| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 8/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 86.53% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.83% |
| 60+ Days | 5.56% |
| 90+ Days | 2.61% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.79% |
| Foreclosure | 8.33% |
| REO | 2.53% |
| |
| Cumulative Net Loss | 0.29% |
| Loss Severity | 51.48% |
| |
| Prepayment Experience | |
| 1mo CPR | 15.85% |
| 3mo CPR | 16.12% |
| 6mo CPR | 15.92% |
| 9mo CPR | 17.23% |
| Life CPR | 17.23% |
|