| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 4/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 14.56% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.36% |
| 60+ Days | 5.08% |
| 90+ Days | 3.39% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.20% |
| Foreclosure | 7.66% |
| REO | 2.47% |
| |
| Cumulative Net Loss | 1.61% |
| Loss Severity | 51.92% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.66% |
| 3mo CPR | 13.20% |
| 6mo CPR | 14.13% |
| 9mo CPR | 13.06% |
| 12mo CPR | 14.33% |
| Life CPR | 34.69% |
|