| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-HE6 |
| Closing Date | 8/25/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 11.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.56% |
| 60+ Days | 8.67% |
| 90+ Days | 7.20% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.00% |
| Foreclosure | 16.45% |
| REO | 1.91% |
| |
| Cumulative Net Loss | 2.95% |
| Loss Severity | 80.43% |
| |
| Prepayment Experience | |
| 1mo CPR | 6.21% |
| 3mo CPR | 6.23% |
| 6mo CPR | 8.78% |
| 9mo CPR | 7.06% |
| 12mo CPR | 6.66% |
| Life CPR | 24.11% |
|