| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC4 |
| Closing Date | 6/20/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 51.76% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.94% |
| 60+ Days | 8.64% |
| 90+ Days | 6.99% |
| 120+ Days | 5.73% |
| |
| Bankruptcy | 5.26% |
| Foreclosure | 20.21% |
| REO | 5.67% |
| |
| Cumulative Net Loss | 37.79% |
| Loss Severity | 95.93% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.57% |
| 3mo CPR | 13.95% |
| 6mo CPR | 12.62% |
| 9mo CPR | 14.55% |
| 12mo CPR | 14.87% |
| Life CPR | 17.54% |
|