| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 7/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 69.04% |
| |
| Delinquency Status (*) | |
| 30+ Days | 19.28% |
| 60+ Days | 14.29% |
| 90+ Days | 10.70% |
| 120+ Days | 4.72% |
| |
| Bankruptcy | 2.81% |
| Foreclosure | 28.14% |
| REO | 5.70% |
| |
| Cumulative Net Loss | 11.78% |
| Loss Severity | 71.87% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.95% |
| 3mo CPR | 25.16% |
| 6mo CPR | 24.07% |
| 9mo CPR | 23.92% |
| 12mo CPR | 20.70% |
| Life CPR | 15.31% |
|