| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC1 |
| Closing Date | 1/26/2006 |
| Collateral Factor Date | 12/1/2011 |
| |
| Performance Summary | |
| Current Pool Factor | 20.19% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.86% |
| 60+ Days | 12.86% |
| 90+ Days | 11.35% |
| 120+ Days | 10.25% |
| |
| Bankruptcy | 3.98% |
| Foreclosure | 22.48% |
| REO | 2.25% |
| |
| Cumulative Net Loss | 22.23% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.90% |
| 3mo CPR | 9.69% |
| 6mo CPR | 9.03% |
| 9mo CPR | 9.87% |
| 12mo CPR | 10.24% |
| Life CPR | 23.15% |
|