| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 1/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 35.88% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.72% |
| 60+ Days | 6.74% |
| 90+ Days | 3.12% |
| 120+ Days | 1.00% |
| |
| Bankruptcy | 2.28% |
| Foreclosure | 25.23% |
| REO | 10.26% |
| |
| Cumulative Net Loss | 11.24% |
| Loss Severity | 66.64% |
| |
| Prepayment Experience | |
| 1mo CPR | 35.18% |
| 3mo CPR | 33.01% |
| 6mo CPR | 33.88% |
| 9mo CPR | 32.40% |
| 12mo CPR | 30.92% |
| Life CPR | 28.55% |
|