| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-HE5 |
| Closing Date | 4/26/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 47.44% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.03% |
| 60+ Days | 12.06% |
| 90+ Days | 10.37% |
| 120+ Days | 9.57% |
| |
| Bankruptcy | 4.76% |
| Foreclosure | 23.30% |
| REO | 5.26% |
| |
| Cumulative Net Loss | 28.30% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.75% |
| 3mo CPR | 15.27% |
| 6mo CPR | 12.60% |
| 9mo CPR | 11.83% |
| 12mo CPR | 11.93% |
| Life CPR | 13.82% |
|