| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2006-11 |
| Closing Date | 7/31/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 45.70% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.97% |
| 60+ Days | 7.19% |
| 90+ Days | 5.03% |
| 120+ Days | 4.07% |
| |
| Bankruptcy | 4.02% |
| Foreclosure | 13.09% |
| REO | 1.84% |
| |
| Cumulative Net Loss | 11.90% |
| Loss Severity | 51.33% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.33% |
| 3mo CPR | 14.51% |
| 6mo CPR | 12.77% |
| 9mo CPR | 13.29% |
| 12mo CPR | 13.31% |
| Life CPR | 13.96% |
|