| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 9/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 68.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 14.34% |
| 60+ Days | 9.50% |
| 90+ Days | 5.07% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.24% |
| Foreclosure | 22.66% |
| REO | 13.23% |
| |
| Cumulative Net Loss | 6.71% |
| Loss Severity | 59.65% |
| |
| Prepayment Experience | |
| 1mo CPR | 29.90% |
| 3mo CPR | 27.34% |
| 6mo CPR | 25.90% |
| 9mo CPR | 21.18% |
| 12mo CPR | 19.24% |
| Life CPR | 18.09% |
|