| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2006-2 |
| Closing Date | 3/30/2006 |
| Collateral Factor Date | 6/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 74.95% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.39% |
| 60+ Days | 2.81% |
| 90+ Days | 1.35% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.45% |
| Foreclosure | 5.48% |
| REO | 3.19% |
| |
| Cumulative Net Loss | 0.42% |
| Loss Severity | 47.26% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.42% |
| 3mo CPR | 16.35% |
| 6mo CPR | 19.75% |
| Life CPR | NA |
|