| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 10/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 88.42% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.92% |
| 60+ Days | 1.90% |
| 90+ Days | 0.77% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.31% |
| Foreclosure | 2.38% |
| REO | 0.33% |
| |
| Cumulative Net Loss | 0.06% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.33% |
| 3mo CPR | 19.26% |
| 6mo CPR | 18.94% |
| Life CPR | 18.59% |
|