| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 43.17% |
| |
| Delinquency Status (*) | |
| 30+ Days | 35.40% |
| 60+ Days | 31.48% |
| 90+ Days | 28.46% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.64% |
| Foreclosure | 19.97% |
| REO | 5.21% |
| |
| Cumulative Net Loss | 17.56% |
| Loss Severity | 83.82% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.91% |
| 3mo CPR | 13.46% |
| 6mo CPR | 16.24% |
| 9mo CPR | 17.81% |
| 12mo CPR | 18.59% |
| Life CPR | NA |
|