| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 11/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 46.48% |
| |
| Delinquency Status (*) | |
| 30+ Days | 26.14% |
| 60+ Days | 21.43% |
| 90+ Days | 17.32% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.31% |
| Foreclosure | 29.91% |
| REO | 5.22% |
| |
| Cumulative Net Loss | 22.37% |
| Loss Severity | 73.73% |
| |
| Prepayment Experience | |
| 1mo CPR | 26.43% |
| 3mo CPR | 25.73% |
| 6mo CPR | 27.94% |
| 9mo CPR | 28.85% |
| 12mo CPR | 28.23% |
| Life CPR | 22.21% |
|