| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC3 |
| Closing Date | 4/16/2004 |
| Collateral Factor Date | 5/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 54.95% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.90% |
| 60+ Days | 1.59% |
| 90+ Days | 0.67% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.25% |
| Foreclosure | 2.09% |
| REO | 0.52% |
| |
| Cumulative Net Loss | 0.05% |
| Loss Severity | 27.47% |
| |
| Prepayment Experience | |
| 1mo CPR | 50.11% |
| 3mo CPR | 55.05% |
| 6mo CPR | 52.89% |
| 9mo CPR | 48.41% |
| 12mo CPR | 43.47% |
| Life CPR | 41.82% |
|