| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 9/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 66.66% |
| |
| Delinquency Status (*) | |
| 30+ Days | 23.17% |
| 60+ Days | 17.58% |
| 90+ Days | 13.14% |
| 120+ Days | 10.10% |
| |
| Bankruptcy | 2.95% |
| Foreclosure | 27.41% |
| REO | 5.19% |
| |
| Cumulative Net Loss | 13.44% |
| Loss Severity | 48.87% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.65% |
| 3mo CPR | 21.80% |
| 6mo CPR | 22.89% |
| 9mo CPR | 23.02% |
| 12mo CPR | 22.32% |
| Life CPR | 15.54% |
|