| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 2/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 94.56% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.87% |
| 60+ Days | 3.09% |
| 90+ Days | 1.08% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.12% |
| Foreclosure | 1.17% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.70% |
| 3mo CPR | 19.73% |
| Life CPR | 19.73% |
|