| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 7/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 51.41% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.19% |
| 60+ Days | 16.28% |
| 90+ Days | 13.40% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.98% |
| Foreclosure | 30.78% |
| REO | 7.01% |
| |
| Cumulative Net Loss | 18.92% |
| Loss Severity | 77.06% |
| |
| Prepayment Experience | |
| 1mo CPR | 34.63% |
| 3mo CPR | 30.76% |
| 6mo CPR | 30.19% |
| 9mo CPR | 29.77% |
| 12mo CPR | 29.01% |
| Life CPR | 21.80% |
|