| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 1/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 81.76% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.66% |
| 60+ Days | 2.10% |
| 90+ Days | 0.59% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.61% |
| Foreclosure | 4.44% |
| REO | 0.98% |
| |
| Cumulative Net Loss | 0.08% |
| Loss Severity | 8.93% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.68% |
| 3mo CPR | 26.50% |
| 6mo CPR | 22.97% |
| 9mo CPR | 21.55% |
| Life CPR | 21.05% |
|