| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE6 |
| Closing Date | 9/27/2006 |
| Collateral Factor Date | 10/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 82.75% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.61% |
| 60+ Days | 7.82% |
| 90+ Days | 3.90% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.19% |
| Foreclosure | 11.22% |
| REO | 5.04% |
| |
| Cumulative Net Loss | 0.73% |
| Loss Severity | 54.91% |
| |
| Prepayment Experience | |
| 1mo CPR | 10.83% |
| 3mo CPR | 14.45% |
| 6mo CPR | 15.71% |
| 9mo CPR | 14.99% |
| Life CPR | NA |
|