| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 5/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 53.81% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.10% |
| 60+ Days | 6.25% |
| 90+ Days | 3.37% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.64% |
| Foreclosure | 17.93% |
| REO | 9.07% |
| |
| Cumulative Net Loss | 3.39% |
| Loss Severity | 57.47% |
| |
| Prepayment Experience | |
| 1mo CPR | 28.23% |
| 3mo CPR | 30.38% |
| 6mo CPR | 38.57% |
| 9mo CPR | 32.65% |
| 12mo CPR | 28.95% |
| Life CPR | NA |
|