| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 12/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 63.08% |
| |
| Delinquency Status (*) | |
| 30+ Days | 28.95% |
| 60+ Days | 23.41% |
| 90+ Days | 19.21% |
| 120+ Days | 15.06% |
| |
| Bankruptcy | 3.23% |
| Foreclosure | 26.18% |
| REO | 4.20% |
| |
| Cumulative Net Loss | 15.60% |
| Loss Severity | 72.51% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.47% |
| 3mo CPR | 19.39% |
| 6mo CPR | 20.55% |
| 9mo CPR | 21.70% |
| 12mo CPR | 22.09% |
| Life CPR | 15.90% |
|