| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC1 |
| Closing Date | 1/26/2007 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 55.74% |
| |
| Delinquency Status (*) | |
| 30+ Days | 31.32% |
| 60+ Days | 26.91% |
| 90+ Days | 23.96% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.76% |
| Foreclosure | 24.04% |
| REO | 3.96% |
| |
| Cumulative Net Loss | 15.22% |
| Loss Severity | 76.33% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.77% |
| 3mo CPR | 18.95% |
| 6mo CPR | 22.02% |
| 9mo CPR | 22.22% |
| 12mo CPR | 22.66% |
| Life CPR | 18.77% |
|