| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 4/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 74.33% |
| |
| Delinquency Status (*) | |
| 30+ Days | 20.62% |
| 60+ Days | 14.99% |
| 90+ Days | 10.64% |
| 120+ Days | 4.28% |
| |
| Bankruptcy | 2.73% |
| Foreclosure | 25.70% |
| REO | 7.07% |
| |
| Cumulative Net Loss | 8.27% |
| Loss Severity | 78.32% |
| |
| Prepayment Experience | |
| 1mo CPR | 24.47% |
| 3mo CPR | 23.00% |
| 6mo CPR | 23.31% |
| 9mo CPR | 19.18% |
| 12mo CPR | 17.81% |
| Life CPR | 13.97% |
|