| DEAL NAME | MSCC HELOC Trust 2007-1 |
| Closing Date | 2/27/2007 |
| Collateral Factor Date | 12/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 88.05% |
| |
| Delinquency Status (*) | |
| 30+ Days | 0.42% |
| 60+ Days | 0.11% |
| 90+ Days | 0.02% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.07% |
| Foreclosure | 0.10% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.07% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 28.32% |
| 3mo CPR | 25.20% |
| Life CPR | NA |
|