| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 12/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 26.26% |
| |
| Delinquency Status (*) | |
| 30+ Days | 22.37% |
| 60+ Days | 17.20% |
| 90+ Days | 12.66% |
| 120+ Days | 8.54% |
| |
| Bankruptcy | 3.15% |
| Foreclosure | 28.15% |
| REO | 2.23% |
| |
| Cumulative Net Loss | 17.91% |
| Loss Severity | 67.49% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.96% |
| 3mo CPR | 23.44% |
| 6mo CPR | 23.40% |
| 9mo CPR | 27.33% |
| 12mo CPR | 28.81% |
| Life CPR | 28.52% |
|