| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 12.87% |
| |
| Delinquency Status (*) | |
| 30+ Days | 15.26% |
| 60+ Days | 9.85% |
| 90+ Days | 7.70% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.16% |
| Foreclosure | 10.48% |
| REO | 1.02% |
| |
| Cumulative Net Loss | 2.09% |
| Loss Severity | 60.16% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.25% |
| 3mo CPR | 8.34% |
| 6mo CPR | 10.36% |
| 9mo CPR | 11.44% |
| 12mo CPR | 12.48% |
| Life CPR | 31.58% |
|