| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC8 |
| Closing Date | 9/25/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 5.45% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.15% |
| 60+ Days | 13.25% |
| 90+ Days | 11.01% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 5.63% |
| Foreclosure | 12.58% |
| REO | 1.46% |
| |
| Cumulative Net Loss | 2.45% |
| Loss Severity | 99.54% |
| |
| Prepayment Experience | |
| 1mo CPR | 4.13% |
| 3mo CPR | 11.23% |
| 6mo CPR | 11.00% |
| 9mo CPR | 9.34% |
| 12mo CPR | 9.58% |
| Life CPR | 28.59% |
|