| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 2/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 34.77% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.00% |
| 60+ Days | 7.18% |
| 90+ Days | 3.49% |
| 120+ Days | 0.72% |
| |
| Bankruptcy | 2.23% |
| Foreclosure | 24.19% |
| REO | 10.85% |
| |
| Cumulative Net Loss | 12.03% |
| Loss Severity | 74.89% |
| |
| Prepayment Experience | |
| 1mo CPR | 30.84% |
| 3mo CPR | 32.03% |
| 6mo CPR | 34.88% |
| 9mo CPR | 32.19% |
| 12mo CPR | 31.83% |
| Life CPR | 28.62% |
|