| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 8/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 13.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.08% |
| 60+ Days | 4.90% |
| 90+ Days | 3.56% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.97% |
| Foreclosure | 10.48% |
| REO | 1.54% |
| |
| Cumulative Net Loss | 1.85% |
| Loss Severity | 63.91% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.35% |
| 3mo CPR | 13.44% |
| 6mo CPR | 14.48% |
| 9mo CPR | 13.15% |
| 12mo CPR | 13.96% |
| Life CPR | 33.48% |
|