SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K /A

Current Report Pursuant To Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 25, 2002

MORGAN STANLEY DEAN WITTER CAPITAL I INC.

(as Depositor, Fairbanks Capital Corp. as Servicer and Deutsche

Bank National Trust Company, formerly known as Bankers Trust

Company of California, N.A., as trustee).

MORGAN STANLEY DEAN WITTER CAPITAL I INC TRUST 2002-AMI

Mortgage Pass-Through Certificates, Series 2002-AM-1))

(Exact name of Registrant as specified in its Charter)

DELAWARE

(State or Other Jurisdiction of Incorporation)

333-59060-01 13-3291626

(Commission File Number) (I.R.S. Employer Identification No.)

1585 BROADWAY, 2ND FLOOr

NEW YORK, NEW YORK 10036

(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, Including Area Code: (212) 296-7000

Item 5. Other Events

Attached hereto is a copy of the Monthly Remittance Statements to the

Certificateholders which was derived from the monthly information

submitted by the Master Servicer of the Trust to the Trustee.

Item 7. Financial Statement and Exhibits

Exhibits: (as noted in Item 5 above)

Monthly Remittance Statement to the Certificateholders dated as of

July 25, 2002.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of

1934, the Registrant has duly caused this report to be signed on its

behalf by the undersigned, hereunto duly authorized.

Deutsche Bank National Trust Company, fka

Bankers Trust Company of California, N.A.,

not in its individual capacity, but solely

as a duly authorized agent of the Registrant

pursuant to the Pooling and Servicing

Agreement, dated as of January 1, 2002.

Date: Jan 23, 2003 By: /s/ Katie Wannenmacher

Katie Wannenmacher

Vice President

EXHIBIT INDEX

DOCUMENT

Monthly Remittance Statement to the Certificateholders

dated as of July 25, 2002.


	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates


	July 25, 2002 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				8
			4.	Credit Enhancement Report				11
			5.	Collateral Report				12
			6.	Delinquency Report				15
			7.	REO Report				18
			8.	Foreclosure Report				19
			9.	Prepayment Report				20
			10.	Prepayment Detail Report				23
			11.	Realized Loss Report				25
			12.	Realized Loss Detail Report				28
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				29




				Total Number of Pages				29




			CONTACTS

				Administrator: Jeremy B Conyers
				Direct Phone Number: (714)247-6274
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: http://www-apps.gis.deutsche-bank.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000




ISSUANCE INFORMATION

	Seller:		Morgan Stanley					Cut-Off Date: January 1, 2002
	Certificate Insurer(s):							Closing Date: January 24, 2002
								First Payment Date: February 25, 2002
	Servicer(s):		Fairbanks Capital Corp. Master Servicer


								Distribution Date: July 25, 2002
	Underwriter(s):		Morgan Stanley Dean Witter					Record Date: July 24, 2002
								June 28, 2002




						Page 1 of 29					© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates
	REMIC I Series 2002-AM1
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

LT-ACCRUAL		207,952,420.00			196,670,459.61	1,410,407.87	3,017,760.99	4,428,168.86	-	-	193,652,698.62
LT1-A-1		144,053,500.00			134,282,594.35	962,997.84	2,573,727.23	3,536,725.07	-	-	131,708,867.12
LT1-A-2		20,575,500.00			19,064,366.85	136,718.72	444,033.75	580,752.47	-	-	18,620,333.10
LT1-M-1		13,252,000.00			13,252,000.00	95,035.75	-	95,035.75	-	-	13,252,000.00
LT1-M-2		10,193,500.00			10,193,500.00	73,101.94	-	73,101.94	-	-	10,193,500.00
LT1-B-1		11,723,000.00			11,723,000.00	84,070.64	-	84,070.64	-	-	11,723,000.00
LT-R		-			-	-	-	-	-	-	-


Total		407,749,920.00			385,185,920.81	2,762,332.76	6,035,521.97	8,797,854.73	-	-	379,150,398.84


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

LT-ACCRUAL				A-Act/360		207,952,420.00	945.747396	6.782359	14.511786	21.294144	931.235610
LT1-A-1				A-Act/360		144,053,500.00	932.171689	6.685001	17.866468	24.551469	914.305221
LT1-A-2				A-Act/360		20,575,500.00	926.556674	6.644734	21.580703	28.225437	904.975971
LT1-M-1				A-Act/360		13,252,000.00	1,000.000000	7.171427	-	7.171427	1,000.000000
LT1-M-2				A-Act/360		10,193,500.00	1,000.000000	7.171427	-	7.171427	1,000.000000
LT1-B-1				A-Act/360		11,723,000.00	1,000.000000	7.171427	-	7.171427	1,000.000000
LT-R				A-Act/360		-	-	-	-	-	-


							Page 2 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates
	REMIC I Series 2002-AM1
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

LT-ACCRUAL	207,952,420.00		8,765,147.22		13,607,210.60	692,550.00	14,299,760.59	23,064,907.81	-	39.21	193,652,698.62
LT1-A-1	144,053,500.00		6,048,139.38		11,743,056.09	601,576.79	12,344,632.88	18,392,772.26	-	-	131,708,867.12
LT1-A-2	20,575,500.00		850,888.89		1,864,193.70	90,973.20	1,955,166.90	2,806,055.79	-	-	18,620,333.10
LT1-M-1	13,252,000.00		570,829.62		-	-	-	570,829.62	-	-	13,252,000.00
LT1-M-2	10,193,500.00		439,084.78		-	-	-	439,084.78	-	-	10,193,500.00
LT1-B-1	11,723,000.00		504,967.97		-	-	-	504,967.97	-	-	11,723,000.00
LT-R	-		-		-	-	-	-	-	-	-


Total	407,749,920.00		17,179,057.86		27,214,460.38	1,385,099.99	28,599,560.37	45,778,618.23	-	39.21	379,150,398.84


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

LT-ACCRUAL	8.60571%	196,670,459.61			1,410,407.87	-	-	-	1,410,407.87	1,410,407.87	-
LT1-A-1	8.60571%	134,282,594.35			962,997.84	-	-	-	962,997.84	962,997.84	-
LT1-A-2	8.60571%	19,064,366.85			136,718.72	-	-	-	136,718.72	136,718.72	-
LT1-M-1	8.60571%	13,252,000.00			95,035.75	-	-	-	95,035.75	95,035.75	-
LT1-M-2	8.60571%	10,193,500.00			73,101.94	-	-	-	73,101.94	73,101.94	-
LT1-B-1	8.60571%	11,723,000.00			84,070.64	-	-	-	84,070.64	84,070.64	-
LT-R	8.60571%	-			-	-	-	-	-	-	-


Total		385,185,920.81			2,762,332.76	-	-	-	2,762,332.76	2,762,332.76	-


							Page 3 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates
	REMIC II Series 2002-AM1
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1		288,107,000.00			268,565,188.70	481,179.30	5,147,454.47	5,628,633.77	-	-	263,417,734.23
A-2		41,151,000.00			38,128,733.69	71,173.64	888,067.50	959,241.14	-	-	37,240,666.19
M-1		26,504,000.00			26,504,000.00	63,167.87	-	63,167.87	-	-	26,504,000.00
M-2		20,387,000.00			20,387,000.00	59,292.19	-	59,292.19	-	-	20,387,000.00
B-1		23,446,000.00			23,446,000.00	92,611.70	-	92,611.70	-	-	23,446,000.00
X		8,154,920.00			8,154,998.41	1,994,908.04	-	1,994,908.04	-	-	8,154,998.41
UT-R		-			-	-	-	-	-	-	-


Total		407,749,920.00			385,185,920.80	2,762,332.74	6,035,521.97	8,797,854.71	-	-	379,150,398.83


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1				A-Act/360	61746WMP2	288,107,000.00	932.171689	1.670141	17.866468	19.536609	914.305221
A-2				A-Act/360	61746WMK3	41,151,000.00	926.556674	1.729573	21.580703	23.310275	904.975971
M-1				A-Act/360	61746WML1	26,504,000.00	1,000.000000	2.383333	-	2.383333	1,000.000000
M-2				A-Act/360	61746WMM9	20,387,000.00	1,000.000000	2.908333	-	2.908333	1,000.000000
B-1				A-Act/360	61746WMN7	23,446,000.00	1,000.000000	3.950000	-	3.950000	1,000.000000
X				A-Act/360	MS02A1101	415,904,840.00	19.607847	4.796549	-	4.796549	19.607847
UT-R				A-Act/360	MS02A1103	-	-	-	-	-	-


							Page 4 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates
	REMIC II Series 2002-AM1
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	288,107,000.00		3,052,592.71		23,486,112.19	1,203,153.58	24,689,265.77	27,741,858.48	-	-	263,417,734.23
A-2	41,151,000.00		447,501.42		3,728,387.40	181,946.41	3,910,333.81	4,357,835.23	-	-	37,240,666.19
M-1	26,504,000.00		387,422.24		-	-	-	387,422.24	-	-	26,504,000.00
M-2	20,387,000.00		359,677.64		-	-	-	359,677.64	-	-	20,387,000.00
B-1	23,446,000.00		561,811.76		-	-	-	561,811.76	-	-	23,446,000.00
X	8,154,920.00		12,370,012.78		-	-	-	12,370,012.78	-	78.41	8,154,998.41
UT-R	-		-		-	-	-	-	-	-	-


Total	407,749,920.00		17,179,018.55		27,214,499.59	1,385,099.99	28,599,599.58	45,778,618.13	-	78.41	379,150,398.83


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	2.15000%	268,565,188.70			481,179.30	-	-	-	481,179.30	481,179.30	-
A-2	2.24000%	38,128,733.69			71,173.64	-	-	-	71,173.64	71,173.64	-
M-1	2.86000%	26,504,000.00			63,167.87	-	-	-	63,167.87	63,167.87	-
M-2	3.49000%	20,387,000.00			59,292.19	-	-	-	59,292.19	59,292.19	-
B-1	4.74000%	23,446,000.00			92,611.70	-	-	-	92,611.70	92,611.70	-
X	6.21489%	8,154,998.41			1,994,908.04	-	-	-	1,994,908.04	1,994,908.04	-
UT-R		-			-	-	-	-	-	-	-


Total		385,185,920.80			2,762,332.74	-	-	-	2,762,332.74	2,762,332.74	-


							Page 5 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates
	REMIC III Series 2002-AM1
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

P		-			-	145,273.37	-	145,273.37	-	-	-


Total		-			-	145,273.37	-	145,273.37	-	-	-


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

P				A-Act/360	MS02A1102	-	-	-	-	-	-


							Page 6 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates
	REMIC III Series 2002-AM1
	Certificate Payment Report for July 25, 2002 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

P	-		608,151.48		-	-	-	608,151.48	-	-	-


Total	-		608,151.48		-	-	-	608,151.48	-	-	-


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

P		-			145,273.37	-	-	-	145,273.37	145,273.37	-


Total		-			145,273.37	-	-	-	145,273.37	145,273.37	-


							Page 7 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Collection Account Report for July 25, 2002 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					888,067.50	5,147,454.48	6,035,521.98
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					888,067.50	5,147,454.48	6,035,521.98

	Interest Collections					327,693.67	2,455,754.68	2,783,448.35
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(2,652.83)	(18,462.77)	(21,115.60)
	TOTAL NET INTEREST					325,040.84	2,437,291.91	2,762,332.75

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1,213,108.34	7,584,746.39	8,797,854.73


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					29,919.36	200,692.99	230,612.35
	Prepayments In Full					855,663.20	4,900,203.98	5,755,867.18
	Curtailments					2,484.94	46,557.51	49,042.45
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(27,059.91)	(179,719.57)	(206,779.48)
	Advanced Principal					27,059.91	179,719.57	206,779.48

	TOTAL PRINCIPAL COLLECTED					888,067.50	5,147,454.48	6,035,521.98


				Page 8 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Collection Account Report for July 25, 2002 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					345,414.91	2,580,621.87	2,926,036.78
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(306,358.75)	(2,299,563.22)	(2,605,921.97)
	Interest Advanced					288,637.51	2,174,696.03	2,463,333.54

	TOTAL INTEREST COLLECTED					327,693.67	2,455,754.68	2,783,448.35


				Page 9 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Collection Account Report for July 25, 2002 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Prepayment Charges							145,273.37



	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	145,273.37


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					2,253.34	15,652.38	17,905.72
	Lender Paid PMI					0.00	0.00	0.00
	Trustee Fee					399.49	2,810.39	3,209.88


	TOTAL INTEREST OTHER FEES					2,652.83	18,462.77	21,115.60


				Page 10 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for July 25, 2002 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Excess Reserve Fund Account							0.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Subordinated Amount							8,154,998.41


	Specified Subordinated Amount							8,154,998.40



	Senior Enhancement Percentage							21.04%


				Page 11 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Collateral Report for July 25, 2002 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					154	3010	3164
	Prior					145	2,868	3,013
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(2)	(47)	(49)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					143	2,821	2,964

	*Principal Balance:*
	Original					50,961,207.71	356,788,712.29	407,749,920.00
	Prior					47,938,975.81	337,246,944.98	385,185,920.79
	Prefunding					-	-	-
	Scheduled Principal					(29,919.36)	(200,692.99)	(230,612.35)
	Partial and Full Voluntary Prepayments					(858,148.14)	(4,946,761.49)	(5,804,909.63)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					47,050,908.32	332,099,490.50	379,150,398.82

PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 12 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Collateral Report for July 25, 2002 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					8.631787%	9.197197%	9.126531%
	Weighted Average Coupon Prior					8.656167%	9.187085%	9.122060%
	Weighted Average Coupon Current					8.646365%	9.182429%	9.115713%
	Weighted Average Months to Maturity Original					357	356	356
	Weighted Average Months to Maturity Prior					353	352	352
	Weighted Average Months to Maturity Current					352	351	351
	Weighted Avg Remaining Amortization Term Original					357	356	356
	Weighted Avg Remaining Amortization Term Prior					353	351	352
	Weighted Avg Remaining Amortization Term Current					352	350	351
	Weighted Average Seasoning Original					3.36	3.43	3.42
	Weighted Average Seasoning Prior					7.38	7.43	7.42
	Weighted Average Seasoning Current					8.38	8.42	8.42

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 13 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Collateral Report for July 25, 2002 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					6.238%	6.444%
	Weighted Average Margin Prior					6.259%	6.437%
	Weighted Average Margin Current					6.252%	6.432%
	Weighted Average Max Rate Original					14.646%	15.199%
	Weighted Average Max Rate Prior					14.671%	15.188%
	Weighted Average Max Rate Current					14.661%	15.183%
	Weighted Average Min Rate Original					8.632%	9.197%
	Weighted Average Min Rate Prior					8.656%	9.187%
	Weighted Average Min Rate Current					8.646%	9.182%
	Weighted Average Cap Up Original					1.000%	1.000%
	Weighted Average Cap Up Prior					1.000%	1.000%
	Weighted Average Cap Up Current					1.000%	1.000%
	Weighted Average Cap Down Original					1.000%	1.000%
	Weighted Average Cap Down Prior					1.000%	1.000%
	Weighted Average Cap Down Current					1.000%	1.000%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					2,253.34	15,652.38	17,905.72
	Delinquent Servicing Fees					17,721.23	124,867.18	142,588.41
	TOTAL SERVICING FEES					19,974.57	140,519.56	160,494.13


	Prepayment Interest Shortfall					2,424.68	18,934.43	21,359.11
	Compensating Interest					(2,424.68)	(18,934.43)	(21,359.11)

	Delinquent Servicing Fees					(17,721.23)	(124,867.18)	(142,588.41)

	COLLECTED SERVICING FEES					2,253.34	15,652.38	17,905.72

	Aggregate Advances with respect to this Distribution					315,697.42	2,354,415.60	2,670,113.02
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall							0.00

	Net Monthly Excess Cash Flow							1,994,908.05


	Ending Pool Stated Principal Balance					47,050,908.32	332,099,490.50	379,150,398.82


				Page 14 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Total


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance			10,709,658.02	1,399,265.11	791,660.42	12,900,583.55
		% Balance			2.82%	0.37%	0.21%	3.40%
		# Loans			97	10	6	113
		% # Loans			3.27%	0.34%	0.20%	3.81%
FORECLOSURE		Balance		445,383.56	559,086.66	3,055,722.80	8,890,747.22	12,950,940.24
		% Balance		0.12%	0.15%	0.81%	2.34%	3.42%
		# Loans		6	3	27	74	110
		% # Loans		0.20%	0.10%	0.91%	2.50%	3.71%
BANKRUPTCY		Balance		2,074,830.65	336,232.22	224,110.09	1,406,694.30	4,041,867.26
		% Balance		0.55%	0.09%	0.06%	0.37%	1.07%
		# Loans		14	2	2	13	31
		% # Loans		0.47%	0.07%	0.07%	0.44%	1.05%
REO		Balance		190,705.13	-	-	168,962.17	359,667.30
		% Balance		0.05%	0.00%	0.00%	0.04%	0.09%
		# Loans		1	-	-	1	2
		% # Loans		0.03%	0.00%	0.00%	0.03%	0.07%

TOTAL		Balance		2,710,919.34	11,604,976.90	4,679,098.00	11,258,064.11	30,253,058.35
		% Balance		0.71%	3.06%	1.23%	2.97%	7.98%
		# Loans		21	102	39	94	256
		% # Loans		0.71%	3.44%	1.32%	3.17%	8.64%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 15 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Group 1 Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance			10,522,560.72	1,081,066.74	485,311.01	12,088,938.47
		% Balance			3.17%	0.33%	0.15%	3.64%
		# Loans			96	9	5	110
		% # Loans			3.40%	0.32%	0.18%	3.90%
FORECLOSURE		Balance		445,383.56	191,959.86	3,055,722.80	7,939,206.39	11,632,272.61
		% Balance		0.13%	0.06%	0.92%	2.39%	3.50%
		# Loans		6	2	27	69	104
		% # Loans		0.21%	0.07%	0.96%	2.45%	3.69%
BANKRUPTCY		Balance		1,585,888.29	336,232.22	224,110.09	1,167,215.30	3,313,445.90
		% Balance		0.48%	0.10%	0.07%	0.35%	1.00%
		# Loans		13	2	2	11	28
		% # Loans		0.46%	0.07%	0.07%	0.39%	0.99%
REO		Balance		190,705.13	-	-	168,962.17	359,667.30
		% Balance		0.06%	0.00%	0.00%	0.05%	0.11%
		# Loans		1	-	-	1	2
		% # Loans		0.04%	0.00%	0.00%	0.04%	0.07%

TOTAL		Balance		2,221,976.98	11,050,752.80	4,360,899.63	9,760,694.87	27,394,324.28
		% Balance		0.67%	3.33%	1.31%	2.94%	8.25%
		# Loans		20	100	38	86	244
		% # Loans		0.71%	3.54%	1.35%	3.05%	8.65%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 16 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Delinquency Report for July 25, 2002 Distribution


	Delinquency Report - Group 2 Group


				CURRENT	1 PAYMENT	2 PAYMTS	3+ PAYMTS	TOTAL
DELINQUENT		Balance			187,097.30	318,198.37	306,349.41	811,645.08
		% Balance			0.40%	0.68%	0.65%	1.73%
		# Loans			1	1	1	3
		% # Loans			0.70%	0.70%	0.70%	2.10%
FORECLOSURE		Balance		-	367,126.80	-	951,540.83	1,318,667.63
		% Balance		0.00%	0.78%	0.00%	2.02%	2.80%
		# Loans		-	1	-	5	6
		% # Loans		0.00%	0.70%	0.00%	3.50%	4.20%
BANKRUPTCY		Balance		488,942.36	-	-	239,479.00	728,421.36
		% Balance		1.04%	0.00%	0.00%	0.51%	1.55%
		# Loans		1	-	-	2	3
		% # Loans		0.70%	0.00%	0.00%	1.40%	2.10%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		488,942.36	554,224.10	318,198.37	1,497,369.24	2,858,734.07
		% Balance		1.04%	1.18%	0.68%	3.18%	6.08%
		# Loans		1	2	1	8	12
		% # Loans		0.70%	1.40%	0.70%	5.59%	8.39%
Note: Current = 0-30days, 1 Payment =31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 17 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	REO Report for July 25, 2002 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Current Balance = 000.00
REO Book Value = Not Available

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 18 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Foreclosure Report for July 25, 2002 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 37				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 4,477,620.00				Loan Group 2 = Group 2 Group
Total Current Balance = 4,459,087.37


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date

2360220 1		63,750.00	63,498.35	Mar-01-02	10.200%	MI - 85.00%	360	Sep-07-01
2360766 1		76,500.00	76,323.12	Feb-01-02	13.170%	MI - 85.00%	360	Aug-30-01
2360857 1		36,000.00	35,881.76	Dec-01-01	12.036%	PA - 75.00%	360	Jul-31-01
2360915 1		111,200.00	110,678.34	Mar-01-02	9.900%	WA - 80.00%	360	Aug-23-01
2362119 1		180,200.00	179,655.46	Mar-01-02	11.450%	CA - 68.00%	360	Sep-20-01
2363968 1		85,000.00	84,626.92	May-01-02	9.694%	MA - 42.50%	360	Sep-12-01
2366052 1		185,300.00	184,453.27	Mar-01-02	9.500%	CA - 80.57%	360	Sep-18-01
2368736 1		35,250.00	35,130.12	Mar-01-02	10.900%	MI - 75.00%	360	Sep-07-01
2369700 1		180,000.00	179,086.18	Mar-01-02	8.990%	CT - 90.00%	360	Sep-13-01
2371359 1		69,550.00	68,885.45	Mar-01-02	10.465%	FL - 65.00%	360	Sep-21-01
2371904 1		117,520.00	116,874.01	Mar-01-02	8.600%	FL - 80.00%	360	Sep-25-01
2372647 1		36,400.00	36,340.18	Jun-01-02	14.250%	MI - 65.00%	360	Sep-28-01
2373686 1		91,000.00	90,855.57	Feb-01-02	13.800%	MI - 70.00%	360	Oct-05-01
2375046 1		83,700.00	83,379.22	Mar-01-02	9.760%	FL - 90.00%	360	Oct-12-01
2376366 1		96,000.00	95,553.80	Mar-01-02	10.850%	NY - 80.00%	360	Jun-18-01
2377638 1		43,000.00	42,775.08	Mar-01-02	9.375%	OH - 58.90%	360	Aug-17-01
2480028 1		48,800.00	48,615.05	Mar-01-02	9.990%	MO - 78.84%	360	Oct-31-01
2480499 1		75,000.00	74,688.52	Mar-01-02	9.375%	DE - 75.00%	360	Oct-25-01
2480796 1		263,000.00	262,041.42	Mar-01-02	9.999%	FL - 61.88%	360	Oct-26-01
2481786 1		71,250.00	70,929.62	Mar-01-02	8.990%	AZ - 75.00%	360	Oct-17-01
2482313 1		55,900.00	55,748.64	Mar-01-02	10.750%	UT - 65.00%	360	Oct-31-01
2482487 1		70,400.00	70,170.49	Mar-01-02	9.875%	WI - 80.00%	360	Nov-07-01
2482610 1		91,000.00	90,613.76	Mar-01-02	8.600%	WA - 65.00%	360	Nov-06-01
2483386 1		48,750.00	48,633.09	Mar-01-02	11.350%	IL - 75.00%	360	Nov-16-01
2485399 1		155,000.00	154,481.30	Feb-01-02	9.750%	FL - 86.11%	360	Nov-20-01
2485589 1		62,900.00	62,726.93	Mar-01-02	10.675%	NC - 85.00%	360	Nov-19-01
2486223 1		100,000.00	99,584.09	Jan-01-02	9.990%	MI - 80.00%	360	Aug-24-01
2486280 1		133,200.00	132,986.05	Jun-01-02	13.750%	HI - 60.00%	360	Oct-02-01
2486512 1		167,200.00	166,395.62	Mar-01-02	7.980%	GA - 80.00%	360	Nov-26-01
2488443 1		54,000.00	53,839.17	May-01-02	10.950%	MO - 90.00%	360	Oct-26-01
2488633 1		217,600.00	216,668.96	Mar-01-02	9.230%	FL - 80.00%	360	Oct-26-01
2488997 1		81,000.00	80,555.27	Feb-01-02	10.625%	FL - 75.00%	360	Oct-26-01
2491231 1		148,500.00	147,759.36	Mar-01-02	7.800%	MN - 90.00%	360	Nov-15-01
2491454 1		216,750.00	215,993.70	Feb-01-02	9.550%	WA - 85.00%	360	Nov-15-01
2491785 1		252,000.00	250,941.26	Mar-01-02	8.650%	FL - 80.00%	360	Nov-27-01
2367399 2		369,000.00	367,126.80	Apr-01-02	8.990%	MN - 90.00%	360	Aug-28-01
2480044 2		306,000.00	304,591.44	Feb-01-02	9.990%	MT - 85.00%	360	Aug-18-01


				Page 19 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Prepayment Report for July 25, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					2	47	49
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					2	47	49

	Paid in Full Balance					855,663.20	4,900,203.98	5,755,867.18
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					2,484.94	46,557.51	49,042.45
	Total Prepayment Amount					858,148.14	4,946,761.49	5,804,909.63

	*Cumulative*
	Number of Paid in Full Loans					11	188	199
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					11	188	199

	Paid in Full Balance					3,717,353.30	22,760,622.26	26,477,975.56
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					10,999.69	725,445.95	736,445.64
	Total Prepayment Amount					3,728,352.99	23,486,068.21	27,214,421.20

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 20 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Prepayment Report for July 25, 2002 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					1.79%	1.47%	1.51%
	3 Months Avg SMM					1.44%	1.67%	1.65%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.26%	1.13%	1.15%

	CPR					19.50%	16.26%	16.67%
	3 Months Avg CPR					15.97%	18.34%	18.05%
	12 Months Avg CPR
	Avg CPR Since Cut-off					14.13%	12.76%	12.93%

	PSA					1163.10%	965.26%	990.16%
	3 Months Avg PSA Approximation					1082.38%	1235.40%	1216.82%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1202.69%	1076.85%	1092.49%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 21 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Prepayment Report for July 25, 2002 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 22 of 29				© COPYRIGHT 2002 Deutsche Bank


	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for July 25, 2002 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 49						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 5,780,822.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 5,755,867.18


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

2360329 1			92,436.00	91,729.00	Jun-17-02	7.490%	CA - 47.40%	Paid Off - 360	Jun-18-01
2360428 1			208,000.00	206,964.48	Jun-27-02	8.490%	CA - 79.09%	Paid Off - 360	Aug-08-01
2360683 1			144,000.00	143,591.89	Jun-04-02	12.250%	NV - 90.00%	Paid Off - 360	Jul-26-01
2362275 1			75,000.00	74,766.84	Jun-06-02	10.750%	CA - 75.00%	Paid Off - 360	Sep-18-01
2363133 1			112,800.00	112,366.79	Jun-27-02	9.750%	CO - 80.00%	Paid Off - 360	Sep-21-01
2363539 1			95,200.00	94,862.55	Jun-18-02	9.475%	VA - 85.00%	Paid Off - 360	Oct-15-01
2363844 1			45,000.00	44,857.99	Jun-03-02	10.030%	IN - 60.00%	Paid Off - 360	Oct-09-01
2365203 1			108,500.00	108,083.27	Jun-13-02	9.750%	AZ - 70.00%	Paid Off - 360	Sep-29-01
2365369 1			48,000.00	47,526.84	Jun-28-02	8.650%	IA - 80.00%	Paid Off - 360	Oct-10-01
2365492 1			20,000.00	19,921.62	Jun-28-02	8.990%	IA - 54.05%	Paid Off - 360	Oct-17-01
2366565 1			84,000.00	83,507.78	Jun-05-02	11.075%	MN - 70.00%	Paid Off - 360	Aug-24-01
2367175 1			13,500.00	13,451.72	Jun-24-02	10.900%	MI - 75.00%	Paid Off - 360	Aug-28-01
2367274 1			151,200.00	150,521.68	Jun-20-02	9.000%	MN - 80.00%	Paid Off - 360	Aug-31-01
2367845 1			117,000.00	116,388.62	Jun-28-02	8.250%	CA - 90.00%	Paid Off - 360	Aug-30-01
2368470 1			54,750.00	54,499.26	Jun-28-02	8.900%	MI - 75.00%	Paid Off - 360	Sep-10-01
2368520 1			156,750.00	155,994.59	Jun-28-02	8.650%	CA - 75.00%	Paid Off - 360	Sep-05-01
2368819 1			92,241.00	91,809.84	Jun-21-02	8.800%	CA - 78.17%	Paid Off - 360	Sep-06-01
2369163 1			135,200.00	134,667.04	Jun-28-02	9.625%	CA - 80.00%	Paid Off - 360	Sep-07-01
2369239 1			143,000.00	142,357.16	Jun-10-02	8.990%	MI - 89.38%	Paid Off - 360	Sep-10-01
2369254 1			39,000.00	38,893.48	Jun-05-02	11.430%	OH - 65.00%	Paid Off - 360	Sep-10-01
2369601 1			235,000.00	233,629.16	Jun-19-02	7.700%	CA - 55.29%	Paid Off - 360	Sep-12-01
2369858 1			58,225.00	58,057.16	Jun-25-02	11.100%	FL - 85.00%	Paid Off - 360	Sep-14-01
2370054 1			236,070.00	235,296.06	Jun-07-02	10.500%	CA - 90.00%	Paid Off - 360	Sep-14-01
2370104 1			78,000.00	77,752.32	Jun-28-02	10.650%	CA - 22.48%	Paid Off - 360	Sep-14-01
2370781 1			106,200.00	105,846.63	Jun-12-02	10.430%	FL - 90.00%	Paid Off - 360	Sep-20-01
2370930 1			94,400.00	94,117.74	Jun-12-02	10.930%	FL - 80.00%	Paid Off - 360	Sep-20-01
2372811 1			75,000.00	74,545.14	Jun-11-02	12.125%	OH - 50.00%	Paid Off - 360	Sep-28-01
2373439 1			119,000.00	118,674.39	Jun-14-02	10.700%	CA - 44.07%	Paid Off - 360	Oct-01-01
2373892 1			172,800.00	172,221.71	Jun-04-02	9.750%	CT - 80.00%	Paid Off - 360	Oct-05-01
2374064 1			72,250.00	71,886.50	Jun-20-02	8.438%	OH - 85.00%	Paid Off - 360	Sep-12-01
2375384 1			33,600.00	33,494.41	Jun-20-02	10.050%	KY - 80.00%	Paid Off - 360	Oct-15-01
2375822 1			162,000.00	161,271.77	Jun-27-02	8.990%	CA - 90.00%	Paid Off - 360	Sep-14-01
2376168 1			88,200.00	87,961.75	Jun-26-02	10.760%	FL - 90.00%	Paid Off - 360	Oct-22-01
2378230 1			44,000.00	43,801.76	Jun-24-02	10.750%	IN - 68.75%	Paid Off - 360	Aug-23-01
2480176 1			212,400.00	211,493.66	Jun-07-02	9.250%	OR - 90.00%	Paid Off - 360	Sep-14-01
2480564 1			45,000.00	44,794.94	Jun-20-02	8.250%	AZ - 69.23%	Paid Off - 360	Oct-22-01
2480838 1			56,000.00	55,835.54	Jun-11-02	10.380%	FL - 62.22%	Paid Off - 360	Oct-31-01
2482388 1			195,000.00	194,081.41	Jun-18-02	8.500%	MA - 73.86%	Paid Off - 360	Oct-29-01
2482727 1			46,000.00	45,846.00	Jun-27-02	9.750%	NC - 83.64%	Paid Off - 360	Oct-26-01
2483006 1			169,500.00	168,379.92	Jun-10-02	8.990%	MA - 75.00%	Paid Off - 360	Oct-24-01
2484608 1			128,000.00	127,641.95	Jun-05-02	9.850%	GA - 80.00%	Paid Off - 360	Oct-31-01
2485704 1			75,000.00	74,769.12	Jun-10-02	9.599%	NY - 60.00%	Paid Off - 360	Nov-09-01
2485753 1			45,500.00	45,362.60	Jun-26-02	9.500%	OH - 71.09%	Paid Off - 360	Nov-20-01
2486900 1			30,000.00	29,926.77	Jun-20-02	11.230%	OH - 52.63%	Paid Off - 360	Oct-12-01

					Page 23 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for July 25, 2002 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

2488583 1			65,100.00	64,974.89	Jun-20-02	12.325%	LA - 70.00%	Paid Off - 360	Oct-26-01
2490928 1			256,000.00	254,782.85	Jun-19-02	7.250%	VA - 80.00%	Paid Off - 360	Nov-13-01
2492940 1			87,500.00	86,995.37	Jun-18-02	8.900%	CA - 70.00%	Paid Off - 360	Jul-26-01
2370393 2			418,500.00	416,592.99	Jun-11-02	8.250%	CA - 90.00%	Paid Off - 360	Oct-01-01
2488682 2			441,000.00	439,070.21	Jun-26-02	8.450%	NY - 90.00%	Paid Off - 360	Oct-26-01


					Page 24 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Realized Loss Report for July 25, 2002 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	*Cumulative*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	Note: Collateral realized losses may include adjustments to loans liquidated in prior periods.


	Cumulative Loss Percentage							0.00%


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 25 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Realized Loss Report for July 25, 2002 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%

	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%

	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 26 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Realized Loss Report for July 25, 2002 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 27 of 29				© COPYRIGHT 2002 Deutsche Bank


	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for July 25, 2002 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00


Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 28 of 29				© COPYRIGHT 2002 Deutsche Bank
	Morgan Stanley Dean Witter Capital I Inc. 2002-AM1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for July 25, 2002 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No
	(60+ Day Delq % is > = to 50% of Senior Enhancement %)
	(x) 60+ Day Delq loans							19,543,400.33
	(y) Stated Principal Balance							379,150,398.82
	60+ Day Delq % ( quotient of (x) over (y) )							5.15%
	Trigger Event 40% of prior period Senior Enhance Percentage							8.32%

	*Prior period Senior Enhancement %*							20.79%


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Basis Risk Carry Forward Amount							0.00


				Page 29 of 29				© COPYRIGHT 2002 Deutsche Bank

MORGAN STANLEY DEAN WITTER CAPITAL I INC TRUST 2002-AMI 8-K/A