| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC2 |
| Closing Date | 3/30/2005 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 9.35% |
| |
| Delinquency Status (*) | |
| 30+ Days | 24.12% |
| 60+ Days | 21.22% |
| 90+ Days | 19.67% |
| 120+ Days | 18.85% |
| |
| Bankruptcy | 7.72% |
| Foreclosure | 20.01% |
| REO | 5.07% |
| |
| Cumulative Net Loss | 4.22% |
| Loss Severity | 74.91% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.24% |
| 3mo CPR | 8.94% |
| 6mo CPR | 8.37% |
| 9mo CPR | 7.45% |
| 12mo CPR | 7.42% |
| Life CPR | 28.51% |
|