| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 13.00% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.79% |
| 60+ Days | 9.13% |
| 90+ Days | 7.45% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.27% |
| Foreclosure | 10.72% |
| REO | 0.95% |
| |
| Cumulative Net Loss | 2.06% |
| Loss Severity | 57.04% |
| |
| Prepayment Experience | |
| 1mo CPR | 8.99% |
| 3mo CPR | 10.83% |
| 6mo CPR | 11.97% |
| 9mo CPR | 12.60% |
| 12mo CPR | 12.76% |
| Life CPR | 31.89% |
|