| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 9/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 85.62% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.01% |
| 60+ Days | 6.71% |
| 90+ Days | 2.61% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.92% |
| Foreclosure | 9.08% |
| REO | 3.68% |
| |
| Cumulative Net Loss | 0.43% |
| Loss Severity | 66.95% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.47% |
| 3mo CPR | 13.76% |
| 6mo CPR | 15.12% |
| 9mo CPR | 16.42% |
| Life CPR | 16.68% |
|