| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 11/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 83.57% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.25% |
| 60+ Days | 5.67% |
| 90+ Days | 2.69% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.54% |
| Foreclosure | 11.65% |
| REO | 5.62% |
| |
| Cumulative Net Loss | 0.85% |
| Loss Severity | 51.74% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.46% |
| 3mo CPR | 12.59% |
| 6mo CPR | 14.38% |
| 9mo CPR | 14.83% |
| 12mo CPR | 16.11% |
| Life CPR | 16.11% |
|