| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 4/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 91.91% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.83% |
| 60+ Days | 3.62% |
| 90+ Days | 1.72% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.21% |
| Foreclosure | 4.11% |
| REO | 0.18% |
| |
| Cumulative Net Loss | 0.01% |
| Loss Severity | 3.34% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.26% |
| 3mo CPR | 17.51% |
| Life CPR | 18.01% |
|