| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 49.15% |
| |
| Delinquency Status (*) | |
| 30+ Days | 29.82% |
| 60+ Days | 26.14% |
| 90+ Days | 23.19% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.84% |
| Foreclosure | 20.30% |
| REO | 6.87% |
| |
| Cumulative Net Loss | 13.38% |
| Loss Severity | 78.30% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.13% |
| 3mo CPR | 21.35% |
| 6mo CPR | 22.36% |
| 9mo CPR | 23.11% |
| 12mo CPR | 24.07% |
| Life CPR | NA |
|