| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2007-2 |
| Closing Date | 4/3/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 52.10% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.00% |
| 60+ Days | 13.22% |
| 90+ Days | 11.60% |
| 120+ Days | 11.11% |
| |
| Bankruptcy | 5.45% |
| Foreclosure | 25.09% |
| REO | 5.32% |
| |
| Cumulative Net Loss | 24.89% |
| Loss Severity | 96.20% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.84% |
| 3mo CPR | 12.89% |
| 6mo CPR | 11.57% |
| 9mo CPR | 11.05% |
| 12mo CPR | 11.17% |
| Life CPR | 12.14% |
|