| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 9/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 88.88% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.15% |
| 60+ Days | 4.92% |
| 90+ Days | 2.56% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.50% |
| Foreclosure | 8.34% |
| REO | 0.82% |
| |
| Cumulative Net Loss | 0.15% |
| Loss Severity | 52.24% |
| |
| Prepayment Experience | |
| 1mo CPR | 15.94% |
| 3mo CPR | 14.93% |
| 6mo CPR | 15.80% |
| Life CPR | 15.85% |
|