| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 10/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 87.76% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.18% |
| 60+ Days | 6.50% |
| 90+ Days | 2.68% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.62% |
| Foreclosure | 9.13% |
| REO | 1.34% |
| |
| Cumulative Net Loss | 0.21% |
| Loss Severity | 73.38% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.79% |
| 3mo CPR | 14.38% |
| 6mo CPR | 15.15% |
| 9mo CPR | 15.62% |
| Life CPR | 15.62% |
|