| DEAL NAME | Morgan Stanley Dean Witter Capital I Trust, Series 2003-NC3 |
| Closing Date | 3/26/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 4.23% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.69% |
| 60+ Days | 7.75% |
| 90+ Days | 7.51% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.52% |
| Foreclosure | 14.67% |
| REO | 1.79% |
| |
| Cumulative Net Loss | 2.60% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 4.18% |
| 3mo CPR | 5.77% |
| 6mo CPR | 4.98% |
| 9mo CPR | 5.95% |
| 12mo CPR | 6.60% |
| Life CPR | 29.26% |
|