| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 7/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 72.71% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.57% |
| 60+ Days | 8.35% |
| 90+ Days | 4.06% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.82% |
| Foreclosure | 20.39% |
| REO | 11.99% |
| |
| Cumulative Net Loss | 4.93% |
| Loss Severity | 58.70% |
| |
| Prepayment Experience | |
| 1mo CPR | 26.75% |
| 3mo CPR | 25.46% |
| 6mo CPR | 20.90% |
| 9mo CPR | 18.03% |
| 12mo CPR | 16.82% |
| Life CPR | 17.07% |
|