| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 30.15% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.10% |
| 60+ Days | 8.30% |
| 90+ Days | 5.73% |
| 120+ Days | 2.11% |
| |
| Bankruptcy | 2.87% |
| Foreclosure | 26.04% |
| REO | 6.74% |
| |
| Cumulative Net Loss | 15.26% |
| Loss Severity | 77.17% |
| |
| Prepayment Experience | |
| 1mo CPR | 39.92% |
| 3mo CPR | 34.57% |
| 6mo CPR | 33.84% |
| 9mo CPR | 35.06% |
| 12mo CPR | 33.20% |
| Life CPR | 29.21% |
|