| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 10/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 95.46% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.15% |
| 60+ Days | 2.06% |
| 90+ Days | 0.52% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.03% |
| Foreclosure | 0.51% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.48% |
| 3mo CPR | 14.41% |
| Life CPR | 12.62% |
|