| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 2/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 77.98% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.17% |
| 60+ Days | 14.87% |
| 90+ Days | 10.20% |
| 120+ Days | 4.33% |
| |
| Bankruptcy | 2.77% |
| Foreclosure | 21.25% |
| REO | 9.21% |
| |
| Cumulative Net Loss | 5.69% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.63% |
| 3mo CPR | 24.21% |
| 6mo CPR | 19.40% |
| 9mo CPR | 16.86% |
| 12mo CPR | 15.35% |
| Life CPR | 12.88% |
|