| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 61.88% |
| |
| Delinquency Status (*) | |
| 30+ Days | 31.28% |
| 60+ Days | 26.45% |
| 90+ Days | 22.71% |
| 120+ Days | 18.70% |
| |
| Bankruptcy | 3.00% |
| Foreclosure | 23.03% |
| REO | 4.93% |
| |
| Cumulative Net Loss | 16.38% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.08% |
| 3mo CPR | 18.79% |
| 6mo CPR | 19.19% |
| 9mo CPR | 21.20% |
| 12mo CPR | 21.64% |
| Life CPR | 16.02% |
|