| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 12/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 15.26% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.79% |
| 60+ Days | 3.42% |
| 90+ Days | 1.62% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.34% |
| Foreclosure | 7.53% |
| REO | 2.41% |
| |
| Cumulative Net Loss | 1.41% |
| Loss Severity | 53.79% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.34% |
| 3mo CPR | 16.75% |
| 6mo CPR | 14.28% |
| 9mo CPR | 15.38% |
| 12mo CPR | 16.58% |
| Life CPR | 36.27% |
|