| DEAL NAME | Morgan Stanley Dean Witter Credit Corp HELOC Trust, Series 2002-1 |
| Closing Date | 8/29/2002 |
| Collateral Factor Date | 6/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 13.05% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.37% |
| 60+ Days | 0.93% |
| 90+ Days | 0.85% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.91% |
| Foreclosure | 0.57% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.28% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.23% |
| 3mo CPR | 25.11% |
| 6mo CPR | 27.48% |
| 9mo CPR | 28.60% |
| 12mo CPR | 31.99% |
| Life CPR | 43.05% |
|