| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC8 |
| Closing Date | 11/17/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 10.69% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.30% |
| 60+ Days | 9.22% |
| 90+ Days | 6.83% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.98% |
| Foreclosure | 14.21% |
| REO | 0.81% |
| |
| Cumulative Net Loss | 2.48% |
| Loss Severity | 49.85% |
| |
| Prepayment Experience | |
| 1mo CPR | 5.00% |
| 3mo CPR | 4.44% |
| 6mo CPR | 6.92% |
| 9mo CPR | 6.96% |
| 12mo CPR | 6.82% |
| Life CPR | 25.86% |
|