| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 1/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 61.44% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.30% |
| 60+ Days | 4.40% |
| 90+ Days | 1.91% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.23% |
| Foreclosure | 11.80% |
| REO | 7.01% |
| |
| Cumulative Net Loss | 1.64% |
| Loss Severity | 46.91% |
| |
| Prepayment Experience | |
| 1mo CPR | 46.93% |
| 3mo CPR | 42.74% |
| 6mo CPR | 30.16% |
| 9mo CPR | 25.95% |
| 12mo CPR | 24.54% |
| Life CPR | NA |
|