| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 8/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 50.14% |
| |
| Delinquency Status (*) | |
| 30+ Days | 22.97% |
| 60+ Days | 17.22% |
| 90+ Days | 13.93% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.41% |
| Foreclosure | 29.82% |
| REO | 6.88% |
| |
| Cumulative Net Loss | 19.88% |
| Loss Severity | 79.09% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.63% |
| 3mo CPR | 30.07% |
| 6mo CPR | 30.35% |
| 9mo CPR | 29.04% |
| 12mo CPR | 29.00% |
| Life CPR | 21.88% |
|