| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 11/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 86.31% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.54% |
| 60+ Days | 6.74% |
| 90+ Days | 3.73% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.86% |
| Foreclosure | 9.43% |
| REO | 2.46% |
| |
| Cumulative Net Loss | 0.34% |
| Loss Severity | 52.16% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.72% |
| 3mo CPR | 15.83% |
| 6mo CPR | 15.70% |
| 9mo CPR | 15.84% |
| Life CPR | 15.83% |
|