| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 8/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 91.65% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.97% |
| 60+ Days | 0.90% |
| 90+ Days | 0.39% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.11% |
| Foreclosure | 1.64% |
| REO | 0.07% |
| |
| Cumulative Net Loss | 0.03% |
| Loss Severity | 36.05% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.90% |
| 3mo CPR | 21.31% |
| Life CPR | 18.46% |
|