| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 8/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 28.70% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.25% |
| 60+ Days | 10.12% |
| 90+ Days | 7.33% |
| 120+ Days | 3.46% |
| |
| Bankruptcy | 3.31% |
| Foreclosure | 26.71% |
| REO | 4.81% |
| |
| Cumulative Net Loss | 16.27% |
| Loss Severity | 70.56% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.18% |
| 3mo CPR | 30.33% |
| 6mo CPR | 31.32% |
| 9mo CPR | 31.55% |
| 12mo CPR | 33.20% |
| Life CPR | 29.03% |
|