| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 37.58% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.97% |
| 60+ Days | 9.51% |
| 90+ Days | 6.71% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.19% |
| Foreclosure | 17.73% |
| REO | 9.29% |
| |
| Cumulative Net Loss | 12.32% |
| Loss Severity | 78.50% |
| |
| Prepayment Experience | |
| 1mo CPR | 33.08% |
| 3mo CPR | 32.80% |
| 6mo CPR | 29.63% |
| 9mo CPR | 28.90% |
| 12mo CPR | 27.88% |
| Life CPR | NA |
|