| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE6 |
| Closing Date | 9/27/2006 |
| Collateral Factor Date | 12/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 80.79% |
| |
| Delinquency Status (*) | |
| 30+ Days | 14.57% |
| 60+ Days | 8.31% |
| 90+ Days | 4.79% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.60% |
| Foreclosure | 13.04% |
| REO | 6.78% |
| |
| Cumulative Net Loss | 1.17% |
| Loss Severity | 51.99% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.20% |
| 3mo CPR | 12.22% |
| 6mo CPR | 14.47% |
| 9mo CPR | 14.85% |
| 12mo CPR | 14.89% |
| Life CPR | NA |
|