| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2006-7 |
| Closing Date | 5/31/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 48.03% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.27% |
| 60+ Days | 8.19% |
| 90+ Days | 6.55% |
| 120+ Days | 5.38% |
| |
| Bankruptcy | 2.46% |
| Foreclosure | 14.48% |
| REO | 2.11% |
| |
| Cumulative Net Loss | 8.60% |
| Loss Severity | 65.56% |
| |
| Prepayment Experience | |
| 1mo CPR | 10.88% |
| 3mo CPR | 14.05% |
| 6mo CPR | 12.94% |
| 9mo CPR | 12.19% |
| 12mo CPR | 13.13% |
| Life CPR | 11.19% |
|