| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 12/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 7.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.58% |
| 60+ Days | 2.70% |
| 90+ Days | 1.93% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 5.88% |
| Foreclosure | 5.18% |
| REO | 5.45% |
| |
| Cumulative Net Loss | 1.67% |
| Loss Severity | 52.39% |
| |
| Prepayment Experience | |
| 1mo CPR | 24.96% |
| 3mo CPR | 19.88% |
| 6mo CPR | 23.88% |
| 9mo CPR | 28.19% |
| 12mo CPR | 30.02% |
| Life CPR | 42.89% |
|