| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 12/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 75.87% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.17% |
| 60+ Days | 1.91% |
| 90+ Days | 0.41% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.60% |
| Foreclosure | 3.22% |
| REO | 0.89% |
| |
| Cumulative Net Loss | 0.25% |
| Loss Severity | 99.62% |
| |
| Prepayment Experience | |
| 1mo CPR | 26.47% |
| 3mo CPR | 29.26% |
| 6mo CPR | 28.38% |
| 9mo CPR | 27.54% |
| Life CPR | 25.57% |
|