| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC1 |
| Closing Date | 1/29/2004 |
| Collateral Factor Date | 3/1/2004 |
| |
| Performance Summary | |
| Current Pool Factor | 97.07% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.13% |
| 60+ Days | 0.39% |
| 90+ Days | 0.01% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.00% |
| Foreclosure | 0.00% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.34% |
| Life CPR | NA |
|