| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 31.48% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.13% |
| 60+ Days | 7.50% |
| 90+ Days | 4.62% |
| 120+ Days | 1.14% |
| |
| Bankruptcy | 2.61% |
| Foreclosure | 26.03% |
| REO | 7.92% |
| |
| Cumulative Net Loss | 14.31% |
| Loss Severity | 74.12% |
| |
| Prepayment Experience | |
| 1mo CPR | 34.83% |
| 3mo CPR | 32.27% |
| 6mo CPR | 32.13% |
| 9mo CPR | 34.08% |
| 12mo CPR | 32.26% |
| Life CPR | 28.92% |
|