| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2004-NC6 |
| Closing Date | 7/28/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 8.91% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.46% |
| 60+ Days | 3.92% |
| 90+ Days | 2.80% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 5.71% |
| Foreclosure | 11.89% |
| REO | 2.39% |
| |
| Cumulative Net Loss | 2.81% |
| Loss Severity | 96.43% |
| |
| Prepayment Experience | |
| 1mo CPR | 4.11% |
| 3mo CPR | 7.63% |
| 6mo CPR | 6.71% |
| 9mo CPR | 6.43% |
| 12mo CPR | 6.60% |
| Life CPR | 26.60% |
|