| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-HE2 |
| Closing Date | 3/30/2005 |
| Collateral Factor Date | 5/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 95.53% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.53% |
| 60+ Days | 0.41% |
| 90+ Days | 0.04% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.10% |
| Foreclosure | 0.13% |
| REO | 0.02% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.47% |
| Life CPR | 23.31% |
|