| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 7/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 16.36% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.20% |
| 60+ Days | 3.02% |
| 90+ Days | 1.72% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.91% |
| Foreclosure | 6.39% |
| REO | 3.44% |
| |
| Cumulative Net Loss | 1.06% |
| Loss Severity | 64.43% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.88% |
| 3mo CPR | 17.99% |
| 6mo CPR | 17.58% |
| 9mo CPR | 19.31% |
| 12mo CPR | 23.57% |
| Life CPR | 38.38% |
|