| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE6 |
| Closing Date | 9/27/2006 |
| Collateral Factor Date | 6/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 87.59% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.85% |
| 60+ Days | 4.51% |
| 90+ Days | 2.54% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.84% |
| Foreclosure | 8.05% |
| REO | 2.41% |
| |
| Cumulative Net Loss | 0.30% |
| Loss Severity | 60.57% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.18% |
| 3mo CPR | 15.57% |
| 6mo CPR | 15.28% |
| Life CPR | NA |
|