| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 5/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 34.24% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.38% |
| 60+ Days | 1.68% |
| 90+ Days | 0.93% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.99% |
| Foreclosure | 4.01% |
| REO | 1.78% |
| |
| Cumulative Net Loss | 0.31% |
| Loss Severity | 28.06% |
| |
| Prepayment Experience | |
| 1mo CPR | 81.03% |
| 3mo CPR | 66.15% |
| 6mo CPR | 55.67% |
| 9mo CPR | 52.03% |
| 12mo CPR | 52.93% |
| Life CPR | 42.27% |
|