| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 9/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 48.65% |
| |
| Delinquency Status (*) | |
| 30+ Days | 25.55% |
| 60+ Days | 20.25% |
| 90+ Days | 16.05% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.56% |
| Foreclosure | 29.07% |
| REO | 6.33% |
| |
| Cumulative Net Loss | 20.83% |
| Loss Severity | 74.58% |
| |
| Prepayment Experience | |
| 1mo CPR | 30.04% |
| 3mo CPR | 30.13% |
| 6mo CPR | 30.86% |
| 9mo CPR | 29.78% |
| 12mo CPR | 28.91% |
| Life CPR | 22.04% |
|