| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC9 |
| Closing Date | 9/9/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 3.75% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.18% |
| 60+ Days | 2.95% |
| 90+ Days | 2.95% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 7.48% |
| Foreclosure | 18.95% |
| REO | 3.33% |
| |
| Cumulative Net Loss | 1.75% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 8.52% |
| 3mo CPR | 12.47% |
| 6mo CPR | 10.40% |
| 9mo CPR | 9.94% |
| 12mo CPR | 10.32% |
| Life CPR | 31.41% |
|