| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 8/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 67.92% |
| |
| Delinquency Status (*) | |
| 30+ Days | 20.66% |
| 60+ Days | 15.62% |
| 90+ Days | 11.78% |
| 120+ Days | 5.12% |
| |
| Bankruptcy | 3.08% |
| Foreclosure | 27.94% |
| REO | 5.35% |
| |
| Cumulative Net Loss | 12.61% |
| Loss Severity | 78.03% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.38% |
| 3mo CPR | 23.84% |
| 6mo CPR | 23.72% |
| 9mo CPR | 23.88% |
| 12mo CPR | 21.58% |
| Life CPR | 15.39% |
|