| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2003-NC7 |
| Closing Date | 7/30/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 4.45% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.98% |
| 60+ Days | 3.09% |
| 90+ Days | 2.50% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.68% |
| Foreclosure | 11.71% |
| REO | 0.94% |
| |
| Cumulative Net Loss | 2.80% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 6.50% |
| 3mo CPR | 12.91% |
| 6mo CPR | 8.13% |
| 9mo CPR | 8.87% |
| 12mo CPR | 9.77% |
| Life CPR | 29.81% |
|