| DEAL NAME | Morgan Stanley Dean Witter Credit Corp HELOC Trust, Series 2002-1 |
| Closing Date | 8/29/2002 |
| Collateral Factor Date | 4/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 12.77% |
| |
| Delinquency Status (*) | |
| 30+ Days | 2.14% |
| 60+ Days | 0.83% |
| 90+ Days | 0.21% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.78% |
| Foreclosure | 0.37% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.28% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 33.50% |
| 3mo CPR | 30.87% |
| 6mo CPR | 31.84% |
| 9mo CPR | 32.45% |
| 12mo CPR | 36.82% |
| Life CPR | 43.70% |
|