| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC5 |
| Closing Date | 5/29/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 3.77% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.37% |
| 60+ Days | 2.87% |
| 90+ Days | 1.48% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 6.54% |
| Foreclosure | 13.56% |
| REO | 2.72% |
| |
| Cumulative Net Loss | 2.61% |
| Loss Severity | 93.22% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.78% |
| 3mo CPR | 19.55% |
| 6mo CPR | 15.90% |
| 9mo CPR | 13.85% |
| 12mo CPR | 14.59% |
| Life CPR | 30.66% |
|