| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 9/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 13.55% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.98% |
| 60+ Days | 5.89% |
| 90+ Days | 3.67% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.02% |
| Foreclosure | 10.92% |
| REO | 1.10% |
| |
| Cumulative Net Loss | 1.90% |
| Loss Severity | 45.07% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.21% |
| 3mo CPR | 14.24% |
| 6mo CPR | 15.46% |
| 9mo CPR | 13.26% |
| 12mo CPR | 14.15% |
| Life CPR | 33.17% |
|