| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 12/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 55.93% |
| |
| Delinquency Status (*) | |
| 30+ Days | 24.51% |
| 60+ Days | 18.31% |
| 90+ Days | 14.26% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.01% |
| Foreclosure | 18.17% |
| REO | 11.53% |
| |
| Cumulative Net Loss | 8.59% |
| Loss Severity | 68.90% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.18% |
| 3mo CPR | 24.60% |
| 6mo CPR | 25.75% |
| 9mo CPR | 26.75% |
| 12mo CPR | 23.72% |
| Life CPR | NA |
|