| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 7/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 87.81% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.81% |
| 60+ Days | 5.61% |
| 90+ Days | 2.46% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.68% |
| Foreclosure | 7.60% |
| REO | 1.13% |
| |
| Cumulative Net Loss | 0.16% |
| Loss Severity | 48.38% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.91% |
| 3mo CPR | 16.32% |
| 6mo CPR | 16.93% |
| Life CPR | 17.40% |
|