| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 5/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 76.11% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.95% |
| 60+ Days | 2.51% |
| 90+ Days | 1.06% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.19% |
| Foreclosure | 5.37% |
| REO | 2.61% |
| |
| Cumulative Net Loss | 0.33% |
| Loss Severity | 63.29% |
| |
| Prepayment Experience | |
| 1mo CPR | 15.75% |
| 3mo CPR | 17.55% |
| 6mo CPR | 21.66% |
| Life CPR | NA |
|