| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 53.29% |
| |
| Delinquency Status (*) | |
| 30+ Days | 20.36% |
| 60+ Days | 16.02% |
| 90+ Days | 13.05% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.53% |
| Foreclosure | 32.42% |
| REO | 6.30% |
| |
| Cumulative Net Loss | 17.47% |
| Loss Severity | 80.60% |
| |
| Prepayment Experience | |
| 1mo CPR | 29.74% |
| 3mo CPR | 31.71% |
| 6mo CPR | 29.76% |
| 9mo CPR | 28.64% |
| 12mo CPR | 28.33% |
| Life CPR | 21.34% |
|