| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-1 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 23.25% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.22% |
| 60+ Days | 9.20% |
| 90+ Days | 7.74% |
| 120+ Days | 6.59% |
| |
| Bankruptcy | 5.65% |
| Foreclosure | 26.75% |
| REO | 5.25% |
| |
| Cumulative Net Loss | 30.74% |
| Loss Severity | 97.57% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.32% |
| 3mo CPR | 16.87% |
| 6mo CPR | 15.95% |
| 9mo CPR | 15.55% |
| 12mo CPR | 16.79% |
| Life CPR | 22.50% |
|