| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 10/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 85.08% |
| |
| Delinquency Status (*) | |
| 30+ Days | 15.53% |
| 60+ Days | 10.47% |
| 90+ Days | 6.95% |
| 120+ Days | 2.23% |
| |
| Bankruptcy | 2.20% |
| Foreclosure | 16.28% |
| REO | 9.93% |
| |
| Cumulative Net Loss | 1.75% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.93% |
| 3mo CPR | 10.22% |
| 6mo CPR | 11.90% |
| 9mo CPR | 11.28% |
| 12mo CPR | 10.59% |
| Life CPR | 10.39% |
|