| DEAL NAME | Morgan Stanley Dean Witter Credit Corp HELOC Trust, Series 2003-1 |
| Closing Date | 5/28/2003 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 14.36% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.76% |
| 60+ Days | 1.31% |
| 90+ Days | 0.57% |
| 120+ Days | 0.57% |
| |
| Bankruptcy | 0.77% |
| Foreclosure | 0.09% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.07% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.52% |
| 3mo CPR | 19.55% |
| 6mo CPR | 17.95% |
| 9mo CPR | 17.38% |
| 12mo CPR | 18.25% |
| Life CPR | NA |
|