| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 11/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 86.21% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.00% |
| 60+ Days | 1.76% |
| 90+ Days | 0.43% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.39% |
| Foreclosure | 3.25% |
| REO | 0.58% |
| |
| Cumulative Net Loss | 0.07% |
| Loss Severity | 28.26% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.85% |
| 3mo CPR | 21.31% |
| 6mo CPR | 21.31% |
| Life CPR | 19.54% |
|