| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 23.66% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.54% |
| 60+ Days | 7.84% |
| 90+ Days | 5.60% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.52% |
| Foreclosure | 18.27% |
| REO | 3.27% |
| |
| Cumulative Net Loss | 21.51% |
| Loss Severity | 85.24% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.97% |
| 3mo CPR | 10.78% |
| 6mo CPR | 12.56% |
| 9mo CPR | 12.40% |
| 12mo CPR | 13.14% |
| Life CPR | NA |
|