| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 10/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 84.69% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.33% |
| 60+ Days | 6.71% |
| 90+ Days | 3.24% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.98% |
| Foreclosure | 10.56% |
| REO | 4.59% |
| |
| Cumulative Net Loss | 0.60% |
| Loss Severity | 44.39% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.82% |
| 3mo CPR | 13.07% |
| 6mo CPR | 14.71% |
| 9mo CPR | 15.67% |
| Life CPR | 16.25% |
|