| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 12/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 13.12% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.91% |
| 60+ Days | 9.23% |
| 90+ Days | 6.50% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.23% |
| Foreclosure | 11.10% |
| REO | 0.85% |
| |
| Cumulative Net Loss | 2.02% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 6.75% |
| 3mo CPR | 10.52% |
| 6mo CPR | 12.47% |
| 9mo CPR | 13.93% |
| 12mo CPR | 12.60% |
| Life CPR | 32.21% |
|