| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 5/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 89.85% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.75% |
| 60+ Days | 8.28% |
| 90+ Days | 5.26% |
| 120+ Days | 1.62% |
| |
| Bankruptcy | 1.94% |
| Foreclosure | 11.87% |
| REO | 4.94% |
| |
| Cumulative Net Loss | 0.30% |
| Loss Severity | 26.13% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.94% |
| 3mo CPR | 10.62% |
| 6mo CPR | 9.85% |
| 9mo CPR | 9.38% |
| 12mo CPR | 9.73% |
| Life CPR | 9.73% |
|