| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 14.15% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.49% |
| 60+ Days | 5.11% |
| 90+ Days | 3.40% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.16% |
| Foreclosure | 9.18% |
| REO | 2.11% |
| |
| Cumulative Net Loss | 1.75% |
| Loss Severity | 88.24% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.66% |
| 3mo CPR | 16.64% |
| 6mo CPR | 12.69% |
| 9mo CPR | 14.07% |
| 12mo CPR | 13.50% |
| Life CPR | 34.06% |
|