| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 11/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 64.19% |
| |
| Delinquency Status (*) | |
| 30+ Days | 25.76% |
| 60+ Days | 20.80% |
| 90+ Days | 16.70% |
| 120+ Days | 12.52% |
| |
| Bankruptcy | 3.34% |
| Foreclosure | 26.42% |
| REO | 5.02% |
| |
| Cumulative Net Loss | 14.99% |
| Loss Severity | 71.89% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.83% |
| 3mo CPR | 19.78% |
| 6mo CPR | 21.80% |
| 9mo CPR | 22.40% |
| 12mo CPR | 22.85% |
| Life CPR | 15.82% |
|