| DEAL NAME | MSCC HELOC Trust 2007-1 |
| Closing Date | 2/27/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 64.84% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.78% |
| 60+ Days | 2.44% |
| 90+ Days | 2.00% |
| 120+ Days | 1.29% |
| |
| Bankruptcy | 1.08% |
| Foreclosure | 1.40% |
| REO | 0.05% |
| |
| Cumulative Net Loss | 3.93% |
| Loss Severity | 90.36% |
| |
| Prepayment Experience | |
| 1mo CPR | NA |
| Life CPR | NA |
|