| DEAL NAME | Morgan Stanley Dean Witter Credit Corp HELOC Trust, Series 2002-1 |
| Closing Date | 8/29/2002 |
| Collateral Factor Date | 4/1/2003 |
| |
| Performance Summary | |
| Current Pool Factor | 94.89% |
| |
| Delinquency Status (*) | |
| 30+ Days | 0.27% |
| 60+ Days | 0.16% |
| 90+ Days | 0.02% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.17% |
| Foreclosure | 0.01% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.01% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 40.90% |
| 3mo CPR | 40.96% |
| 6mo CPR | 43.41% |
| Life CPR | 42.58% |
|