| DEAL NAME | MSCC HELOC Trust 2007-1 |
| Closing Date | 2/27/2007 |
| Collateral Factor Date | 5/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 86.41% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.14% |
| 60+ Days | 0.57% |
| 90+ Days | 0.21% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.06% |
| Foreclosure | 0.18% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.11% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | -6.99% |
| 3mo CPR | 4.15% |
| 6mo CPR | 11.01% |
| Life CPR | NA |
|