| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC1 |
| Closing Date | 1/29/2004 |
| Collateral Factor Date | 8/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 20.79% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.54% |
| 60+ Days | 1.52% |
| 90+ Days | 1.10% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.50% |
| Foreclosure | 2.95% |
| REO | 1.90% |
| |
| Cumulative Net Loss | 0.54% |
| Loss Severity | 38.50% |
| |
| Prepayment Experience | |
| 1mo CPR | 39.07% |
| 3mo CPR | 40.96% |
| 6mo CPR | 42.54% |
| 9mo CPR | 46.79% |
| 12mo CPR | 52.21% |
| Life CPR | 44.94% |
|