| DEAL NAME | MSDWCC HELOC Trust, Series 2003-2 |
| Closing Date | 10/29/2003 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 17.51% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.77% |
| 60+ Days | 0.94% |
| 90+ Days | 0.73% |
| 120+ Days | 0.70% |
| |
| Bankruptcy | 0.56% |
| Foreclosure | 0.51% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.18% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | NA |
| Life CPR | NA |
|