| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 54.90% |
| |
| Delinquency Status (*) | |
| 30+ Days | 20.23% |
| 60+ Days | 15.95% |
| 90+ Days | 12.97% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.76% |
| Foreclosure | 30.95% |
| REO | 8.26% |
| |
| Cumulative Net Loss | 16.20% |
| Loss Severity | 78.92% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.69% |
| 3mo CPR | 30.64% |
| 6mo CPR | 28.55% |
| 9mo CPR | 28.66% |
| 12mo CPR | 28.16% |
| Life CPR | 21.04% |
|