| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 11/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 26.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.29% |
| 60+ Days | 14.84% |
| 90+ Days | 10.44% |
| 120+ Days | 7.93% |
| |
| Bankruptcy | 2.80% |
| Foreclosure | 28.57% |
| REO | 2.53% |
| |
| Cumulative Net Loss | 17.63% |
| Loss Severity | 66.62% |
| |
| Prepayment Experience | |
| 1mo CPR | 31.73% |
| 3mo CPR | 24.12% |
| 6mo CPR | 27.29% |
| 9mo CPR | 28.99% |
| 12mo CPR | 29.76% |
| Life CPR | 28.73% |
|