| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 6/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 74.65% |
| |
| Delinquency Status (*) | |
| 30+ Days | 14.29% |
| 60+ Days | 9.24% |
| 90+ Days | 5.47% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.83% |
| Foreclosure | 17.25% |
| REO | 11.72% |
| |
| Cumulative Net Loss | 4.12% |
| Loss Severity | 61.35% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.70% |
| 3mo CPR | 24.41% |
| 6mo CPR | 17.88% |
| 9mo CPR | 16.32% |
| 12mo CPR | 15.69% |
| Life CPR | 16.53% |
|