| DEAL NAME | MSCC HELOC Trust 2007-1 |
| Closing Date | 2/27/2007 |
| Collateral Factor Date | 6/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 98.33% |
| |
| Delinquency Status (*) | |
| 30+ Days | 0.31% |
| 60+ Days | 0.10% |
| 90+ Days | 0.00% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.01% |
| Foreclosure | 0.00% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 46.64% |
| 3mo CPR | 41.56% |
| Life CPR | 39.83% |
|