| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 8/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 70.94% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.78% |
| 60+ Days | 8.74% |
| 90+ Days | 4.42% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.01% |
| Foreclosure | 21.73% |
| REO | 12.79% |
| |
| Cumulative Net Loss | 5.72% |
| Loss Severity | 61.41% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.26% |
| 3mo CPR | 26.58% |
| 6mo CPR | 22.93% |
| 9mo CPR | 19.26% |
| 12mo CPR | 17.64% |
| Life CPR | 17.48% |
|