| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 4/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 77.24% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.28% |
| 60+ Days | 1.62% |
| 90+ Days | 0.85% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.99% |
| Foreclosure | 5.53% |
| REO | 2.04% |
| |
| Cumulative Net Loss | 0.26% |
| Loss Severity | 66.93% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.83% |
| 3mo CPR | 20.02% |
| Life CPR | NA |
|