| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 6/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 88.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.00% |
| 60+ Days | 8.33% |
| 90+ Days | 4.87% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.02% |
| Foreclosure | 13.73% |
| REO | 5.28% |
| |
| Cumulative Net Loss | 0.44% |
| Loss Severity | 25.67% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.70% |
| 3mo CPR | 11.80% |
| 6mo CPR | 10.92% |
| 9mo CPR | 9.89% |
| 12mo CPR | 10.19% |
| Life CPR | 10.07% |
|