| DEAL NAME | Morgan Stanley Capital I Inc. Trust 2006-HE2 |
| Closing Date | 4/28/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 21.29% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.47% |
| 60+ Days | 11.31% |
| 90+ Days | 8.86% |
| 120+ Days | 7.40% |
| |
| Bankruptcy | 4.83% |
| Foreclosure | 24.49% |
| REO | 3.49% |
| |
| Cumulative Net Loss | 25.44% |
| Loss Severity | 89.10% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.83% |
| 3mo CPR | 9.97% |
| 6mo CPR | 11.75% |
| 9mo CPR | 12.10% |
| 12mo CPR | 11.80% |
| Life CPR | 22.94% |
|