| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 7/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 48.33% |
| |
| Delinquency Status (*) | |
| 30+ Days | 30.98% |
| 60+ Days | 26.91% |
| 90+ Days | 24.07% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.81% |
| Foreclosure | 20.15% |
| REO | 6.44% |
| |
| Cumulative Net Loss | 13.99% |
| Loss Severity | 77.39% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.66% |
| 3mo CPR | 19.82% |
| 6mo CPR | 20.82% |
| 9mo CPR | 22.21% |
| 12mo CPR | 23.08% |
| Life CPR | NA |
|