| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 7/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 78.95% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.35% |
| 60+ Days | 5.03% |
| 90+ Days | 2.04% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.60% |
| Foreclosure | 8.13% |
| REO | 2.83% |
| |
| Cumulative Net Loss | 0.86% |
| Loss Severity | 54.30% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.42% |
| 3mo CPR | 20.89% |
| 6mo CPR | 21.55% |
| 9mo CPR | 22.00% |
| Life CPR | NA |
|