| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE6 |
| Closing Date | 9/27/2006 |
| Collateral Factor Date | 2/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 92.62% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.36% |
| 60+ Days | 3.36% |
| 90+ Days | 1.28% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.35% |
| Foreclosure | 5.35% |
| REO | 0.12% |
| |
| Cumulative Net Loss | 0.01% |
| Loss Severity | 29.72% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.62% |
| Life CPR | NA |
|