| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 11/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 65.08% |
| |
| Delinquency Status (*) | |
| 30+ Days | 19.98% |
| 60+ Days | 14.40% |
| 90+ Days | 9.44% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.18% |
| Foreclosure | 22.51% |
| REO | 13.35% |
| |
| Cumulative Net Loss | 8.87% |
| Loss Severity | 72.29% |
| |
| Prepayment Experience | |
| 1mo CPR | 31.99% |
| 3mo CPR | 28.83% |
| 6mo CPR | 27.72% |
| 9mo CPR | 24.96% |
| 12mo CPR | 21.78% |
| Life CPR | 19.00% |
|