| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC3 |
| Closing Date | 4/16/2004 |
| Collateral Factor Date | 2/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 67.31% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.72% |
| 60+ Days | 1.03% |
| 90+ Days | 0.50% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.62% |
| Foreclosure | 2.71% |
| REO | 0.31% |
| |
| Cumulative Net Loss | 0.02% |
| Loss Severity | 29.64% |
| |
| Prepayment Experience | |
| 1mo CPR | 47.14% |
| 3mo CPR | 50.63% |
| 6mo CPR | 44.73% |
| 9mo CPR | 38.97% |
| Life CPR | 37.14% |
|