| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 10/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 70.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.35% |
| 60+ Days | 2.86% |
| 90+ Days | 1.32% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.70% |
| Foreclosure | 8.32% |
| REO | 4.47% |
| |
| Cumulative Net Loss | 0.95% |
| Loss Severity | 41.64% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.57% |
| 3mo CPR | 14.73% |
| 6mo CPR | 15.71% |
| 9mo CPR | 17.20% |
| Life CPR | NA |
|