| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC1 |
| Closing Date | 1/29/2004 |
| Collateral Factor Date | 8/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 10.36% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.88% |
| 60+ Days | 2.77% |
| 90+ Days | 1.83% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.22% |
| Foreclosure | 2.86% |
| REO | 1.15% |
| |
| Cumulative Net Loss | 1.74% |
| Loss Severity | 26.87% |
| |
| Prepayment Experience | |
| 1mo CPR | 7.53% |
| 3mo CPR | 12.39% |
| 6mo CPR | 12.01% |
| 9mo CPR | 11.61% |
| 12mo CPR | 12.32% |
| Life CPR | 32.60% |
|