| DEAL NAME | Morgan Stanley Dean Witter Credit Corp HELOC Trust, Series 2003-1 |
| Closing Date | 5/28/2003 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 13.77% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.32% |
| 60+ Days | 0.68% |
| 90+ Days | 0.68% |
| 120+ Days | 0.68% |
| |
| Bankruptcy | 0.79% |
| Foreclosure | 0.19% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.12% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.51% |
| 3mo CPR | 22.64% |
| 6mo CPR | 18.82% |
| 9mo CPR | 18.39% |
| 12mo CPR | 18.78% |
| Life CPR | NA |
|