| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 7/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 93.40% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.15% |
| 60+ Days | 0.93% |
| 90+ Days | 0.17% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.12% |
| Foreclosure | 1.15% |
| REO | 0.04% |
| |
| Cumulative Net Loss | 0.01% |
| Loss Severity | 15.47% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.25% |
| 3mo CPR | 18.63% |
| Life CPR | 18.09% |
|