| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 4/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 56.42% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.65% |
| 60+ Days | 17.17% |
| 90+ Days | 13.43% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.51% |
| Foreclosure | 29.70% |
| REO | 9.73% |
| |
| Cumulative Net Loss | 15.03% |
| Loss Severity | 77.88% |
| |
| Prepayment Experience | |
| 1mo CPR | 37.25% |
| 3mo CPR | 29.56% |
| 6mo CPR | 29.23% |
| 9mo CPR | 28.38% |
| 12mo CPR | 27.67% |
| Life CPR | 20.78% |
|