| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 2/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 83.18% |
| |
| Delinquency Status (*) | |
| 30+ Days | 15.43% |
| 60+ Days | 10.95% |
| 90+ Days | 7.11% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.58% |
| Foreclosure | 10.81% |
| REO | 5.31% |
| |
| Cumulative Net Loss | 0.73% |
| Loss Severity | 41.61% |
| |
| Prepayment Experience | |
| 1mo CPR | 10.26% |
| 3mo CPR | 13.31% |
| 6mo CPR | 14.58% |
| 9mo CPR | 14.91% |
| 12mo CPR | 15.22% |
| Life CPR | 15.26% |
|