| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 4/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 78.35% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.88% |
| 60+ Days | 9.94% |
| 90+ Days | 6.11% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.45% |
| Foreclosure | 14.44% |
| REO | 11.38% |
| |
| Cumulative Net Loss | 2.33% |
| Loss Severity | 50.79% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.59% |
| 3mo CPR | 16.04% |
| 6mo CPR | 14.03% |
| 9mo CPR | 13.71% |
| 12mo CPR | 14.38% |
| Life CPR | 15.49% |
|