| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 9/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 16.03% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.11% |
| 60+ Days | 3.18% |
| 90+ Days | 1.61% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.54% |
| Foreclosure | 6.54% |
| REO | 3.44% |
| |
| Cumulative Net Loss | 1.16% |
| Loss Severity | 71.69% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.82% |
| 3mo CPR | 11.67% |
| 6mo CPR | 14.65% |
| 9mo CPR | 16.49% |
| 12mo CPR | 18.03% |
| Life CPR | 37.36% |
|