| DEAL NAME | Morgan Stanley Dean Witter Capital I Trust, Series 2003-NC2 |
| Closing Date | 2/26/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 4.29% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.40% |
| 60+ Days | 11.68% |
| 90+ Days | 10.10% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.69% |
| Foreclosure | 11.17% |
| REO | 0.79% |
| |
| Cumulative Net Loss | 2.38% |
| Loss Severity | 74.65% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.77% |
| 3mo CPR | 6.50% |
| 6mo CPR | 8.09% |
| 9mo CPR | 7.74% |
| 12mo CPR | 8.56% |
| Life CPR | 28.89% |
|