| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 2/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 53.38% |
| |
| Delinquency Status (*) | |
| 30+ Days | 29.66% |
| 60+ Days | 23.98% |
| 90+ Days | 19.21% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.76% |
| Foreclosure | 17.95% |
| REO | 10.41% |
| |
| Cumulative Net Loss | 10.22% |
| Loss Severity | 74.13% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.18% |
| 3mo CPR | 23.74% |
| 6mo CPR | 24.24% |
| 9mo CPR | 26.33% |
| 12mo CPR | 25.16% |
| Life CPR | NA |
|