| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 12/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 32.50% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.64% |
| 60+ Days | 12.15% |
| 90+ Days | 9.41% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.20% |
| Foreclosure | 20.72% |
| REO | 5.00% |
| |
| Cumulative Net Loss | 15.61% |
| Loss Severity | 76.75% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.08% |
| 3mo CPR | 18.55% |
| 6mo CPR | 24.58% |
| 9mo CPR | 27.39% |
| 12mo CPR | 27.09% |
| Life CPR | NA |
|