| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 3/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 80.15% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.61% |
| 60+ Days | 8.02% |
| 90+ Days | 4.23% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.25% |
| Foreclosure | 14.95% |
| REO | 11.19% |
| |
| Cumulative Net Loss | 1.68% |
| Loss Severity | 53.50% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.36% |
| 3mo CPR | 10.78% |
| 6mo CPR | 11.95% |
| 9mo CPR | 12.56% |
| 12mo CPR | 13.56% |
| Life CPR | 14.95% |
|