| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 7/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 51.17% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.98% |
| 60+ Days | 5.60% |
| 90+ Days | 3.38% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.30% |
| Foreclosure | 17.91% |
| REO | 9.55% |
| |
| Cumulative Net Loss | 4.59% |
| Loss Severity | 56.91% |
| |
| Prepayment Experience | |
| 1mo CPR | 24.35% |
| 3mo CPR | 26.51% |
| 6mo CPR | 30.26% |
| 9mo CPR | 34.69% |
| 12mo CPR | 30.20% |
| Life CPR | NA |
|