| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC5 |
| Closing Date | 7/1/2005 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 11.28% |
| |
| Delinquency Status (*) | |
| 30+ Days | 25.24% |
| 60+ Days | 23.36% |
| 90+ Days | 22.15% |
| 120+ Days | 20.26% |
| |
| Bankruptcy | 6.67% |
| Foreclosure | 23.01% |
| REO | 5.53% |
| |
| Cumulative Net Loss | 7.54% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 10.94% |
| 3mo CPR | 10.24% |
| 6mo CPR | 10.47% |
| 9mo CPR | 9.03% |
| 12mo CPR | 9.29% |
| Life CPR | 27.49% |
|