| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 6/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 88.95% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.86% |
| 60+ Days | 4.23% |
| 90+ Days | 1.56% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.47% |
| Foreclosure | 6.63% |
| REO | 0.73% |
| |
| Cumulative Net Loss | 0.10% |
| Loss Severity | 48.77% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.52% |
| 3mo CPR | 16.44% |
| 6mo CPR | 17.70% |
| Life CPR | 17.88% |
|