| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 3/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 76.12% |
| |
| Delinquency Status (*) | |
| 30+ Days | 21.78% |
| 60+ Days | 15.79% |
| 90+ Days | 11.24% |
| 120+ Days | 4.32% |
| |
| Bankruptcy | 2.97% |
| Foreclosure | 22.92% |
| REO | 8.12% |
| |
| Cumulative Net Loss | 7.03% |
| Loss Severity | 83.24% |
| |
| Prepayment Experience | |
| 1mo CPR | 24.80% |
| 3mo CPR | 23.31% |
| 6mo CPR | 21.79% |
| 9mo CPR | 18.12% |
| 12mo CPR | 16.59% |
| Life CPR | 13.46% |
|