| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 1/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 96.54% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.42% |
| 60+ Days | 2.31% |
| 90+ Days | 0.29% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.02% |
| Foreclosure | 0.25% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.73% |
| Life CPR | 18.71% |
|