 1 0 0 0 1
621,622.06 0.00 0.00 0.00 621,622.06
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 8 0 0 0 8
3,959,589.40 0.00 0.00 0.00 3,959,589.40
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 0.434243% 0.000000% 0.000000% 0.000000% 0.434243%
0.372560% 0.000000% 0.000000% 0.000000% 0.372560%
60 Days 0.062035% 0.000000% 0.000000% 0.000000% 0.062035%
0.069381% 0.000000% 0.000000% 0.000000% 0.069381%
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 0.496278% 0.000000% 0.000000% 0.000000% 0.496278%
0.441941% 0.000000% 0.000000% 0.000000% 0.441941%
</TABLE>
<TABLE>
<CAPTION>
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 23,468.21
</TABLE>
<TABLE>
<CAPTION>
Delinquency Status By Group
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s> <c> <c> <c> <c> <c>
Group 1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 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
<CAPTION>
<s> <c> <c> <c> <c> <c>
Group 2 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 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
<CAPTION>
<s> <c> <c> <c> <c> <c>
Group 3 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 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
<CAPTION>
<s> <c> <c> <c> <c> <c>
Group 4 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 5 0 0 0 5
2,334,699.48 0.00 0.00 0.00 2,334,699.48
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 5 0 0 0 5
2,334,699.48 0.00 0.00 0.00 2,334,699.48
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.967118% 0.000000% 0.000000% 0.000000% 0.967118%
0.765388% 0.000000% 0.000000% 0.000000% 0.765388%
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 0.967118% 0.000000% 0.000000% 0.000000% 0.967118%
0.765388% 0.000000% 0.000000% 0.000000% 0.765388%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<CAPTION>
<s> <c> <c> <c> <c> <c>
Group 6 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 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
<CAPTION>
<s> <c> <c> <c> <c> <c>
Group 5A 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
1,003,267.86 0.00 0.00 0.00 1,003,267.86
60 Days 1 0 0 0 1
621,622.06 0.00 0.00 0.00 621,622.06
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
1,624,889.92 0.00 0.00 0.00 1,624,889.92
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.303030% 0.000000% 0.000000% 0.000000% 0.303030%
0.263636% 0.000000% 0.000000% 0.000000% 0.263636%
60 Days 0.151515% 0.000000% 0.000000% 0.000000% 0.151515%
0.163348% 0.000000% 0.000000% 0.000000% 0.163348%
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 0.454545% 0.000000% 0.000000% 0.000000% 0.454545%
0.426985% 0.000000% 0.000000% 0.000000% 0.426985%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<CAPTION>
<s> <c> <c> <c> <c> <c>
Group 5B 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 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%
</TABLE>
<TABLE>
<CAPTION>
REO Detail - All Mortgage Loans in REO during Current Period
<s> <c>
Summary - No REO Information to report this period.
Group 1 - No REO Information to report this period.
Group 2 - No REO Information to report this period.
Group 3 - No REO Information to report this period.
Group 4 - No REO Information to report this period.
Group 6 - No REO Information to report this period.
Group 5A - No REO Information to report this period.
Group 5B - No REO Information to report this period.
</TABLE>
<TABLE>
<CAPTION>
REO Loan Detail - All Mortgage Loans in REO during Current Period
Month
Loan First Original
Loan Entered Payment LTV at Principal
Group Number REO Date State Origination Balance
<s> <c> <c> <c> <c> <c> <c>
No REO Loans this Period
</TABLE>
<TABLE>
<CAPTION>
REO Loan Detail - All Mortgage Loans in REO during Current Period (continued)
Current Paid Current Approximate
Loan Actual To Months Loan Delinquent
Group Number Balance Date Delinquent Rate Interest
<s> <c> <c> <c> <c> <c> <c>
No REO Loans this Period
</TABLE>
<TABLE>
<CAPTION>
Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period
<s> <c>
Summary - No Foreclosure Information to report this period.
Group 1 - No Foreclosure Information to report this period.
Group 2 - No Foreclosure Information to report this period.
Group 3 - No Foreclosure Information to report this period.
Group 4 - No Foreclosure Information to report this period.
Group 6 - No Foreclosure Information to report this period.
Group 5A - No Foreclosure Information to report this period.
Group 5B - No Foreclosure Information to report this period.
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c> <c>
No Foreclosure Loans this Period
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c> <c>
No Foreclosure Loans this Period
</TABLE>
<TABLE>
<CAPTION>
Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period
<s> <c>
Summary - No Bankruptcy Information to report this period.
Group 1 - No Bankruptcy Information to report this period.
Group 2 - No Bankruptcy Information to report this period.
Group 3 - No Bankruptcy Information to report this period.
Group 4 - No Bankruptcy Information to report this period.
Group 6 - No Bankruptcy Information to report this period.
Group 5A - No Bankruptcy Information to report this period.
Group 5B - No Bankruptcy Information to report this period.
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c> <c>
No Bankruptcy Loans this Period
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c> <c>
No Bankruptcy Loans this Period
</TABLE>
<TABLE>
<CAPTION>
Realized Loss Detail Report - Loans with Losses during Current Period
Summary
# Loans Prior Realized Current
with Actual Loss/(Gain) Loss
Group Losses Balance Amount Percentage
<s> <c> <c> <c> <c>
Group 1 0 0.00 0.00 0.000%
Group 2 0 0.00 0.00 0.000%
Group 3 0 0.00 0.00 0.000%
Group 4 0 0.00 0.00 0.000%
Group 6 0 0.00 0.00 0.000%
Group 5A 0 0.00 0.00 0.000%
Group 5B 0 0.00 0.00 0.000%
Total 0 0.00 0.00 0.000%
</TABLE>
<TABLE>
<CAPTION>
Realized Loss Loan Detail Report - Loans With Losses during Current Period
Original Current
Loan Principal Note LTV at Original
Group Number Balance Rate State Origination Term
<s> <c> <c> <c> <c> <c> <c>
No Losses this Period
</TABLE>
<TABLE>
<CAPTION>
Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued)
Prior Cumulative
Loan Actual Realized Realized
Group Number Balance Loss/(Gain) Loss/(Gain)
<s> <c> <c> <c> <c>
No Losses this Period
</TABLE>
<TABLE>
<CAPTION>
Realized Loss Report - Collateral
<s> <c>
Summary - No Realized Loss Information to report this period.
Group 1 - No Realized Loss Information to report this period.
Group 2 - No Realized Loss Information to report this period.
Group 3 - No Realized Loss Information to report this period.
Group 4 - No Realized Loss Information to report this period.
Group 6 - No Realized Loss Information to report this period.
Group 5A - No Realized Loss Information to report this period.
Group 5B - No Realized Loss Information to report this period.
<FN>
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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c> <c>
Group 1 1 600,000.00 599,000.00 0 0.00 0.00
Group 2 2 469,000.00 469,000.00 0 0.00 0.00
Group 3 0 0.00 0.00 0 0.00 0.00
Group 4 3 1,620,000.00 1,519,109.66 0 0.00 0.00
Group 6 0 0.00 0.00 0 0.00 0.00
Group 5A 5 2,230,886.00 2,197,563.74 0 0.00 0.00
Group 5B 0 0.00 0.00 0 0.00 0.00
Total 11 4,919,886.00 4,784,673.40 0 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
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
<s> <c> <c> <c> <c> <c> <c> <c>
Group 1 0 0.00 0.00 0 0.00 0.00 4,907.32
Group 2 0 0.00 0.00 0 0.00 0.00 5,541.73
Group 3 0 0.00 0.00 0 0.00 0.00 9,388.78
Group 4 0 0.00 0.00 0 0.00 0.00 74,469.52
Group 6 0 0.00 0.00 0 0.00 0.00 18,942.43
Group 5A 0 0.00 0.00 0 0.00 0.00 157,546.24
Group 5B 0 0.00 0.00 0 0.00 0.00 4,639.82
Total 0 0.00 0.00 0 0.00 0.00 275,435.84
</TABLE>
<TABLE>
<CAPTION>
Prepayment Loan Detail - Prepayments during Current Period
First Original
Loan LTV at Payment Principal Prepayment
Group Number State Origination Date Balance Amount
<s> <c> <c> <c> <c> <c> <c>
Group 1 0144188281 CA 80.00 01-Jan-2006 600,000.00 599,000.00
Group 2 0004388863 CA 59.91 01-Jan-2006 201,000.00 201,000.00
Group 2 0148331119 WA 80.00 01-Jan-2006 268,000.00 268,000.00
Group 4 0044501336 CT 72.47 01-Jun-2005 500,000.00 411,504.80
Group 4 0146225826 CA 66.22 01-Oct-2005 490,000.00 482,595.14
Group 4 0148120348 AZ 90.00 01-Jan-2006 630,000.00 622,958.33
Group 5A 6028069810 VA 74.95 01-Nov-2005 419,720.00 414,085.55
Group 5A 6074216091 CA 69.23 01-Aug-2005 450,000.00 442,071.96
Group 5A 6144188437 RI 80.00 01-Sep-2005 440,000.00 432,379.50
Group 5A 6236079668 CA 33.47 01-Nov-2005 420,000.00 413,952.21
Group 5A 6658366999 CA 30.37 01-Sep-2005 501,166.00 492,683.38
</TABLE>
<TABLE>
<CAPTION>
Prepayment Loan Detail - Prepayments during Current Period (continued)
Current
Loan PIF Months Loan Original
Group Number Type Delinquent Rate Term Seasoning
<s> <c> <c> <c> <c> <c> <c>
Group 1 0144188281 Loan Paid in Full 0 6.500% 360 11
Group 2 0004388863 Loan Paid in Full (1) 7.125% 360 11
Group 2 0148331119 Loan Paid in Full 0 6.375% 360 11
Group 4 0044501336 Loan Paid in Full 0 6.000% 360 18
Group 4 0146225826 Loan Paid in Full (1) 6.125% 360 14
Group 4 0148120348 Loan Paid in Full 0 6.500% 360 11
Group 5A 6028069810 Loan Paid in Full 0 6.375% 360 13
Group 5A 6074216091 Loan Paid in Full 0 6.000% 360 16
Group 5A 6144188437 Loan Paid in Full 0 5.750% 360 15
Group 5A 6236079668 Loan Paid in Full 0 6.000% 360 13
Group 5A 6658366999 Loan Paid in Full 0 5.875% 360 15
</TABLE>
<TABLE>
Prepayment Rates
<CAPTION>
Summary
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.562% Current Month 6.534% Current Month 228.118%
3 Month Average 0.501% 3 Month Average 5.842% 3 Month Average 218.399%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 7.871% N/A Apr-2006 610.520% N/A
May-2006 6.073% N/A May-2006 407.471% N/A
Jun-2006 7.183% N/A Jun-2006 426.325% N/A
Jul-2006 5.133% N/A Jul-2006 272.138% N/A
Aug-2006 7.655% N/A Aug-2006 368.072% N/A
Sep-2006 3.699% N/A Sep-2006 162.808% N/A
Oct-2006 4.971% N/A Oct-2006 201.071% N/A
Nov-2006 6.022% N/A Nov-2006 226.006% N/A
Dec-2006 6.534% N/A Dec-2006 228.118% 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.
<CAPTION>
Group 1
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 1.016% Current Month 11.529% Current Month 523.662%
3 Month Average 0.659% 3 Month Average 7.493% 3 Month Average 376.947%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 16.516% N/A Apr-2006 2,761.549% N/A
May-2006 0.237% N/A May-2006 29.739% N/A
Jun-2006 11.138% N/A Jun-2006 1,113.766% N/A
Jul-2006 27.305% N/A Jul-2006 2,272.649% N/A
Aug-2006 16.689% N/A Aug-2006 1,190.824% N/A
Sep-2006 0.110% N/A Sep-2006 6.845% N/A
Oct-2006 10.837% N/A Oct-2006 601.544% N/A
Nov-2006 0.113% N/A Nov-2006 5.635% N/A
Dec-2006 11.529% N/A Dec-2006 523.662% 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.
<CAPTION>
Group 2
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 1.250% Current Month 14.008% Current Month 619.586%
3 Month Average 0.959% 3 Month Average 10.683% 3 Month Average 527.793%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 11.123% N/A Apr-2006 1,696.745% N/A
May-2006 11.644% N/A May-2006 1,362.259% N/A
Jun-2006 0.162% N/A Jun-2006 15.394% N/A
Jul-2006 16.214% N/A Jul-2006 1,288.310% N/A
Aug-2006 10.487% N/A Aug-2006 718.724% N/A
Sep-2006 3.187% N/A Sep-2006 192.077% N/A
Oct-2006 16.887% N/A Oct-2006 907.864% N/A
Nov-2006 1.152% N/A Nov-2006 55.930% N/A
Dec-2006 14.008% N/A Dec-2006 619.586% 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.
<CAPTION>
Group 3
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.021% Current Month 0.248% Current Month 10.650%
3 Month Average 0.026% 3 Month Average 0.312% 3 Month Average 14.784%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 2.855% N/A Apr-2006 391.472% N/A
May-2006 0.284% N/A May-2006 30.581% N/A
Jun-2006 1.583% N/A Jun-2006 140.221% N/A
Jul-2006 0.272% N/A Jul-2006 20.463% N/A
Aug-2006 0.316% N/A Aug-2006 20.659% N/A
Sep-2006 0.206% N/A Sep-2006 11.890% N/A
Oct-2006 0.273% N/A Oct-2006 14.151% N/A
Nov-2006 0.416% N/A Nov-2006 19.550% N/A
Dec-2006 0.248% N/A Dec-2006 10.650% 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.
<CAPTION>
Group 4
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.519% Current Month 6.058% Current Month 265.393%
3 Month Average 0.562% 3 Month Average 6.479% 3 Month Average 306.401%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 1.854% N/A Apr-2006 271.295% N/A
May-2006 6.092% N/A May-2006 689.220% N/A
Jun-2006 10.297% N/A Jun-2006 948.674% N/A
Jul-2006 1.825% N/A Jul-2006 141.966% N/A
Aug-2006 3.511% N/A Aug-2006 236.497% N/A
Sep-2006 3.681% N/A Sep-2006 218.451% N/A
Oct-2006 2.366% N/A Oct-2006 125.511% N/A
Nov-2006 11.015% N/A Nov-2006 528.299% N/A
Dec-2006 6.058% N/A Dec-2006 265.393% 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.
<CAPTION>
Group 6
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.055% Current Month 0.659% Current Month 10.988%
3 Month Average 1.103% 3 Month Average 11.200% 3 Month Average 186.668%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 12.404% N/A Apr-2006 206.727% N/A
May-2006 0.452% N/A May-2006 7.534% N/A
Jun-2006 25.941% N/A Jun-2006 432.350% N/A
Jul-2006 0.509% N/A Jul-2006 8.477% N/A
Aug-2006 25.961% N/A Aug-2006 432.688% N/A
Sep-2006 28.850% N/A Sep-2006 480.828% N/A
Oct-2006 0.561% N/A Oct-2006 9.354% N/A
Nov-2006 32.380% N/A Nov-2006 539.661% N/A
Dec-2006 0.659% N/A Dec-2006 10.988% 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.
<CAPTION>
Group 5A
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.615% Current Month 7.136% Current Month 256.979%
3 Month Average 0.423% 3 Month Average 4.929% 3 Month Average 191.307%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 11.443% N/A Apr-2006 972.526% N/A
May-2006 6.628% N/A May-2006 481.295% N/A
Jun-2006 3.750% N/A Jun-2006 237.803% N/A
Jul-2006 3.982% N/A Jul-2006 224.066% N/A
Aug-2006 7.217% N/A Aug-2006 364.931% N/A
Sep-2006 2.271% N/A Sep-2006 104.275% N/A
Oct-2006 6.174% N/A Oct-2006 259.663% N/A
Nov-2006 1.476% N/A Nov-2006 57.278% N/A
Dec-2006 7.136% N/A Dec-2006 256.979% 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.
<CAPTION>
Group 5B
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.014% Current Month 0.163% Current Month 5.733%
3 Month Average 0.017% 3 Month Average 0.201% 3 Month Average 7.795%
12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000%
<CAPTION>
CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average*
Month Current 12mo Avg. Month Current 12mo Avg.
<s> <c> <c> <s> <c> <c>
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 0.156% N/A Apr-2006 12.573% N/A
May-2006 16.062% N/A May-2006 1,113.301% N/A
Jun-2006 0.602% N/A Jun-2006 36.627% N/A
Jul-2006 0.143% N/A Jul-2006 7.741% N/A
Aug-2006 16.112% N/A Aug-2006 790.760% N/A
Sep-2006 0.192% N/A Sep-2006 8.595% N/A
Oct-2006 0.314% N/A Oct-2006 12.890% N/A
Nov-2006 0.126% N/A Nov-2006 4.763% N/A
Dec-2006 0.163% N/A Dec-2006 5.733% 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.
<FN>
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))
</FN>
</TABLE>
<TABLE>
<CAPTION>
Modifications
Beginning Current
Loan Scheduled Scheduled Prior Modified Prior Modified
Number Balance Balance Rate Rate Payment Payment
<s> <c> <c> <c> <c> <c> <c>
No Modifications this Period
</TABLE>
<TABLE>
<CAPTION>
Substitutions
Loans Repurchased Loans Substituted
Current Current
Loan Scheduled Current Current Loan Scheduled Current Current
Number Balance Rate Payment Number Balance Rate Payment
<s> <c> <c> <c> <c> <c> <c> <c>
No Substitutions this Period
</TABLE>
<TABLE>
<CAPTION>
Repurchases
Current
Loan Scheduled Current Current
Number Balance Rate Payment
<s> <c> <c> <c>
No Repurchases this Period
</TABLE>
<TABLE>
<CAPTION>
Breaches
Current
Loan Scheduled Current Current
Number Balance Rate Payment
<s> <c> <c> <c>
No Breaches this Period
</TABLE>
<TABLE>
<CAPTION>
Interest Rate Stratification
Summary Group 1
Current Number of Outstanding Percentage of Number of Outstanding Percentage of
Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%)
Range(%) Balance($) Balance($)
<s> <c> <c> <c> <c> <c> <c>
< 5.000 0 0.00 0.000 0 0.00 0.000
5.000 5.249 1 508,941.88 0.057 0 0.00 0.000
5.250 5.499 10 5,369,140.85 0.600 0 0.00 0.000
5.500 5.749 75 40,001,159.85 4.468 0 0.00 0.000
5.750 5.999 771 444,680,773.61 49.670 0 0.00 0.000
6.000 6.249 326 175,894,849.30 19.647 1 484,652.85 0.823
6.250 6.499 259 139,940,217.76 15.631 54 34,429,053.64 58.492
6.500 6.749 122 66,119,998.49 7.385 31 20,648,244.03 35.080
6.750 6.999 42 20,040,061.06 2.238 5 2,851,198.96 4.844
7.000 7.249 6 2,713,697.38 0.303 1 448,000.00 0.761
7.250 7.499 0 0.00 0.000 0 0.00 0.000
7.500 7.749 0 0.00 0.000 0 0.00 0.000
7.750 7.999 0 0.00 0.000 0 0.00 0.000
>= 8.000 0 0.00 0.000 0 0.00 0.000
Total 1,612 895,268,840.18 100.000 92 58,861,149.48 100.000
</TABLE>
<TABLE>
<CAPTION>
Interest Rate Stratification (continued)
Group 2 Group 3
Current Number of Outstanding Percentage of Number of Outstanding Percentage of
Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%)
Range(%) Balance($) Balance($)
<s> <c> <c> <c> <c> <c> <c>
< 5.000 0 0.00 0.000 0 0.00 0.000
5.000 5.249 0 0.00 0.000 1 508,941.88 1.122
5.250 5.499 0 0.00 0.000 0 0.00 0.000
5.500 5.749 2 323,039.73 0.862 1 646,000.00 1.424
5.750 5.999 22 6,209,574.49 16.561 31 19,284,008.35 42.512
6.000 6.249 34 9,121,585.86 24.328 41 24,922,525.51 54.942
6.250 6.499 49 13,214,571.60 35.244 0 0.00 0.000
6.500 6.749 21 5,971,746.83 15.927 0 0.00 0.000
6.750 6.999 10 2,654,214.07 7.079 0 0.00 0.000
7.000 7.249 0 0.00 0.000 0 0.00 0.000
7.250 7.499 0 0.00 0.000 0 0.00 0.000
7.500 7.749 0 0.00 0.000 0 0.00 0.000
7.750 7.999 0 0.00 0.000 0 0.00 0.000
>= 8.000 0 0.00 0.000 0 0.00 0.000
Total 138 37,494,732.58 100.000 74 45,361,475.74 100.000
</TABLE>
<TABLE>
<CAPTION>
Interest Rate Stratification (continued)
Group 4 Group 6
Current Number of Outstanding Percentage of Number of Outstanding Percentage of
Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%)
Range(%) Balance($) Balance($)
<s> <c> <c> <c> <c> <c> <c>
< 5.000 0 0.00 0.000 0 0.00 0.000
5.000 5.249 0 0.00 0.000 0 0.00 0.000
5.250 5.499 2 1,433,899.44 0.470 0 0.00 0.000
5.500 5.749 34 17,140,932.29 5.623 0 0.00 0.000
5.750 5.999 207 121,006,513.99 39.696 1 366,517.83 1.067
6.000 6.249 118 69,252,412.22 22.718 7 2,714,325.33 7.901
6.250 6.499 104 64,018,677.15 21.001 15 7,491,045.54 21.805
6.500 6.749 34 22,706,130.65 7.449 35 16,253,062.25 47.310
6.750 6.999 17 9,049,155.59 2.969 10 5,485,492.44 15.967
7.000 7.249 1 221,576.57 0.073 4 2,044,120.81 5.950
7.250 7.499 0 0.00 0.000 0 0.00 0.000
7.500 7.749 0 0.00 0.000 0 0.00 0.000
7.750 7.999 0 0.00 0.000 0 0.00 0.000
>= 8.000 0 0.00 0.000 0 0.00 0.000
Total 517 304,829,297.90 100.000 72 34,354,564.20 100.000
</TABLE>
<TABLE>
<CAPTION>
Interest Rate Stratification (continued)
Group 5A Group 5B
Current Number of Outstanding Percentage of Number of Outstanding Percentage of
Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%)
Range(%) Balance($) Balance($)
<s> <c> <c> <c> <c> <c> <c>
< 5.000 0 0.00 0.000 0 0.00 0.000
5.000 5.249 0 0.00 0.000 0 0.00 0.000
5.250 5.499 7 3,447,844.84 0.907 1 487,396.57 1.425
5.500 5.749 36 20,987,237.65 5.520 2 903,950.18 2.644
5.750 5.999 470 273,244,004.95 71.873 40 24,570,154.00 71.855
6.000 6.249 112 62,655,516.40 16.481 13 6,743,831.13 19.722
6.250 6.499 34 19,298,355.45 5.076 3 1,488,514.38 4.353
6.500 6.749 1 540,814.73 0.142 0 0.00 0.000
6.750 6.999 0 0.00 0.000 0 0.00 0.000
7.000 7.249 0 0.00 0.000 0 0.00 0.000
7.250 7.499 0 0.00 0.000 0 0.00 0.000
7.500 7.749 0 0.00 0.000 0 0.00 0.000
7.750 7.999 0 0.00 0.000 0 0.00 0.000
>= 8.000 0 0.00 0.000 0 0.00 0.000
Total 660 380,173,774.02 100.000 59 34,193,846.26 100.000
</TABLE>
<TABLE>
<CAPTION>
SUPPLEMENTAL REPORTING
<s> <c>
Closing Date
March 30, 2006
Determination Date
With respect to each Remittance Date and for each Servicer, the following:
Bank of America - 16th day (or, if such day is not a Business Day, the preceding Business Day).
National City - 15th day (or, if such day is not a Business Day, the preceding Business Day).
Sun Trust - 15th day (or, if such day is not a Business Day, the next Business Day).
Washington Mutual - 13th day (or, if such day is not a Business Day, the next Business Day).
Wells Fargo - The day before the Remittance Date (see below for Remittance Date information).
Distribution Date
The 25th day of each month beginning in April 2006 (or, if such day is not a Business Day, the next Business Day).
Record Date
The last day of the month (or, if such day is not a Business Day, the preceding Business Day) preceding the month
of the related Distribution Date.
Remittance Date
The 18th day of each month beginning in April 2006 (or, if such day is not a Business Day, the preceding Business
Day).
</TABLE>