| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 6/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 78.82% |
| |
| Delinquency Status (*) | |
| 30+ Days | 15.11% |
| 60+ Days | 10.44% |
| 90+ Days | 6.59% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.44% |
| Foreclosure | 15.10% |
| REO | 7.97% |
| |
| Cumulative Net Loss | 1.90% |
| Loss Severity | 57.65% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.76% |
| 3mo CPR | 15.33% |
| 6mo CPR | 13.63% |
| 9mo CPR | 14.40% |
| 12mo CPR | 14.54% |
| Life CPR | 15.09% |
|