10-D 1 wfm06ar7_10d-200611.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: October 26, 2006 to November 27, 2006 Commission File Number of issuing entity: 333-129159-09 Wells Fargo Mortgage Backed Securities 2006-AR7 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-129159 Wells Fargo Asset Securities Corporation (Exact name of depositor as specified in its charter) Wells Fargo Bank, N.A. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196681 54-2196682 (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)) I-A-1 _____ _____ __X___ ____________ I-A-2 _____ _____ __X___ ____________ I-A-R _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-A-4 _____ _____ __X___ ____________ II-A-5 _____ _____ __X___ ____________ II-A-6 _____ _____ __X___ ____________ II-A-7 _____ _____ __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 November 27, 2006 a distribution was made to holders of Wells Fargo Mortgage Backed Securities 2006-AR7 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 Wells Fargo Mortgage Backed Securities 2006-AR7 Trust, relating to the November 27, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Wells Fargo Mortgage Backed Securities 2006-AR7 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: December 11, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wells Fargo Mortgage Backed Securities 2006-AR7 Trust, relating to the November 27, 2006 distribution. EX-99.1 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Distribution Date: 11/27/2006 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2006-AR7 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 846-8130 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance I-A-1 94983WAA1 5.~~70584~~70308% ~~299~~287,~~530~~639,~~175~~996.5950 1,~~424~~366,~~405~~584.2061 I-A-2 94983WAB9 5.~~70584~~70308% 13,~~786~~239,~~691~~413.6276 6562,~~562~~900.1378 I-A-R 94983WAC7 5.~~70483~~70049% 0.00 0.00 II-A-1 94983WAD5 5.~~62278~~61471% ~~147~~141,~~942~~199,~~631~~834.2287 ~~693~~660,~~294~~449.1752 II-A-2 94983WAE3 5.~~62278~~61471% 9791,~~930~~149,~~917~~729.1837 ~~458~~426,~~927~~344.4565 II-A-3 94983WAF0 5.~~62278~~61471% 65,~~071~~651,~~716~~283.8722 2826,~~453~~433.5037 II-A-4 94983WAG8 5.~~62278~~61471% ~~195~~181,~~389~~860,~~807~~117.3404 ~~915~~850,~~642~~634.8732 II-A-5 94983WAH6 5.~~62278~~61471% 48,315,000.00 ~~226~~225,~~415~~989.5206 II-A-6 94983WAJ2 5.~~62278~~61471% 107,155,000.00 ~~502~~501,~~153~~207.6887 II-A-7 94983WAK9 5.~~62278~~61471% 2726,~~745~~480,~~161~~617.0603 ~~130~~123,~~020~~860.3970 B-1 94983WAL7 5.~~65026~~64395% 15,~~988~~980,~~512~~580.8228 75,~~292~~137.1402 B-2 94983WAM5 5.~~65026~~64395% 10,~~492~~486,~~024~~818.0857 49,~~408~~306.4161 B-3 94983WAN3 5.~~65026~~64395% 6,~~495~~492,~~395~~173.8320 30,~~587~~524.7371 B-4 94983WAP8 5.~~65026~~64395% 5,~~995~~992,~~442~~467.3375 28,~~233~~175.3721 B-5 94983WAQ6 5.~~65026~~64395% 2,~~498~~497,~~767~~527.5884 11,~~767~~742.0580 B-6 94983WAR4 5.~~65026~~64395% 2,~~498~~497,~~247~~008.8941 11,~~764~~740.6036 Totals ~~987~~946,~~835~~637,~~491~~567.4184 4,~~651~~451,~~928~~031.2159

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 13,~~879~~224,~~872~~431.6485 0.00 ~~297~~284,~~650~~415,~~302~~564.9664 34,~~304~~591,~~277~~016.8446 0.00 I-A-2 86148,~~526~~413.25 0.00 13,~~700~~091,~~165~~000.3651 ~~152~~211,~~088~~314.3803 0.00 I-A-R 0.00 0.00 0.00 0.00 0.00 II-A-1 ~~844~~1,~~767~~571,101.9903 0.00 ~~147~~139,~~097~~628,~~863~~733.2384 12,~~538~~231,~~062~~550.1655 0.00 II-A-2 ~~849~~1,~~577~~580,046.8541 0.00 9789,~~081~~569,~~339~~682.3396 12,~~308~~006,~~505~~391.3006 0.00 II-A-3 5297,~~673~~962.8388 0.00 65,~~019~~553,~~043~~320.0434 81124,~~127~~396.3325 0.00 II-A-4 13,~~695~~152,~~060~~476.7399 0.00 ~~193~~178,~~694~~707,~~746~~640.6105 24,~~610~~003,~~703~~111.6031 0.00 II-A-5 0.00 0.00 48,315,000.00 ~~226~~225,~~415~~989.5206 0.00 II-A-6 0.00 0.00 107,155,000.00 ~~502~~501,~~153~~207.6887 0.00 II-A-7 ~~158~~294,~~427~~644.7929 0.00 2726,~~586~~185,~~733~~972.2774 ~~288~~418,~~448~~504.1899 0.00 B-1 1,~~520~~642.5628 0.00 15,~~986~~978,~~992~~938.2700 76,~~812~~779.7030 0.00 B-2 ~~997~~1,077.8270 0.00 10,~~491~~485,~~026~~740.2687 50,~~406~~384.2331 0.00 B-3 ~~617~~667.7318 0.00 6,~~494~~491,~~778~~506.1002 31,~~205~~191.4689 0.00 B-4 ~~570~~615.1883 0.00 5,~~994~~991,~~872~~851.1592 28,~~803~~791.5504 0.00 B-5 ~~237~~256.6466 0.00 2,~~498~~497,~~529~~271.9417 1211,~~004~~999.6946 0.00 B-6 ~~237~~256.5961 0.00 2,~~498~~496,~~010~~751.3080 1211,~~002~~996.1997 0.00 Totals 510,~~571~~073,~~088~~592.6096 0.00 ~~982~~936,~~264~~563,~~402~~974.8286 1014,~~223~~524,~~016~~624.8155 0.00

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution I-A-1 302,144,000.00 ~~299~~287,~~530~~639,~~175~~996.5950 13,~~434~~641.6106 13,~~866~~210,~~438~~790.0379 0.00 0.00 I-A-2 13,907,000.00 13,~~786~~239,~~691~~413.6276 ~~618~~627.3687 85147,~~907~~785.8939 0.00 0.00 I-A-R 100.00 0.00 0.00 0.00 0.00 0.00 II-A-1 150,000,000.00 ~~147~~141,~~942~~199,~~631~~834.2287 1718,~~745~~375.2468 ~~827~~1,~~022~~552,725.7535 0.00 0.00 II-A-2 100,000,000.00 9791,~~930~~149,~~917~~729.1837 1718,~~846~~480.2731 ~~831~~1,~~731~~561,566.5710 0.00 0.00 II-A-3 6,200,000.00 65,~~071~~651,~~716~~283.8722 1,~~106~~145.4778 5196,~~567~~817.3610 0.00 0.00 II-A-4 199,518,000.00 ~~195~~181,~~389~~860,~~807~~117.3404 3536,~~606~~871.5355 13,~~659~~115,~~454~~605.2045 0.00 0.00 II-A-5 48,315,000.00 48,315,000.00 0.00 0.00 0.00 0.00 II-A-6 107,155,000.00 107,155,000.00 0.00 0.00 0.00 0.00 II-A-7 28,131,000.00 2726,~~745~~480,~~161~~617.0603 3,~~327~~446.9418 ~~155~~291,~~099~~198.8511 0.00 0.00 B-1 15,990,000.00 15,~~988~~980,~~512~~580.8228 1,~~520~~642.5628 0.00 0.00 0.00 B-2 10,493,000.00 10,~~492~~486,~~024~~818.0857 ~~997~~1,077.8270 0.00 0.00 0.00 B-3 6,496,000.00 6,~~495~~492,~~395~~173.8320 ~~617~~667.7318 0.00 0.00 0.00 B-4 5,996,000.00 5,~~995~~992,~~442~~467.3375 ~~570~~615.1883 0.00 0.00 0.00 B-5 2,499,000.00 2,~~498~~497,~~767~~527.5884 ~~237~~256.6466 0.00 0.00 0.00 B-6 2,498,480.27 2,~~498~~497,~~247~~008.8941 ~~237~~256.5961 0.00 0.00 0.00 Totals 999,342,580.27 ~~987~~946,~~835~~637,~~491~~567.4184 9397,~~866~~104.9469 59,~~477~~976,~~221~~488.6529 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 13,~~879~~224,~~872~~431.6485 ~~297~~284,~~650~~415,~~302~~564.9664 0.~~98512730~~94132455 13,~~879~~224,~~872~~431.6485 I-A-2 86148,~~526~~413.25 13,~~700~~091,~~165~~000.3651 0.~~98512730~~94132455 86148,~~526~~413.25 I-A-R 0.00 0.00 0.00000000 0.00 II-A-1 ~~844~~1,~~767~~571,101.9903 ~~147~~139,~~097~~628,~~863~~733.2384 0.~~98065242~~93085823 ~~844~~1,~~767~~571,101.9903 II-A-2 ~~849~~1,~~577~~580,046.8541 9789,~~081~~569,~~339~~682.3396 0.~~97081339~~89569683 ~~849~~1,~~577~~580,046.8541 II-A-3 5297,~~673~~962.8388 65,~~019~~553,~~043~~320.0434 0.~~97081339~~89569683 5297,~~673~~962.8388 II-A-4 13,~~695~~152,~~060~~476.7399 ~~193~~178,~~694~~707,~~746~~640.6105 0.~~97081339~~89569683 13,~~695~~152,~~060~~476.7399 II-A-5 0.00 48,315,000.00 1.00000000 0.00 II-A-6 0.00 107,155,000.00 1.00000000 0.00 II-A-7 ~~158~~294,~~427~~644.7929 2726,~~586~~185,~~733~~972.2774 0.~~98065242~~93085823 ~~158~~294,~~427~~644.7929 B-1 1,~~520~~642.5628 15,~~986~~978,~~992~~938.2700 0.~~99981190~~99930819 1,~~520~~642.5628 B-2 ~~997~~1,077.8270 10,~~491~~485,~~026~~740.2687 0.~~99981190~~99930819 ~~997~~1,077.8270 B-3 ~~617~~667.7318 6,~~494~~491,~~778~~506.1002 0.~~99981190~~99930819 ~~617~~667.7318 B-4 ~~570~~615.1883 5,~~994~~991,~~872~~851.1592 0.~~99981190~~99930819 ~~570~~615.1883 B-5 ~~237~~256.6466 2,~~498~~497,~~529~~271.9417 0.~~99981190~~99930819 ~~237~~256.6466 B-6 ~~237~~256.5961 2,~~498~~496,~~010~~751.3080 0.~~99981190~~99930819 ~~237~~256.5961 Totals 510,~~571~~073,~~088~~592.6096 ~~982~~936,~~264~~563,~~402~~974.8286 0.~~98291059~~93718010 510,~~571~~073,~~088~~592.6096

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 302,144,000.00 ~~991~~951.~~34907723~~99638748 0.~~04446426~~04514755 610.~~17731290~~62669055 0.00000000 I-A-2 13,907,000.00 ~~991~~951.~~34907744~~99638743 0.~~04446394~~04514777 610.~~17731286~~62669088 0.00000000 I-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 150,000,000.00 ~~986~~941.~~28420813~~33223247 0.~~11830160~~12250453 510.~~51348500~~35150233 0.00000000 II-A-2 100,000,000.00 ~~979~~911.~~30917180~~49729370 0.~~17846270~~18480310 815.~~31731570~~61566100 0.00000000 II-A-3 6,200,000.00 ~~979~~911.~~30917258~~49729355 0.~~17846290~~18480323 815.~~31731613~~61566129 0.00000000 II-A-4 199,518,000.00 ~~979~~911.~~30917180~~49729368 0.~~17846275~~18480313 815.~~31731573~~61566099 0.00000000 II-A-5 48,315,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 107,155,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-7 28,131,000.00 ~~986~~941.~~28420817~~33223241 0.~~11830152~~12250471 510.~~51348512~~35150226 0.00000000 B-1 15,990,000.00 999.~~90699312~~41089931 0.~~09509443~~10270669 0.00000000 0.00000000 B-2 10,493,000.00 999.~~90699323~~41089965 0.~~09509387~~10270657 0.00000000 0.00000000 B-3 6,496,000.00 999.~~90699353~~41089901 0.~~09509390~~10270628 0.00000000 0.00000000 B-4 5,996,000.00 999.~~90699300~~41089893 0.~~09509340~~10270680 0.00000000 0.00000000 B-5 2,499,000.00 999.~~90699480~~41090036 0.~~09509404~~10270508 0.00000000 0.00000000 B-6 2,498,480.27 999.~~90699146~~41089789 0.~~09509381~~10270643 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00000000 610.~~22177717~~67183810 ~~985~~941.~~12730010~~32454935 0.~~98512730~~94132455 610.~~22177717~~67183810 I-A-2 0.00000000 610.~~22177680~~67183792 ~~985~~941.~~12729992~~32454951 0.~~98512730~~94132455 610.~~22177680~~67183792 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 510.~~63178660~~47400687 ~~980~~930.~~65242153~~85822560 0.~~98065242~~93085823 510.~~63178660~~47400687 II-A-2 0.00000000 815.~~49577850~~80046410 ~~970~~895.~~81339330~~69682960 0.~~97081339~~89569683 815.~~49577850~~80046410 II-A-3 0.00000000 815.~~49577903~~80046452 ~~970~~895.~~81339355~~69682903 0.~~97081339~~89569683 815.~~49577903~~80046452 II-A-4 0.00000000 815.~~49577848~~80046407 ~~970~~895.~~81339333~~69682961 0.~~97081339~~89569683 815.~~49577848~~80046407 II-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-A-7 0.00000000 510.~~63178664~~47400697 ~~980~~930.~~65242153~~85822545 0.~~98065242~~93085823 510.~~63178664~~47400697 B-1 0.00000000 0.~~09509443~~10270669 999.~~81189931~~30819262 0.~~99981190~~99930819 0.~~09509443~~10270669 B-2 0.00000000 0.~~09509387~~10270657 999.~~81189936~~30819308 0.~~99981190~~99930819 0.~~09509387~~10270657 B-3 0.00000000 0.~~09509390~~10270628 999.~~81189963~~30819273 0.~~99981190~~99930819 0.~~09509390~~10270628 B-4 0.00000000 0.~~09509340~~10270680 999.~~81189960~~30819213 0.~~99981190~~99930819 0.~~09509340~~10270680 B-5 0.00000000 0.~~09509404~~10270508 999.~~81190076~~30819128 0.~~99981190~~99930819 0.~~09509404~~10270508 B-6 0.00000000 0.~~09509381~~10270643 999.~~81189765~~30819146 0.~~99981190~~99930819 0.~~09509381~~10270643 NOTE: All classes per $1000 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 I-A-1 0510/01/06 - 0510/30/06 30 5.~~70584~~70308% ~~299~~287,~~530~~639,~~175~~996.5950 1,~~424~~367,~~226~~027.1150 0.00 I-A-2 0510/01/06 - 0510/30/06 30 5.~~70584~~70308% 13,~~786~~239,~~691~~413.6276 6562,~~553~~921.8816 0.00 I-A-R N/A N/A 5.~~70483~~70049% 0.00 0.00 0.00 II-A-1 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% ~~147~~141,~~942~~199,~~631~~834.2287 ~~693~~660,~~207~~663.0055 0.00 II-A-2 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% 9791,~~930~~149,~~917~~729.1837 ~~458~~426,~~869~~482.7582 0.00 II-A-3 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% 65,~~071~~651,~~716~~283.8722 2826,~~449~~441.9294 0.00 II-A-4 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% ~~195~~181,~~389~~860,~~807~~117.3404 ~~915~~850,~~527~~910.7400 0.00 II-A-5 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% 48,315,000.00 226,~~387~~062.0530 0.00 II-A-6 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% 107,155,000.00 ~~502~~501,~~090~~370.5530 0.00 II-A-7 0510/01/06 - 0510/30/06 30 5.~~62278~~61471% 2726,~~745~~480,~~161~~617.0603 ~~130~~123,~~004~~900.0484 0.00 B-1 0510/01/06 - 0510/30/06 30 5.~~65026~~64395% 15,~~988~~980,~~512~~580.8228 75,~~282~~161.6737 0.00 B-2 0510/01/06 - 0510/30/06 30 5.~~65026~~64395% 10,~~492~~486,~~024~~818.0857 49,~~402~~322.1959 0.00 B-3 0510/01/06 - 0510/30/06 30 5.~~65026~~64395% 6,~~495~~492,~~395~~173.8320 30,~~583~~534.8860 0.00 B-4 0510/01/06 - 0510/30/06 30 5.~~65026~~64395% 5,~~995~~992,~~442~~467.3375 28,~~229~~184.8234 0.00 B-5 0510/01/06 - 0510/30/06 30 5.~~65026~~64395% 2,~~498~~497,~~767~~527.5884 11,~~765~~746.5761 0.00 B-6 0510/01/06 - 0510/30/06 30 5.~~65026~~64395% 2,~~498~~497,~~247~~008.8941 11,~~763~~744.1217 0.00 Totals 4,~~651~~452,~~343~~474.2909 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 I-A-1 0.00 ~~(179~~442.~~10)~~88 1,~~424~~366,~~405~~584.2061 0.00 ~~297~~284,~~650~~415,~~302~~564.9664 I-A-2 0.00 (820.~~24)~~38 6562,~~562~~900.1378 0.00 13,~~700~~091,~~165~~000.3651 I-A-R 0.00 0.00 0.00 0.00 0.00 II-A-1 0.00 ~~(87~~214.~~17)~~04 ~~693~~660,~~294~~449.1752 0.00 ~~147~~139,~~097~~628,~~863~~733.2384 II-A-2 0.00 ~~(57~~138.~~70)~~17 ~~458~~426,~~927~~344.4565 0.00 9789,~~081~~569,~~339~~682.3396 II-A-3 0.00 (38.~~58)~~57 2826,~~453~~433.5037 0.00 65,~~019~~553,~~043~~320.0434 II-A-4 0.00 ~~(115~~275.~~13)~~67 ~~915~~850,~~642~~634.8732 0.00 ~~193~~178,~~694~~707,~~746~~640.6105 II-A-5 0.00 ~~(28~~73.~~47)~~24 ~~226~~225,~~415~~989.5206 0.00 48,315,000.00 II-A-6 0.00 ~~(63~~162.~~14)~~43 ~~502~~501,~~153~~207.6887 0.00 107,155,000.00 II-A-7 0.00 ~~(16~~40.~~35)~~14 ~~130~~123,~~020~~860.3970 0.00 2726,~~586~~185,~~733~~972.2774 B-1 0.00 (924.~~47)~~35 75,~~292~~137.1402 0.00 15,~~986~~978,~~992~~938.2700 B-2 0.00 (615.~~21)~~98 49,~~408~~306.4161 0.00 10,~~491~~485,~~026~~740.2687 B-3 0.00 (39.~~85)~~89 30,~~587~~524.7371 0.00 6,~~494~~491,~~778~~506.1002 B-4 0.00 (39.~~55)~~13 28,~~233~~175.3721 0.00 5,~~994~~991,~~872~~851.1592 B-5 0.00 (13.~~48)~~81 11,~~767~~742.0580 0.00 2,~~498~~497,~~529~~271.9417 B-6 0.00 (13.~~48)~~80 11,~~764~~740.6036 0.00 2,~~498~~496,~~010~~751.3080 Totals 0.00 ~~(584~~1,442.~~92)~~48 4,~~651~~451,~~928~~031.2159 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 I-A-1 302,144,000.00 5.~~70584~~70308% ~~991~~951.~~34907723~~99638748 4.~~71373289~~52442378 0.00000000 I-A-2 13,907,000.00 5.~~70584~~70308% ~~991~~951.~~34907744~~99638743 4.~~71373265~~52442367 0.00000000 I-A-R 100.00 5.~~70483~~70049% 0.00000000 0.00000000 0.00000000 II-A-1 150,000,000.00 5.~~62278~~61471% ~~986~~941.~~28420813~~33223247 4.~~62138000~~40442367 0.00000000 II-A-2 100,000,000.00 5.~~62278~~61471% ~~979~~911.~~30917180~~49729370 4.~~58869750~~26482820 0.00000000 II-A-3 6,200,000.00 5.~~62278~~61471% ~~979~~911.~~30917258~~49729355 4.~~58869677~~26482903 0.00000000 II-A-4 199,518,000.00 5.~~62278~~61471% ~~979~~911.~~30917180~~49729368 4.~~58869746~~26482824 0.00000000 II-A-5 48,315,000.00 5.~~62278~~61471% 1000.00000000 4.~~68564731~~67892580 0.00000000 II-A-6 107,155,000.00 5.~~62278~~61471% 1000.00000000 4.~~68564743~~67892586 0.00000000 II-A-7 28,131,000.00 5.~~62278~~61471% ~~986~~941.~~28420817~~33223241 4.~~62137997~~40442359 0.00000000 B-1 15,990,000.00 5.~~65026~~64395% 999.~~90699312~~41089931 4.~~70810944~~70052345 0.00000000 B-2 10,493,000.00 5.~~65026~~64395% 999.~~90699323~~41089965 4.~~70810922~~70052321 0.00000000 B-3 6,496,000.00 5.~~65026~~64395% 999.~~90699353~~41089901 4.~~70810961~~70052340 0.00000000 B-4 5,996,000.00 5.~~65026~~64395% 999.~~90699300~~41089893 4.~~70810874~~70052368 0.00000000 B-5 2,499,000.00 5.~~65026~~64395% 999.~~90699480~~41090036 4.~~70811124~~70052421 0.00000000 B-6 2,498,480.27 5.~~65026~~64395% 999.~~90699146~~41089789 4.~~70811002~~70052541 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 I-A-1 0.00000000 (0.~~00059276)~~00146579 4.~~71432562~~52295796 0.00000000 ~~985~~941.~~12730010~~32454935 I-A-2 0.00000000 (0.~~00059251)~~00146545 4.~~71432588~~52295822 0.00000000 ~~985~~941.~~12729992~~32454951 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 (0.~~00058113)~~00142693 4.~~62196113~~40299680 0.00000000 ~~980~~930.~~65242153~~85822560 II-A-2 0.00000000 (0.~~00057700)~~00138170 4.~~58927450~~26344650 0.00000000 ~~970~~895.~~81339330~~69682960 II-A-3 0.00000000 (0.~~00057742)~~00138226 4.~~58927419~~26344677 0.00000000 ~~970~~895.~~81339355~~69682903 II-A-4 0.00000000 (0.~~00057704)~~00138168 4.~~58927450~~26344651 0.00000000 ~~970~~895.~~81339333~~69682961 II-A-5 0.00000000 (0.~~00058926)~~00151589 4.~~68623657~~67740991 0.00000000 1000.00000000 II-A-6 0.00000000 (0.~~00058924)~~00151584 4.~~68623657~~67741001 0.00000000 1000.00000000 II-A-7 0.00000000 (0.~~00058121)~~00142690 4.~~62196118~~40299669 0.00000000 ~~980~~930.~~65242153~~85822545 B-1 0.00000000 (0.~~00059225)~~00152283 4.~~70870169~~69900063 0.00000000 999.~~81189931~~30819262 B-2 0.00000000 (0.~~00059182)~~00152292 4.~~70870199~~69900029 0.00000000 999.~~81189936~~30819308 B-3 0.00000000 (0.~~00059267)~~00152248 4.~~70870228~~69900092 0.00000000 999.~~81189963~~30819273 B-4 0.00000000 (0.~~00059206)~~00152268 4.~~70870080~~69900100 0.00000000 999.~~81189960~~30819213 B-5 0.00000000 (0.~~00059224)~~00152461 4.~~70870348~~69899960 0.00000000 999.~~81190076~~30819128 B-6 0.00000000 (0.~~00059236)~~00152092 4.~~70870238~~69900048 0.00000000 999.~~81189765~~30819146 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1000 denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~16,153~~0.0100 Deposits Payments of Interest and Principal 1014,~~332~~774,~~402~~606.1707 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 8723,~~177~~617.4585 Gains & Subsequent Recoveries (Realized Losses) 0.00 Total Deposits 1014,~~419~~798,~~579~~223.6292 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 073,676.0094 Total Administration Fees ~~212~~199,~~715~~922.8343 Payment of Interest and Principal 1014,~~223~~524,~~016~~624.8057 Total Withdrawals (Pool Distribution Amount) 1014,~~435~~798,~~732~~223.6394 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~699~~6,555.4599 Servicing Fee Support 15,~~284~~113.3751 Non-Supported Prepayment/Curtailment Interest Shortfall ~~(584~~1,442.~~92)~~48

ADMINISTRATION FEES Gross Servicing Fee* ~~205~~197,~~769~~149.4294 Master Servicing Fee - Wells Fargo Bank, N.A. 87,~~230~~886.7800 Supported Prepayment/Curtailment Interest Shortfall 15,~~284~~113.3751 Total Administration Fees ~~212~~199,~~715~~922.8343 *Servicer Payees include: Wells Fargo Bank, N.A.

COLLATERAL STATEMENT Collateral Description 5/1 CMT ARM Weighted Average Gross Coupon 5.~~911870~~904221% Weighted Average Net Coupon 5.~~651870~~644221% Weighted Average Pass-Through Rate 5.~~651870~~644221% Weighted Average Remaining Term ~~357~~352 Beginning Scheduled Collateral Loan Count 2,~~500~~416 Number Of Loans Paid In Full 1221 Ending Scheduled Collateral Loan Count 2,~~488~~395 Beginning Scheduled Collateral Balance ~~987~~946,~~835~~637,~~491~~567.4284 Ending Scheduled Collateral Balance ~~982~~936,~~264~~563,~~402~~974.8287 Ending Actual Collateral Balance at 31-~~May~~Oct-2006 ~~984~~941,~~446~~760,~~049~~962.0401 Monthly P&I Constant 4,~~959~~754,~~795~~519.4286 Special Servicing Fee 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1014,~~011~~314,~~223~~857.11 Ending Scheduled Balance for Premium Loans ~~982~~936,~~264~~563,~~402~~974.8287 Scheduled Principal 9397,~~866~~104.9569 Unscheduled Principal 59,~~477~~976,~~221~~488.6528 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~955~~912,~~771~~275,~~206~~186.1893 Greater Than 80%, less than or equal to 85% 3,~~862~~858,~~547~~755.6089 Greater than 85%, less than or equal to 95% 2119,~~348~~781,~~012~~752.3311 Greater than 95% 1649,~~279,~~104.94 The Weighted Average Remaining Term is utilizing a step-down method.

Group Level Collateral Statement Group Group I Group II Collateral Description 5/1 CMT ARM 5/1 CMT ARM Weighted Average Coupon Rate 5.~~965870~~963157 5.~~885037~~874770 Weighted Average Net Rate 5.~~705870~~703157 5.~~625037~~614770 Weighted Average Remaining Term ~~357~~352 ~~357~~352 Record Date 0510/31/2006 0510/31/2006 Principal And Interest Constant 1,~~644~~581,~~731~~908.0400 3,~~315~~172,~~064~~611.3885 Beginning Loan Count 1,~~301~~259 1,~~199~~157 Loans Paid in Full 711 510 Ending Loan Count 1,~~294~~248 1,~~194~~147 Beginning Scheduled Balance ~~327~~315,~~863~~422,~~068~~293.8914 ~~659~~631,~~972~~215,~~422~~274.5370 Ending Scheduled Balance ~~325~~312,~~896~~048,~~017~~758.5735 ~~656~~624,~~368~~515,~~385~~216.2552 Scheduled Principal 14,~~705~~958.4061 7982,~~161~~146.5508 Unscheduled Principal 13,~~952~~358,~~345~~576.9218 36,~~524~~617,~~875~~912.7310 Scheduled Interest 1,~~630~~566,~~025~~948.5735 3,~~235~~089,~~902~~119.8316 Servicing Fees 6865,~~306~~692.2891 ~~137~~131,~~463~~457.1403 Master Servicing Fees 2,~~732~~627.2572 5,~~498~~258.5328 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 1,~~558~~498,~~987~~627.0473 32,~~092~~952,~~941~~403.1685 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00 The Weighted Average Remaining Term is utilizing a step-down method.

Group Level Collateral Statement Group Total Collateral Description 5/1 CMT ARM Weighted Average Coupon Rate 5.~~911870~~904221 Weighted Average Net Rate 5.~~651870~~644221 Weighted Average Remaining Term ~~357~~352 Record Date 0510/31/2006 Principal And Interest Constant 4,~~959~~754,~~795~~519.4286 Beginning Loan Count 2,~~500~~416 Loans Paid in Full 1221 Ending Loan Count 2,~~488~~395 Beginning Scheduled Balance ~~987~~946,~~835~~637,~~491~~567.4284 Ending Scheduled Balance ~~982~~936,~~264~~563,~~402~~974.8287 Scheduled Principal 9397,~~866~~104.9569 Unscheduled Principal 59,~~477~~976,~~221~~488.6528 Scheduled Interest 4,~~865~~656,~~928~~067.4052 Servicing Fees ~~205~~197,~~769~~149.4294 Master Servicing Fees 87,~~230~~886.7800 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~651~~451,~~928~~031.2058 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00 The Weighted Average Remaining Term is utilizing a step-down method.

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 52 0 0 0 5 2 623,~~288,~~920.5400 0.00 0.00 0.00 2623,~~288,~~920.5400 60 Days 02 0 0 0 02 0764,957.0077 0.00 0.00 0.00 0764,957.0077 90 Days 0 0 01 0 01 0.00 0.00 0268,000.00 0.00 0268,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 01 0 01 0.00 0.00 0282,400.00 0.00 0282,400.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 54 0 02 0 56 21,~~288~~388,~~920~~877.5477 0.00 0550,400.00 0.00 21,~~288~~939,~~920~~277.5477 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.~~200965~~083507% 0.000000% 0.000000% 0.000000% 0.~~200965~~083507% 0.~~232508~~066250% 0.000000% 0.000000% 0.000000% 0.~~232508~~066250% 60 Days 0.~~000000~~083507% 0.000000% 0.000000% 0.000000% 0.~~000000~~083507% 0.~~000000~~081226% 0.000000% 0.000000% 0.000000% 0.~~000000~~081226% 90 Days 0.000000% 0.000000% 0.~~000000~~041754% 0.000000% 0.~~000000~~041754% 0.000000% 0.000000% 0.~~000000~~028457% 0.000000% 0.~~000000~~028457% 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~~041754% 0.000000% 0.~~000000~~041754% 0.000000% 0.000000% 0.~~000000~~029986% 0.000000% 0.~~000000~~029986% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~200965~~167015% 0.000000% 0.~~000000~~083507% 0.000000% 0.~~200965~~250522% 0.~~232508~~147477% 0.000000% 0.~~000000~~058444% 0.000000% 0.~~232508~~205920%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~301~~189,~~095~~864.9182

Delinquency Status By ~~Groups~~Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I 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 21 0 0 0 21 ~~307~~127,920.00 0.00 0.00 0.00 ~~307~~127,920.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 01 0 01 0.00 0.00 0268,000.00 0.00 0268,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 01 0 01 0.00 0.00 0282,400.00 0.00 0282,400.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 02 0 23 ~~307~~127,920.00 0.00 0550,400.00 0.00 ~~307~~678,~~920~~320.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~154560~~080128% 0.000000% 0.000000% 0.000000% 0.~~154560~~080128% 0.~~094484~~040895% 0.000000% 0.000000% 0.000000% 0.~~094484~~040895% 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~~080128% 0.000000% 0.~~000000~~080128% 0.000000% 0.000000% 0.~~000000~~085678% 0.000000% 0.~~000000~~085678% 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~~080128% 0.000000% 0.~~000000~~080128% 0.000000% 0.000000% 0.~~000000~~090281% 0.000000% 0.~~000000~~090281% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~154560~~080128% 0.000000% 0.~~000000~~160256% 0.000000% 0.~~154560~~240385% 0.~~094484~~040895% 0.000000% 0.~~000000~~175959% 0.000000% 0.~~094484~~216854% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II 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 31 0 0 0 3 1 496,~~981,~~000.5400 0.00 0.00 0.00 1496,~~981,~~000.5400 60 Days 02 0 0 0 02 0764,957.0077 0.00 0.00 0.00 0764,957.0077 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,~~981~~260,~~000~~957.5477 0.00 0.00 0.00 1,~~981~~260,~~000~~957.5477 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~251256~~087184% 0.000000% 0.000000% 0.000000% 0.~~251256~~087184% 0.~~301560~~079315% 0.000000% 0.000000% 0.000000% 0.~~301560~~079315% 60 Days 0.~~000000~~174368% 0.000000% 0.000000% 0.000000% 0.~~000000~~174368% 0.~~000000~~122324% 0.000000% 0.000000% 0.000000% 0.~~000000~~122324% 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.~~251256~~261552% 0.000000% 0.000000% 0.000000% 0.~~251256~~261552% 0.~~301560~~201639% 0.000000% 0.000000% 0.000000% 0.~~301560~~201639%

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 697,198,580.27 69.76572339% ~~684~~652,~~614~~148,~~099~~410.8622 69.~~69753743~~63201956% 95.~~524198~~308162% 100.000000% Class I-A-2 683,291,580.27 68.37410851% ~~670~~639,~~913~~057,~~934~~409.5071 68.~~30278412~~23425061% 1.~~394753~~397769% 0.000000% Class I-AR 683,291,480.27 68.37409851% ~~670~~639,~~913~~057,~~934~~409.5071 68.~~30278412~~23425061% 0.000000% 0.000000% Class II-A-1 533,291,480.27 53.36423073% ~~523~~499,~~816~~428,~~071~~675.2787 53.~~32740042~~32563384% 14.~~975384~~908617% 0.000000% Class II-A-2 433,291,480.27 43.35765220% ~~426~~409,~~734~~858,~~731~~992.9491 43.~~44397809~~76198572% 9.~~883422~~563648% 0.000000% Class II-A-3 427,091,480.27 42.73724433% ~~420~~404,~~715~~305,~~688~~672.9057 4243.~~83120590~~16903953% 0.~~612772~~592946% 0.000000% Class II-A-4 227,573,480.27 22.77231900% ~~227~~225,~~020~~598,~~942~~032.2952 2324.~~11199934~~08784008% 19.~~719207~~081199% 0.000000% Class II-A-5 179,258,480.27 17.93764059% ~~178~~177,~~705~~283,~~942~~032.2952 18.~~19326261~~92908945% 45.~~918737~~158751% 0.000000% Class II-A-6 72,103,480.27 7.21509137% 7170,~~550~~128,~~942~~032.2952 7.~~28428538~~48779949% 1011.~~908977~~441290% 0.000000% Class II-A-7 43,972,480.27 4.40014077% 43,~~964~~942,~~209~~059.0278 4.~~47580192~~69183750% 2.~~808483~~795962% 0.000000% Class B-1 27,982,480.27 2.80008886% 27,~~977~~963,~~216~~121.7578 2.~~84823686~~98571401% 1.~~627565~~706123% 0.000000% Class B-2 17,489,480.27 1.75009858% 17,~~486~~477,~~190~~380.4991 1.~~78019181~~86611715% 1.~~068045~~119597% 0.000000% Class B-3 10,993,480.27 1.10007124% 10,~~991~~985,~~412~~874.3989 1.~~11898714~~17299781% 0.~~661205~~693119% 0.000000% Class B-4 4,997,480.27 0.50007679% 4,~~996~~994,~~540~~022.2497 0.~~50867569~~53322817% 0.~~610311~~639770% 0.000000% Class B-5 2,498,480.27 0.25001239% 2,~~498~~496,~~010~~751.3080 0.~~25431139~~26658636% 0.~~254364~~266642% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~254311~~266586% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Group Loan First State LTV at Original Number Payment Origination Principal Date Balance NoGroup ~~Foreclosure~~I ~~Loans~~0150669117 ~~this~~01-May-2006 ~~Period~~CA 80.00 268,000.00 Group I 0150799062 01-Apr-2006 CA 80.00 282,400.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest NoGroup ~~Foreclosure~~I ~~Loans~~0150669117 ~~this~~268,000.00 ~~Period~~01-Jul-2006 3 6.250% 5,583.32 Group I 0150799062 282,400.00 01-Jun-2006 5 5.750% 8,119.02

~~Interest~~Breaches ~~Rate~~Current ~~Stratification~~Loan ~~Summary~~Scheduled ~~Group~~Current I Current Number ofBalance ~~Outstanding Percentage of Number of Outstanding Percentage of Interest~~ Rate ~~Loans~~Payment ~~Scheduled~~No ~~Balance(%)~~Breaches ~~Loans~~this Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 1 622,156.74 0.063 0 0.00 0.000 4.000 4.249 2 429,950.00 0.044 2 429,950.00 0.132 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 5 2,743,630.65 0.279 2 677,976.26 0.208 4.750 4.999 17 7,487,558.79 0.762 5 1,726,176.78 0.530 5.000 5.249 44 22,511,247.05 2.292 18 5,143,520.71 1.578 5.250 5.499 133 60,068,991.29 6.115 58 16,855,775.31 5.172 5.500 5.749 276 117,452,629.66 11.957 149 39,630,383.91 12.160 5.750 5.999 718 310,797,646.50 31.641 326 83,677,693.23 25.676 6.000 6.249 678 260,212,291.05 26.491 363 90,198,497.99 27.677 6.250 6.499 429 144,845,206.23 14.746 261 62,795,145.83 19.268 6.500 6.749 143 43,435,733.86 4.422 81 18,598,226.69 5.707 6.750 6.999 36 10,594,358.86 1.079 23 5,099,668.72 1.565 7.000 7.249 4 549,502.14 0.056 4 549,502.14 0.169 7.250 7.499 2 513,500.00 0.052 2 513,500.00 0.158 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total 2,488 982,264,402.82 100.000 1,294 325,896,017.57 100.000Period

Interest Rate Stratification ~~(continued)~~Summary Group III Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 1 ~~622~~613,~~156~~322.7490 0.~~095~~065 0 0.00 0.000 4.000 4.249 02 429,450.00 0.046 2 429,450.00 0.~~000~~138 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 6 3,724,345.75 0.398 2 675,~~065,654~~152.3936 0.~~315~~216 4.750 4.999 1216 7,056,592.25 0.753 5 1,~~761~~722,~~382~~178.0144 0.~~878~~552 5.000 5.249 2642 1721,~~367~~410,~~726~~349.3445 2.~~646~~286 18 5,134,605.03 1.645 5.250 5.499 75130 4358,~~213~~185,~~215~~459.9857 6.~~584~~213 56 16,141,329.96 5.173 5.500 5.749 ~~127~~267 77113,~~822~~320,~~245~~719.7584 1112.~~856~~100 144 37,983,456.72 12.172 5.750 5.999 ~~392~~704 ~~227~~301,~~119~~359,~~953~~068.2794 3432.~~603~~177 319 81,750,124.74 26.198 6.000 6.249 ~~315~~646 ~~170~~244,~~013~~383,~~793~~061.0695 2526.~~902~~094 348 85,327,618.53 27.344 6.250 6.499 ~~168~~412 82137,~~050~~517,~~060~~105.4034 1214.~~501~~683 252 60,114,427.24 19.264 6.500 6.749 62129 2437,~~837~~508,~~507~~716.1734 34.~~784~~005 74 16,779,938.81 5.377 6.750 6.999 1335 510,~~494~~060,~~690~~901.1456 01.~~837~~074 23 4,995,595.54 1.601 7.000 7.249 03 481,482.79 0.00051 3 481,482.79 0.~~000~~154 7.250 7.499 02 513,398.19 0.00055 2 513,398.19 0.~~000~~165 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total 2,395 936,563,974.87 100.000 1,~~194~~248 ~~656~~312,~~368~~048,~~385~~758.2535 100.000

~~Supplemental~~Interest ~~Reporting~~Rate ~~Determination~~Stratification ~~Date~~(continued) ~~The~~Group ~~17th~~II ~~day~~Current Number of ~~the~~Outstanding ~~month~~Percentage inof ~~which~~Interest ~~the~~Rate ~~related~~Loans ~~Distribution~~Scheduled ~~Date~~Balance(%) ~~occurs,~~Range(%) orBalance($) if< ~~such~~3.500 ~~17th~~0 ~~day~~0.00 is0.000 ~~not~~3.500 a3.749 ~~Business~~0 ~~Day,~~0.00 ~~the~~0.000 ~~Business~~3.750 ~~Day~~3.999 ~~preceding~~1 ~~such~~613,322.90 ~~17th~~0.098 ~~day~~4.000 ~~Distribution~~4.249 ~~Date~~0 ~~The~~0.00 ~~25th~~0.000 ~~day~~4.250 of4.499 ~~any~~0 ~~month,~~0.00 ~~beginning~~0.000 in4.500 ~~the~~4.749 ~~month~~4 ~~following~~3,049,193.39 ~~the~~0.488 ~~month~~4.750 of4.999 ~~initial~~11 ~~issuance of the Certificates~~5,334,413.81 or0.854 if5.000 ~~such~~5.249 ~~25th~~24 ~~day~~16,275,744.42 is2.606 ~~not~~5.250 a5.499 ~~Business~~74 ~~Day~~42,044,129.61 ~~the~~6.732 ~~Business~~5.500 ~~Day~~5.749 ~~following~~123 ~~such~~75,337,263.12 ~~25th~~12.063 ~~day~~5.750 ~~Record~~5.999 ~~Date~~385 ~~The~~219,608,944.20 ~~last~~35.165 ~~Business Day of the month preceding the month of the related Distribution Date~~6.000 ~~Remittance Date As defined in each of the Servicing Agreements~~6.249 ~~Business~~298 ~~Day Any day other than (i) a Saturday or a Sunday~~159,055,443.42 or25.469 ~~(ii)~~6.250 a6.499 ~~legal~~160 ~~holiday in the City of New York~~77, ~~State of Iowa~~402,678.10 ~~State~~12.394 of6.500 ~~Maryland,~~6.749 ~~State~~55 ~~of Minnesota or State of North Carolina or (iii) a day on which banking institutions in the City of New York~~20,728,777.53 or3.319 ~~the~~6.750 ~~State~~6.999 of12 ~~Iowa~~5, ~~State of Maryland~~065,306.02 ~~State~~0.811 of7.000 ~~Minnesota~~7.249 or0 ~~State~~0.00 of0.000 ~~North~~7.250 ~~Carolina~~7.499 ~~are~~0 ~~authorized~~0.00 or0.000 ~~obligated~~>= by7.500 ~~law~~0 or0.00 ~~executive order to be closed~~0.000 ~~Closing~~Total ~~Date The date of initial issuance of the Certificates~~1,147 ~~as set forth in Section 11~~624,515,216.~~13.~~52 ~~Cut-Off Date The first day of the month of initial issuance of the Certificates as set forth in Section 11~~100.~~01.~~000

Filing Compare · Wells Fargo Mortgage Backed Securities 2006-AR7 Trust