| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 33.66% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.70% |
| 60+ Days | 12.74% |
| 90+ Days | 9.70% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.03% |
| Foreclosure | 18.50% |
| REO | 5.63% |
| |
| Cumulative Net Loss | 14.87% |
| Loss Severity | 72.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.94% |
| 3mo CPR | 27.33% |
| 6mo CPR | 29.66% |
| 9mo CPR | 28.49% |
| 12mo CPR | 28.21% |
| Life CPR | NA |
|