| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 11/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 44.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 33.29% |
| 60+ Days | 30.02% |
| 90+ Days | 26.97% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.31% |
| Foreclosure | 20.36% |
| REO | 5.01% |
| |
| Cumulative Net Loss | 16.37% |
| Loss Severity | 77.29% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.34% |
| 3mo CPR | 19.01% |
| 6mo CPR | 19.98% |
| 9mo CPR | 20.31% |
| 12mo CPR | 21.19% |
| Life CPR | NA |
|