| DEAL NAME | MSDWCC HELOC Trust, Series 2003-2 |
| Closing Date | 10/29/2003 |
| Collateral Factor Date | 7/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 17.48% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.41% |
| 60+ Days | 0.95% |
| 90+ Days | 0.81% |
| 120+ Days | 0.67% |
| |
| Bankruptcy | 0.74% |
| Foreclosure | 0.33% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.19% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 8.33% |
| Life CPR | NA |
|