| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 2/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 7.50% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.87% |
| 60+ Days | 3.68% |
| 90+ Days | 2.61% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.89% |
| Foreclosure | 6.05% |
| REO | 5.26% |
| |
| Cumulative Net Loss | 1.74% |
| Loss Severity | 61.03% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.87% |
| 3mo CPR | 18.44% |
| 6mo CPR | 20.30% |
| 9mo CPR | 23.30% |
| 12mo CPR | 26.73% |
| Life CPR | 42.07% |
|