| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 12/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 81.43% |
| |
| Delinquency Status (*) | |
| 30+ Days | 19.28% |
| 60+ Days | 12.75% |
| 90+ Days | 8.72% |
| 120+ Days | 2.78% |
| |
| Bankruptcy | 2.49% |
| Foreclosure | 18.76% |
| REO | 8.87% |
| |
| Cumulative Net Loss | 2.45% |
| Loss Severity | 28.91% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.40% |
| 3mo CPR | 20.22% |
| 6mo CPR | 15.38% |
| 9mo CPR | 14.20% |
| 12mo CPR | 13.18% |
| Life CPR | 11.78% |
|