| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 6/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 66.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.56% |
| 60+ Days | 2.50% |
| 90+ Days | 0.86% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.50% |
| Foreclosure | 5.75% |
| REO | 2.40% |
| |
| Cumulative Net Loss | 0.98% |
| Loss Severity | 32.20% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.44% |
| 3mo CPR | 19.88% |
| 6mo CPR | 22.15% |
| 9mo CPR | 24.60% |
| 12mo CPR | 25.33% |
| Life CPR | 24.39% |
|