| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 9/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 28.14% |
| |
| Delinquency Status (*) | |
| 30+ Days | 18.83% |
| 60+ Days | 11.68% |
| 90+ Days | 7.78% |
| 120+ Days | 3.64% |
| |
| Bankruptcy | 2.92% |
| Foreclosure | 27.36% |
| REO | 4.38% |
| |
| Cumulative Net Loss | 16.70% |
| Loss Severity | 84.87% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.11% |
| 3mo CPR | 23.38% |
| 6mo CPR | 29.21% |
| 9mo CPR | 30.53% |
| 12mo CPR | 32.36% |
| Life CPR | 28.84% |
|