| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2007-HE2 |
| Closing Date | 2/28/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 42.07% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.39% |
| 60+ Days | 13.73% |
| 90+ Days | 12.27% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.89% |
| Foreclosure | 22.70% |
| REO | 6.03% |
| |
| Cumulative Net Loss | 28.80% |
| Loss Severity | 87.79% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.06% |
| 3mo CPR | 12.96% |
| 6mo CPR | 14.82% |
| 9mo CPR | 14.64% |
| 12mo CPR | 14.50% |
| Life CPR | NA |
|