| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 72.80% |
| |
| Delinquency Status (*) | |
| 30+ Days | 19.75% |
| 60+ Days | 14.61% |
| 90+ Days | 10.48% |
| 120+ Days | 4.70% |
| |
| Bankruptcy | 2.43% |
| Foreclosure | 27.05% |
| REO | 6.17% |
| |
| Cumulative Net Loss | 9.25% |
| Loss Severity | 72.37% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.60% |
| 3mo CPR | 23.63% |
| 6mo CPR | 23.91% |
| 9mo CPR | 20.82% |
| 12mo CPR | 18.59% |
| Life CPR | 14.29% |
|