| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 8/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 50.07% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.67% |
| 60+ Days | 6.44% |
| 90+ Days | 3.97% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.35% |
| Foreclosure | 16.99% |
| REO | 10.47% |
| |
| Cumulative Net Loss | 5.06% |
| Loss Severity | 55.38% |
| |
| Prepayment Experience | |
| 1mo CPR | 22.51% |
| 3mo CPR | 24.62% |
| 6mo CPR | 27.55% |
| 9mo CPR | 34.23% |
| 12mo CPR | 30.72% |
| Life CPR | NA |
|