| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 44.43% |
| |
| Delinquency Status (*) | |
| 30+ Days | 28.11% |
| 60+ Days | 23.65% |
| 90+ Days | 19.52% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.16% |
| Foreclosure | 30.97% |
| REO | 4.39% |
| |
| Cumulative Net Loss | 23.71% |
| Loss Severity | 70.35% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.44% |
| 3mo CPR | 24.12% |
| 6mo CPR | 24.81% |
| 9mo CPR | 26.84% |
| 12mo CPR | 27.53% |
| Life CPR | 22.25% |
|