| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 8/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 25.68% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.46% |
| 60+ Days | 1.88% |
| 90+ Days | 0.98% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 6.40% |
| Foreclosure | 5.54% |
| REO | 2.67% |
| |
| Cumulative Net Loss | 0.44% |
| Loss Severity | 40.54% |
| |
| Prepayment Experience | |
| 1mo CPR | 53.44% |
| 3mo CPR | 68.05% |
| 6mo CPR | 67.12% |
| 9mo CPR | 60.26% |
| 12mo CPR | 56.67% |
| Life CPR | 46.08% |
|