| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 38.88% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.55% |
| 60+ Days | 8.48% |
| 90+ Days | 5.50% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.86% |
| Foreclosure | 17.89% |
| REO | 10.70% |
| |
| Cumulative Net Loss | 11.40% |
| Loss Severity | 72.62% |
| |
| Prepayment Experience | |
| 1mo CPR | 34.61% |
| 3mo CPR | 31.08% |
| 6mo CPR | 28.74% |
| 9mo CPR | 28.22% |
| 12mo CPR | 27.35% |
| Life CPR | NA |
|