| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 12/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 45.28% |
| |
| Delinquency Status (*) | |
| 30+ Days | 28.29% |
| 60+ Days | 23.35% |
| 90+ Days | 19.32% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.02% |
| Foreclosure | 30.87% |
| REO | 4.62% |
| |
| Cumulative Net Loss | 23.20% |
| Loss Severity | 73.77% |
| |
| Prepayment Experience | |
| 1mo CPR | 26.61% |
| 3mo CPR | 24.52% |
| 6mo CPR | 27.43% |
| 9mo CPR | 28.87% |
| 12mo CPR | 28.58% |
| Life CPR | 22.33% |
|