| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 9/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 89.97% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.38% |
| 60+ Days | 1.41% |
| 90+ Days | 0.48% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.11% |
| Foreclosure | 1.92% |
| REO | 0.27% |
| |
| Cumulative Net Loss | 0.05% |
| Loss Severity | 73.25% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.54% |
| 3mo CPR | 20.92% |
| 6mo CPR | 18.64% |
| Life CPR | 18.64% |
|