| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC3 |
| Closing Date | 5/6/2005 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 12.24% |
| |
| Delinquency Status (*) | |
| 30+ Days | 34.63% |
| 60+ Days | 31.67% |
| 90+ Days | 29.01% |
| 120+ Days | 25.53% |
| |
| Bankruptcy | 5.50% |
| Foreclosure | 15.44% |
| REO | 2.78% |
| |
| Cumulative Net Loss | 4.19% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.07% |
| 3mo CPR | 10.78% |
| 6mo CPR | 8.01% |
| 9mo CPR | 8.62% |
| 12mo CPR | 9.82% |
| Life CPR | 34.67% |
|