| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC5 |
| Closing Date | 11/28/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 44.90% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.48% |
| 60+ Days | 19.34% |
| 90+ Days | 17.65% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 5.80% |
| Foreclosure | 32.55% |
| REO | 5.05% |
| |
| Cumulative Net Loss | 22.81% |
| Loss Severity | 82.13% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.04% |
| 3mo CPR | 15.87% |
| 6mo CPR | 14.40% |
| 9mo CPR | 12.97% |
| 12mo CPR | 12.82% |
| Life CPR | 13.91% |
|