| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 7/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 36.53% |
| |
| Delinquency Status (*) | |
| 30+ Days | 14.39% |
| 60+ Days | 9.47% |
| 90+ Days | 6.72% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.78% |
| Foreclosure | 17.83% |
| REO | 8.76% |
| |
| Cumulative Net Loss | 13.06% |
| Loss Severity | 73.20% |
| |
| Prepayment Experience | |
| 1mo CPR | 28.35% |
| 3mo CPR | 32.07% |
| 6mo CPR | 29.20% |
| 9mo CPR | 28.63% |
| 12mo CPR | 28.20% |
| Life CPR | NA |
|