| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 12/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 64.80% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.31% |
| 60+ Days | 3.68% |
| 90+ Days | 1.10% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.11% |
| Foreclosure | 10.83% |
| REO | 6.21% |
| |
| Cumulative Net Loss | 1.38% |
| Loss Severity | 36.30% |
| |
| Prepayment Experience | |
| 1mo CPR | 51.30% |
| 3mo CPR | 33.41% |
| 6mo CPR | 24.85% |
| 9mo CPR | 22.13% |
| 12mo CPR | 22.35% |
| Life CPR | NA |
|