| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE8 |
| Closing Date | 11/29/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 39.04% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.53% |
| 60+ Days | 13.62% |
| 90+ Days | 12.45% |
| 120+ Days | 11.52% |
| |
| Bankruptcy | 4.50% |
| Foreclosure | 24.09% |
| REO | 5.74% |
| |
| Cumulative Net Loss | 26.49% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.12% |
| 3mo CPR | 13.43% |
| 6mo CPR | 13.68% |
| 9mo CPR | 13.86% |
| 12mo CPR | 13.30% |
| Life CPR | 16.15% |
|