| DEAL NAME | Morgan Stanley Capital I Inc. Trust 2006-NC2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 22.28% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.93% |
| 60+ Days | 12.41% |
| 90+ Days | 10.24% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.05% |
| Foreclosure | 20.40% |
| REO | 2.85% |
| |
| Cumulative Net Loss | 21.14% |
| Loss Severity | 73.24% |
| |
| Prepayment Experience | |
| 1mo CPR | 6.54% |
| 3mo CPR | 9.74% |
| 6mo CPR | 11.42% |
| 9mo CPR | 10.53% |
| 12mo CPR | 10.82% |
| Life CPR | NA |
|