| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 61.27% |
| |
| Delinquency Status (*) | |
| 30+ Days | 31.18% |
| 60+ Days | 26.58% |
| 90+ Days | 22.77% |
| 120+ Days | 19.63% |
| |
| Bankruptcy | 3.18% |
| Foreclosure | 21.39% |
| REO | 5.16% |
| |
| Cumulative Net Loss | 16.69% |
| Loss Severity | 67.60% |
| |
| Prepayment Experience | |
| 1mo CPR | 10.56% |
| 3mo CPR | 16.47% |
| 6mo CPR | 18.10% |
| 9mo CPR | 20.03% |
| 12mo CPR | 20.93% |
| Life CPR | 15.85% |
|