| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 12/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 63.71% |
| |
| Delinquency Status (*) | |
| 30+ Days | 22.46% |
| 60+ Days | 16.14% |
| 90+ Days | 11.78% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.24% |
| Foreclosure | 23.39% |
| REO | 13.15% |
| |
| Cumulative Net Loss | 9.79% |
| Loss Severity | 69.46% |
| |
| Prepayment Experience | |
| 1mo CPR | 22.14% |
| 3mo CPR | 26.30% |
| 6mo CPR | 26.83% |
| 9mo CPR | 26.04% |
| 12mo CPR | 22.50% |
| Life CPR | 19.13% |
|