| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 47.71% |
| |
| Delinquency Status (*) | |
| 30+ Days | 27.31% |
| 60+ Days | 21.31% |
| 90+ Days | 17.27% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.20% |
| Foreclosure | 29.40% |
| REO | 5.88% |
| |
| Cumulative Net Loss | 21.51% |
| Loss Severity | 75.72% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.34% |
| 3mo CPR | 25.42% |
| 6mo CPR | 28.08% |
| 9mo CPR | 28.55% |
| 12mo CPR | 28.60% |
| Life CPR | 22.00% |
|