| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 3/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 52.26% |
| |
| Delinquency Status (*) | |
| 30+ Days | 29.95% |
| 60+ Days | 25.36% |
| 90+ Days | 21.25% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.65% |
| Foreclosure | 18.68% |
| REO | 9.34% |
| |
| Cumulative Net Loss | 11.03% |
| Loss Severity | 76.26% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.97% |
| 3mo CPR | 23.36% |
| 6mo CPR | 23.98% |
| 9mo CPR | 24.96% |
| 12mo CPR | 25.92% |
| Life CPR | NA |
|