| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 12/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 83.85% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.09% |
| 60+ Days | 1.50% |
| 90+ Days | 0.39% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.49% |
| Foreclosure | 3.89% |
| REO | 0.69% |
| |
| Cumulative Net Loss | 0.07% |
| Loss Severity | 1.06% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.96% |
| 3mo CPR | 24.15% |
| 6mo CPR | 22.55% |
| 9mo CPR | 20.52% |
| Life CPR | 20.52% |
|