| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-NC3 |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 45.52% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.03% |
| 60+ Days | 7.81% |
| 90+ Days | 6.75% |
| 120+ Days | 6.16% |
| |
| Bankruptcy | 4.54% |
| Foreclosure | 18.01% |
| REO | 4.91% |
| |
| Cumulative Net Loss | 29.44% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.80% |
| 3mo CPR | 12.61% |
| 6mo CPR | 12.34% |
| 9mo CPR | 12.94% |
| 12mo CPR | 13.14% |
| Life CPR | 14.87% |
|