| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-SD3 |
| Closing Date | 9/30/2004 |
| Collateral Factor Date | 8/1/2006 |
| |
| Performance Summary | |
| Current Pool Factor | 46.69% |
| |
| Delinquency Status (*) | |
| 30+ Days | 7.23% |
| 60+ Days | 2.91% |
| 90+ Days | 2.44% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.75% |
| Foreclosure | 3.91% |
| REO | 1.39% |
| |
| Cumulative Net Loss | 0.42% |
| Loss Severity | 47.62% |
| |
| Prepayment Experience | |
| 1mo CPR | 18.00% |
| 3mo CPR | 23.63% |
| 6mo CPR | 26.04% |
| 9mo CPR | 27.93% |
| 12mo CPR | 28.68% |
| Life CPR | 31.86% |
|