| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 3/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 56.98% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.17% |
| 60+ Days | 5.03% |
| 90+ Days | 2.52% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.62% |
| Foreclosure | 15.25% |
| REO | 8.09% |
| |
| Cumulative Net Loss | 2.36% |
| Loss Severity | 53.21% |
| |
| Prepayment Experience | |
| 1mo CPR | 33.61% |
| 3mo CPR | 39.90% |
| 6mo CPR | 36.75% |
| 9mo CPR | 30.27% |
| 12mo CPR | 27.04% |
| Life CPR | NA |
|