| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2007-2AX |
| Closing Date | 1/31/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 51.23% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.88% |
| 60+ Days | 8.72% |
| 90+ Days | 6.18% |
| 120+ Days | 4.62% |
| |
| Bankruptcy | 4.48% |
| Foreclosure | 21.34% |
| REO | 5.86% |
| |
| Cumulative Net Loss | 23.35% |
| Loss Severity | 56.78% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.50% |
| 3mo CPR | 13.79% |
| 6mo CPR | 13.23% |
| 9mo CPR | 14.70% |
| 12mo CPR | 15.11% |
| Life CPR | 16.48% |
|