| DEAL NAME | MSDWCC HELOC Trust, Series 2003-2 |
| Closing Date | 10/29/2003 |
| Collateral Factor Date | 8/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 17.47% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.02% |
| 60+ Days | 0.51% |
| 90+ Days | 0.36% |
| 120+ Days | 0.22% |
| |
| Bankruptcy | 0.45% |
| Foreclosure | 0.78% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.21% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 10.76% |
| Life CPR | NA |
|