| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 3/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 93.11% |
| |
| Delinquency Status (*) | |
| 30+ Days | 7.52% |
| 60+ Days | 4.56% |
| 90+ Days | 2.19% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.21% |
| Foreclosure | 1.72% |
| REO | 0.02% |
| |
| Cumulative Net Loss | 0.01% |
| Loss Severity | 31.70% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.51% |
| 3mo CPR | 18.96% |
| Life CPR | 18.94% |
|