| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 11/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 46.19% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.60% |
| 60+ Days | 5.61% |
| 90+ Days | 3.39% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.70% |
| Foreclosure | 17.57% |
| REO | 11.39% |
| |
| Cumulative Net Loss | 7.11% |
| Loss Severity | 63.34% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.41% |
| 3mo CPR | 27.10% |
| 6mo CPR | 25.87% |
| 9mo CPR | 27.41% |
| 12mo CPR | 32.52% |
| Life CPR | NA |
|