| DEAL NAME | MSCC HELOC Trust 2007-1 |
| Closing Date | 2/27/2007 |
| Collateral Factor Date | 6/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 85.39% |
| |
| Delinquency Status (*) | |
| 30+ Days | 1.39% |
| 60+ Days | 0.64% |
| 90+ Days | 0.47% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.06% |
| Foreclosure | 0.16% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.12% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.56% |
| 3mo CPR | 6.91% |
| 6mo CPR | 8.26% |
| 9mo CPR | 13.97% |
| Life CPR | NA |
|