| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 9/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 86.26% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.48% |
| 60+ Days | 8.08% |
| 90+ Days | 4.15% |
| 120+ Days | 2.02% |
| |
| Bankruptcy | 2.03% |
| Foreclosure | 17.71% |
| REO | 9.30% |
| |
| Cumulative Net Loss | 1.01% |
| Loss Severity | 21.15% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.95% |
| 3mo CPR | 10.23% |
| 6mo CPR | 11.02% |
| 9mo CPR | 10.69% |
| 12mo CPR | 9.97% |
| Life CPR | 10.10% |
|