| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC1 |
| Closing Date | 1/29/2004 |
| Collateral Factor Date | 2/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 27.59% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.16% |
| 60+ Days | 1.53% |
| 90+ Days | 1.04% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.65% |
| Foreclosure | 2.96% |
| REO | 1.87% |
| |
| Cumulative Net Loss | 0.32% |
| Loss Severity | 29.82% |
| |
| Prepayment Experience | |
| 1mo CPR | 44.46% |
| 3mo CPR | 54.32% |
| 6mo CPR | 60.17% |
| 9mo CPR | 54.24% |
| 12mo CPR | 51.34% |
| Life CPR | 45.47% |
|