| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 4/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 32.64% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.72% |
| 60+ Days | 7.04% |
| 90+ Days | 4.67% |
| 120+ Days | 0.93% |
| |
| Bankruptcy | 2.78% |
| Foreclosure | 23.55% |
| REO | 10.09% |
| |
| Cumulative Net Loss | 13.48% |
| Loss Severity | 79.47% |
| |
| Prepayment Experience | |
| 1mo CPR | 28.63% |
| 3mo CPR | 30.97% |
| 6mo CPR | 32.08% |
| 9mo CPR | 32.98% |
| 12mo CPR | 32.09% |
| Life CPR | 28.76% |
|