| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 10/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 67.22% |
| |
| Delinquency Status (*) | |
| 30+ Days | 18.66% |
| 60+ Days | 12.67% |
| 90+ Days | 8.40% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.10% |
| Foreclosure | 21.31% |
| REO | 13.93% |
| |
| Cumulative Net Loss | 7.46% |
| Loss Severity | 60.22% |
| |
| Prepayment Experience | |
| 1mo CPR | 24.55% |
| 3mo CPR | 26.61% |
| 6mo CPR | 26.05% |
| 9mo CPR | 22.87% |
| 12mo CPR | 20.28% |
| Life CPR | 18.39% |
|