| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 10/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 58.60% |
| |
| Delinquency Status (*) | |
| 30+ Days | 20.03% |
| 60+ Days | 14.07% |
| 90+ Days | 9.79% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.24% |
| Foreclosure | 17.81% |
| REO | 12.53% |
| |
| Cumulative Net Loss | 6.92% |
| Loss Severity | 64.85% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.86% |
| 3mo CPR | 25.64% |
| 6mo CPR | 29.03% |
| 9mo CPR | 24.45% |
| 12mo CPR | 22.09% |
| Life CPR | NA |
|