| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC3 |
| Closing Date | 4/16/2004 |
| Collateral Factor Date | 12/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 8.79% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.85% |
| 60+ Days | 9.64% |
| 90+ Days | 5.18% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 7.26% |
| Foreclosure | 5.24% |
| REO | 2.51% |
| |
| Cumulative Net Loss | 1.54% |
| Loss Severity | 95.70% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.43% |
| 3mo CPR | 12.59% |
| 6mo CPR | 14.09% |
| 9mo CPR | 15.99% |
| 12mo CPR | 16.27% |
| Life CPR | 39.99% |
|