| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC6 |
| Closing Date | 6/26/2003 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 5.28% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.56% |
| 60+ Days | 3.64% |
| 90+ Days | 1.51% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 5.53% |
| Foreclosure | 6.56% |
| REO | 0.88% |
| |
| Cumulative Net Loss | 2.43% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 2.51% |
| 3mo CPR | 11.06% |
| 6mo CPR | 10.48% |
| 9mo CPR | 11.52% |
| 12mo CPR | 11.56% |
| Life CPR | 35.01% |
|