| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 2/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 14.96% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.69% |
| 60+ Days | 4.41% |
| 90+ Days | 2.26% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.45% |
| Foreclosure | 8.89% |
| REO | 2.55% |
| |
| Cumulative Net Loss | 1.45% |
| Loss Severity | 69.12% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.39% |
| 3mo CPR | 10.22% |
| 6mo CPR | 13.31% |
| 9mo CPR | 13.26% |
| 12mo CPR | 15.04% |
| Life CPR | 35.40% |
|