| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC3 |
| Closing Date | 5/6/2005 |
| Collateral Factor Date | 8/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 89.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.10% |
| 60+ Days | 3.89% |
| 90+ Days | 1.99% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.00% |
| Foreclosure | 0.00% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 32.63% |
| 3mo CPR | 28.86% |
| Life CPR | 26.94% |
|