| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 70.98% |
| |
| Delinquency Status (*) | |
| 30+ Days | 19.18% |
| 60+ Days | 14.50% |
| 90+ Days | 10.80% |
| 120+ Days | 4.64% |
| |
| Bankruptcy | 2.43% |
| Foreclosure | 28.88% |
| REO | 5.02% |
| |
| Cumulative Net Loss | 10.50% |
| Loss Severity | 74.29% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.79% |
| 3mo CPR | 23.96% |
| 6mo CPR | 23.63% |
| 9mo CPR | 22.50% |
| 12mo CPR | 19.60% |
| Life CPR | 14.77% |
|