| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 1/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 61.66% |
| |
| Delinquency Status (*) | |
| 30+ Days | 23.76% |
| 60+ Days | 16.88% |
| 90+ Days | 12.45% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.85% |
| Foreclosure | 23.34% |
| REO | 13.77% |
| |
| Cumulative Net Loss | 11.12% |
| Loss Severity | 70.75% |
| |
| Prepayment Experience | |
| 1mo CPR | 32.19% |
| 3mo CPR | 28.93% |
| 6mo CPR | 27.75% |
| 9mo CPR | 27.01% |
| 12mo CPR | 24.42% |
| Life CPR | 19.68% |
|