| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 25.94% |
| |
| Delinquency Status (*) | |
| 30+ Days | 23.84% |
| 60+ Days | 18.43% |
| 90+ Days | 13.79% |
| 120+ Days | 10.06% |
| |
| Bankruptcy | 3.22% |
| Foreclosure | 26.99% |
| REO | 2.21% |
| |
| Cumulative Net Loss | 18.13% |
| Loss Severity | 74.35% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.52% |
| 3mo CPR | 21.16% |
| 6mo CPR | 20.60% |
| 9mo CPR | 25.67% |
| 12mo CPR | 27.03% |
| Life CPR | 28.23% |
|