| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 14.29% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.47% |
| 60+ Days | 5.65% |
| 90+ Days | 3.51% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.07% |
| Foreclosure | 8.54% |
| REO | 1.64% |
| |
| Cumulative Net Loss | 1.72% |
| Loss Severity | 66.17% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.02% |
| 3mo CPR | 15.42% |
| 6mo CPR | 12.92% |
| 9mo CPR | 14.07% |
| 12mo CPR | 13.83% |
| Life CPR | 34.44% |
|