| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 9/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 48.71% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.76% |
| 60+ Days | 6.47% |
| 90+ Days | 4.24% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.12% |
| Foreclosure | 17.41% |
| REO | 10.10% |
| |
| Cumulative Net Loss | 5.74% |
| Loss Severity | 55.35% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.70% |
| 3mo CPR | 24.89% |
| 6mo CPR | 26.52% |
| 9mo CPR | 31.28% |
| 12mo CPR | 31.82% |
| Life CPR | NA |
|