| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-WMC2 |
| Closing Date | 6/28/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 28.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.26% |
| 60+ Days | 13.15% |
| 90+ Days | 10.73% |
| 120+ Days | 9.63% |
| |
| Bankruptcy | 4.49% |
| Foreclosure | 27.72% |
| REO | 4.49% |
| |
| Cumulative Net Loss | 33.65% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.38% |
| 3mo CPR | 11.28% |
| 6mo CPR | 13.29% |
| 9mo CPR | 14.18% |
| 12mo CPR | 14.54% |
| Life CPR | 22.53% |
|