| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 31.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.68% |
| 60+ Days | 13.43% |
| 90+ Days | 10.71% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.25% |
| Foreclosure | 19.00% |
| REO | 5.25% |
| |
| Cumulative Net Loss | 16.09% |
| Loss Severity | 74.95% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.05% |
| 3mo CPR | 19.28% |
| 6mo CPR | 23.41% |
| 9mo CPR | 26.38% |
| 12mo CPR | 26.31% |
| Life CPR | NA |
|