| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 10/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 15.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.09% |
| 60+ Days | 4.40% |
| 90+ Days | 2.37% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.20% |
| Foreclosure | 6.15% |
| REO | 3.44% |
| |
| Cumulative Net Loss | 1.22% |
| Loss Severity | 55.67% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.39% |
| 3mo CPR | 10.84% |
| 6mo CPR | 14.50% |
| 9mo CPR | 15.41% |
| 12mo CPR | 17.28% |
| Life CPR | 36.91% |
|