| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 4/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 95.48% |
| |
| Delinquency Status (*) | |
| 30+ Days | 7.47% |
| 60+ Days | 3.90% |
| 90+ Days | 2.02% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.06% |
| Foreclosure | 0.00% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.65% |
| 3mo CPR | 16.55% |
| Life CPR | 16.55% |
|