| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 10/1/2003 |
| |
| Performance Summary | |
| Current Pool Factor | 95.46% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.76% |
| 60+ Days | 0.30% |
| 90+ Days | 0.07% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.40% |
| Foreclosure | 0.74% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 19.97% |
| 3mo CPR | 13.99% |
| Life CPR | NA |
|