| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-HE5 |
| Closing Date | 6/30/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 33.11% |
| |
| Delinquency Status (*) | |
| 30+ Days | 19.75% |
| 60+ Days | 16.03% |
| 90+ Days | 14.38% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 5.58% |
| Foreclosure | 28.27% |
| REO | 6.09% |
| |
| Cumulative Net Loss | 24.99% |
| Loss Severity | 86.86% |
| |
| Prepayment Experience | |
| 1mo CPR | 7.79% |
| 3mo CPR | 10.39% |
| 6mo CPR | 12.02% |
| 9mo CPR | 11.89% |
| 12mo CPR | 12.05% |
| Life CPR | NA |
|