| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 25.79% |
| |
| Delinquency Status (*) | |
| 30+ Days | 23.77% |
| 60+ Days | 19.49% |
| 90+ Days | 15.14% |
| 120+ Days | 11.23% |
| |
| Bankruptcy | 2.56% |
| Foreclosure | 26.72% |
| REO | 2.48% |
| |
| Cumulative Net Loss | 18.26% |
| Loss Severity | 74.50% |
| |
| Prepayment Experience | |
| 1mo CPR | 5.93% |
| 3mo CPR | 12.28% |
| 6mo CPR | 18.41% |
| 9mo CPR | 22.60% |
| 12mo CPR | 25.14% |
| Life CPR | 27.83% |
|