| DEAL NAME | MSDWCC HELOC Trust, Series 2003-2 |
| Closing Date | 10/29/2003 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 14.06% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.20% |
| 60+ Days | 1.50% |
| 90+ Days | 1.12% |
| 120+ Days | 1.08% |
| |
| Bankruptcy | 1.32% |
| Foreclosure | 0.30% |
| REO | 0.17% |
| |
| Cumulative Net Loss | 0.54% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | NA |
| Life CPR | NA |
|