| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 9/1/2003 |
| |
| Performance Summary | |
| Current Pool Factor | 97.33% |
| |
| Delinquency Status (*) | |
| 30+ Days | 2.19% |
| 60+ Days | 0.11% |
| 90+ Days | 0.02% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.38% |
| Foreclosure | 0.22% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.66% |
| 3mo CPR | 9.45% |
| Life CPR | NA |
|