| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE6 |
| Closing Date | 9/27/2006 |
| Collateral Factor Date | 4/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 90.36% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.20% |
| 60+ Days | 4.04% |
| 90+ Days | 1.75% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.51% |
| Foreclosure | 7.00% |
| REO | 1.10% |
| |
| Cumulative Net Loss | 0.07% |
| Loss Severity | 22.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.42% |
| 3mo CPR | 13.48% |
| Life CPR | NA |
|