| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC3 |
| Closing Date | 5/6/2005 |
| Collateral Factor Date | 9/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 12.77% |
| |
| Delinquency Status (*) | |
| 30+ Days | 32.72% |
| 60+ Days | 29.68% |
| 90+ Days | 24.93% |
| 120+ Days | 17.90% |
| |
| Bankruptcy | 5.09% |
| Foreclosure | 11.69% |
| REO | 1.44% |
| |
| Cumulative Net Loss | 3.99% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 6.01% |
| 3mo CPR | 8.27% |
| 6mo CPR | 10.20% |
| 9mo CPR | 14.00% |
| 12mo CPR | 14.70% |
| Life CPR | 36.71% |
|