| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 5/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 76.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.01% |
| 60+ Days | 13.06% |
| 90+ Days | 9.25% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.55% |
| Foreclosure | 15.01% |
| REO | 10.44% |
| |
| Cumulative Net Loss | 3.06% |
| Loss Severity | 61.99% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.81% |
| 3mo CPR | 19.09% |
| 6mo CPR | 15.31% |
| 9mo CPR | 14.41% |
| 12mo CPR | 14.85% |
| Life CPR | 15.86% |
|