| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 65.28% |
| |
| Delinquency Status (*) | |
| 30+ Days | 25.08% |
| 60+ Days | 19.59% |
| 90+ Days | 14.91% |
| 120+ Days | 11.41% |
| |
| Bankruptcy | 3.18% |
| Foreclosure | 26.65% |
| REO | 5.15% |
| |
| Cumulative Net Loss | 14.28% |
| Loss Severity | 72.03% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.88% |
| 3mo CPR | 19.64% |
| 6mo CPR | 22.41% |
| 9mo CPR | 22.59% |
| 12mo CPR | 22.84% |
| Life CPR | 15.75% |
|