| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 13.44% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.06% |
| 60+ Days | 7.95% |
| 90+ Days | 4.59% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.33% |
| Foreclosure | 11.01% |
| REO | 1.21% |
| |
| Cumulative Net Loss | 1.92% |
| Loss Severity | 30.60% |
| |
| Prepayment Experience | |
| 1mo CPR | 8.04% |
| 3mo CPR | 12.99% |
| 6mo CPR | 13.37% |
| 9mo CPR | 13.38% |
| 12mo CPR | 13.81% |
| Life CPR | 32.81% |
|