| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 2/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 80.99% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.10% |
| 60+ Days | 12.24% |
| 90+ Days | 8.32% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.05% |
| Foreclosure | 10.41% |
| REO | 7.32% |
| |
| Cumulative Net Loss | 1.44% |
| Loss Severity | 43.04% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.62% |
| 3mo CPR | 11.35% |
| 6mo CPR | 11.97% |
| 9mo CPR | 13.38% |
| 12mo CPR | 13.98% |
| Life CPR | 15.19% |
|