| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC3 |
| Closing Date | 4/28/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 23.67% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.34% |
| 60+ Days | 4.81% |
| 90+ Days | 3.39% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.87% |
| Foreclosure | 13.01% |
| REO | 4.45% |
| |
| Cumulative Net Loss | 22.40% |
| Loss Severity | 82.76% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.97% |
| 3mo CPR | 15.29% |
| 6mo CPR | 13.62% |
| 9mo CPR | 14.00% |
| 12mo CPR | 14.50% |
| Life CPR | NA |
|