| DEAL NAME | Morgan Stanley IXIS Real Estate Capital Trust 2006-2 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 36.63% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.56% |
| 60+ Days | 8.64% |
| 90+ Days | 6.95% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.71% |
| Foreclosure | 19.36% |
| REO | 5.93% |
| |
| Cumulative Net Loss | 33.76% |
| Loss Severity | 81.94% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.64% |
| 3mo CPR | 15.40% |
| 6mo CPR | 16.38% |
| 9mo CPR | 16.17% |
| 12mo CPR | 15.58% |
| Life CPR | 19.22% |
|