Morgan Stanley ABS Capital I Inc. 2007-HE2

Mortgage Pass-Through Certificates

November 26, 2007 Distribution

External Parties

Table of Contents

Page

Seller

1. Certificate Payment Report

Morgan Stanley

2. Collection Account Report

3. Credit Enhancement Report

Servicer(s)

4. Collateral Report

Saxon

5. Delinquency Report

Wells Fargo

6. REO Report

Countrywide Securities

7. Foreclosure Report

8. Prepayment Report

Underwriter(s)

9. Prepayment Detail Report

Morgan Stanley

10. Realized Loss Report

Countrywide Funding Corporation

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

Swap Counterparty

13. Additional Certificate Report

Morgan Stanley

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

February 01, 2007

Alice Tatusian

Close Date:

February 28, 2007

Administrator

First Distribution Date:

March 26, 2007

(714) 247-6420

Alice.D.Tatusian@db.com

Address:

Distribution Date:

November 26, 2007

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

October 31, 2007

Factor Information:

(800) 735-7777

November 23, 2007

Main Phone Number:

(714) 247-6000

https://tss.sfs.db.com/investpublic

Page 1 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Certificate Payment Report
Current Period Distribution - REMIC IV
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	SR/NOF	255,270,000.00	224,608,487.94	998,759.08	5,524,891.50	6,523,650.58	0.00	0.00	219,083,596.44
A-1	SR/NOF	255,270,000.00	224,608,487.94	998,759.08	5,524,891.50	6,523,650.58	0.00	0.00	219,083,596.44
A-2a	SR	349,550,000.00	280,392,203.15	1,224,379.29	7,893,954.20	9,118,333.49	0.00	0.00	272,498,248.95
A-2b	SR	107,090,000.00	107,090,000.00	472,385.89	0.00	472,385.89	0.00	0.00	107,090,000.00
A-2c	SR	144,060,000.00	144,060,000.00	640,586.80	0.00	640,586.80	0.00	0.00	144,060,000.00
A-2d	SR	88,960,000.00	88,960,000.00	401,901.51	0.00	401,901.51	0.00	0.00	88,960,000.00
M-1	SUB	54,681,000.00	54,681,000.00	248,980.82	0.00	248,980.82	0.00	0.00	54,681,000.00
M-2	SUB	56,524,000.00	56,524,000.00	257,875.05	0.00	257,875.05	0.00	0.00	56,524,000.00
M-3	SUB	17,817,000.00	17,817,000.00	81,760.23	0.00	81,760.23	0.00	0.00	17,817,000.00
M-4	SUB	28,876,000.00	28,876,000.00	134,305.48	0.00	134,305.48	0.00	0.00	28,876,000.00
M-5	SUB	20,275,000.00	20,275,000.00	94,841.94	0.00	94,841.94	0.00	0.00	20,275,000.00
M-6	SUB	17,203,000.00	17,203,000.00	81,389.30	0.00	81,389.30	0.00	0.00	17,203,000.00
B-1	SUB	17,203,000.00	17,203,000.00	90,564.24	0.00	90,564.24	0.00	0.00	17,203,000.00
B-2	SUB	9,830,000.00	9,830,000.00	55,681.49	0.00	55,681.49	0.00	0.00	9,830,000.00
B-3	SUB	16,589,000.00	16,589,000.00	105,026.80	0.00	105,026.80	0.00	0.00	16,589,000.00
X	NOF	44,855,429.00	44,850,595.16	865,291.15	0.00	865,291.15	0.00	0.00	44,850,595.16
P	NOF	0.00	0.00	118,350.11	0.00	118,350.11	0.00	0.00	0.00
R	NOF/RES	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	NOF/RES	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,228,783,429.00	1,128,959,286.25	5,872,079.18	13,418,845.70	19,290,924.88	0.00	0.00	1,115,540,440.55
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	10/25/07	11/25/07	A-Act/360	61753EAP5	255,270,000.00	879.885956	3.912560	21.643325	25.555884	858.242631
A-1	10/25/07	11/25/07	A-Act/360	61753EAP5	255,270,000.00	879.885956	3.912560	21.643325	25.555884	858.242631
A-2a	10/25/07	11/25/07	A-Act/360	61753EAA8	349,550,000.00	802.151919	3.502730	22.583190	26.085920	779.568728
A-2b	10/25/07	11/25/07	A-Act/360	61753EAB6	107,090,000.00	1,000.000000	4.411111	0.000000	4.411111	1,000.000000
A-2c	10/25/07	11/25/07	A-Act/360	61753EAC4	144,060,000.00	1,000.000000	4.446667	0.000000	4.446667	1,000.000000
A-2d	10/25/07	11/25/07	A-Act/360	61753EAD2	88,960,000.00	1,000.000000	4.517778	0.000000	4.517778	1,000.000000
M-1	10/25/07	11/25/07	A-Act/360	61753EAE0	54,681,000.00	1,000.000000	4.553333	0.000000	4.553333	1,000.000000
M-2	10/25/07	11/25/07	A-Act/360	61753EAF7	56,524,000.00	1,000.000000	4.562222	0.000000	4.562222	1,000.000000
M-3	10/25/07	11/25/07	A-Act/360	61753EAG5	17,817,000.00	1,000.000000	4.588889	0.000000	4.588889	1,000.000000
M-4	10/25/07	11/25/07	A-Act/360	61753EAH3	28,876,000.00	1,000.000000	4.651111	0.000000	4.651111	1,000.000000
M-5	10/25/07	11/25/07	A-Act/360	61753EAJ9	20,275,000.00	1,000.000000	4.677778	0.000000	4.677778	1,000.000000
M-6	10/25/07	11/25/07	A-Act/360	61753EAK6	17,203,000.00	1,000.000000	4.731111	0.000000	4.731111	1,000.000000
B-1	10/25/07	11/25/07	A-Act/360	61753EAL4	17,203,000.00	1,000.000000	5.264445	0.000000	5.264445	1,000.000000
B-2	10/25/07	11/25/07	A-Act/360	61753EAM2	9,830,000.00	1,000.000000	5.664445	0.000000	5.664445	1,000.000000
B-3	10/25/07	11/25/07	A-Act/360	61753EAN0	16,589,000.00	1,000.000000	6.331111	0.000000	6.331111	1,000.000000
X	10/25/07	11/24/07	F-30/360	MS07H2101	44,855,429.00	999.892235	19.290667	0.000000	19.290667	999.892235
P	10/25/07	11/24/07	F-30/360	MS07H2102	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R	10/25/07	11/24/07	F-30/360	MS07H2103	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
RX	10/25/07	11/24/07	F-30/360	MS07H2104	0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


Distribution to Date - REMIC IV
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	255,270,000.00	9,712,296.76	34,932,047.68	1,254,355.88	36,186,403.56	45,898,700.32	0.00	0.00	219,083,596.44
A-2a	349,550,000.00	12,444,977.04	74,425,260.38	2,626,490.67	77,051,751.05	89,496,728.09	0.00	0.00	272,498,248.95
A-2b	107,090,000.00	4,317,787.00	0.00	0.00	0.00	4,317,787.00	0.00	0.00	107,090,000.00
A-2c	144,060,000.00	5,851,767.22	0.00	0.00	0.00	5,851,767.22	0.00	0.00	144,060,000.00
A-2d	88,960,000.00	3,667,159.78	0.00	0.00	0.00	3,667,159.78	0.00	0.00	88,960,000.00
M-1	54,681,000.00	2,270,556.39	0.00	0.00	0.00	2,270,556.39	0.00	0.00	54,681,000.00
M-2	56,524,000.00	2,351,339.53	0.00	0.00	0.00	2,351,339.53	0.00	0.00	56,524,000.00
M-3	17,817,000.00	745,192.33	0.00	0.00	0.00	745,192.33	0.00	0.00	17,817,000.00
M-4	28,876,000.00	1,222,948.72	0.00	0.00	0.00	1,222,948.72	0.00	0.00	28,876,000.00
M-5	20,275,000.00	863,260.23	0.00	0.00	0.00	863,260.23	0.00	0.00	20,275,000.00
M-6	17,203,000.00	740,231.94	0.00	0.00	0.00	740,231.94	0.00	0.00	17,203,000.00
B-1	17,203,000.00	817,932.17	0.00	0.00	0.00	817,932.17	0.00	0.00	17,203,000.00
B-2	9,830,000.00	500,675.36	0.00	0.00	0.00	500,675.36	0.00	0.00	9,830,000.00
B-3	16,589,000.00	938,592.94	0.00	0.00	0.00	938,592.94	0.00	0.00	16,589,000.00
X	44,855,429.00	18,852,574.09	4,658.47	175.37	4,833.84	18,857,407.93	0.00	0.00	44,850,595.16
P	0.00	1,183,268.95	0.00	0.00	0.00	1,183,268.95	0.00	0.00	0.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	1,228,783,429.00	66,480,560.45	109,361,966.53	3,881,021.92	113,242,988.45	179,723,548.90	0.00	0.00	1,115,540,440.55


Interest Detail - REMIC IV
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	Through	(with Notional)	Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid

Class	Rate	Balance	Interest	Interest SF	Interest	Adjustment	Interest	Interest	Interest
			(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	5.00250%	224,608,487.94	998,759.08	0.00	0.00	0.00	998,759.08	998,759.08	0.00
A-2a	4.91250%	280,392,203.15	1,224,379.29	0.00	0.00	0.00	1,224,379.29	1,224,379.29	0.00
A-2b	4.96250%	107,090,000.00	472,385.89	0.00	0.00	0.00	472,385.89	472,385.89	0.00
A-2c	5.00250%	144,060,000.00	640,586.80	0.00	0.00	0.00	640,586.80	640,586.80	0.00
A-2d	5.08250%	88,960,000.00	401,901.51	0.00	0.00	0.00	401,901.51	401,901.51	0.00
M-1	5.12250%	54,681,000.00	248,980.82	0.00	0.00	0.00	248,980.82	248,980.82	0.00
M-2	5.13250%	56,524,000.00	257,875.05	0.00	0.00	0.00	257,875.05	257,875.05	0.00
M-3	5.16250%	17,817,000.00	81,760.23	0.00	0.00	0.00	81,760.23	81,760.23	0.00
M-4	5.23250%	28,876,000.00	134,305.48	0.00	0.00	0.00	134,305.48	134,305.48	0.00
M-5	5.26250%	20,275,000.00	94,841.94	0.00	0.00	0.00	94,841.94	94,841.94	0.00
M-6	5.32250%	17,203,000.00	81,389.30	0.00	0.00	0.00	81,389.30	81,389.30	0.00
B-1	5.92250%	17,203,000.00	90,564.24	0.00	0.00	0.00	90,564.24	90,564.24	0.00
B-2	6.37250%	9,830,000.00	55,681.49	0.00	0.00	0.00	55,681.49	55,681.49	0.00
B-3	7.12250%	16,589,000.00	105,026.80	0.00	0.00	0.00	105,026.80	105,026.80	0.00
X	23.15130%	44,850,595.16	0.00	0.00	0.00	0.00	0.00	865,291.15	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	118,350.11	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,128,959,286.25	4,888,437.92	0.00	0.00	0.00	4,888,437.92	5,872,079.18	0.00



Page 3 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	7,072,554.17	4,950,002.68	12,022,556.85
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	7,072,554.17	4,950,002.68	12,022,556.85
Interest Collections	5,399,300.82	1,989,820.90	7,389,121.72
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Other Accounts	54,751.51	63,598.60	29,738.12
Interest Fees	-114,784.70	-31,882.87	-150,491.81
TOTAL NET INTEREST	5,339,267.63	2,021,536.63	7,268,368.03
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	12,411,821.80	6,971,539.31	19,290,924.88




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	311,888.46	112,531.25	424,419.71
Prepayments In Full	5,875,294.76	4,553,884.37	10,429,179.13
Curtailments	13,491.17	9,298.87	22,790.04
Liquidations	1,950,162.94	592,293.88	2,542,456.82
Insurance Principal	0.00	0.00	0.00
Repurchased Principal Amounts	0.00	0.00	0.00
Other Principal	0.00	0.00	0.00
Total Realized Loss Of Principal	-1,078,283.16	-318,005.69	-1,396,288.85
Delinquent Principal	-209,370.86	-84,904.65	-294,275.51
Advanced Principal	209,370.86	84,904.65	294,275.51
TOTAL PRINCIPAL COLLECTED	7,072,554.17	4,950,002.68	12,022,556.85




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
Closing Deposit	0.00	0.00	0.00
TOTAL OTHER ACCOUNTS PRINCIPAL	0.00	0.00	0.00






Page 4 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	5,705,209.59	2,093,570.91	7,798,780.50
Liquidation Interest	15,102.04	4,710.46	19,812.50
Repurchased Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Interest	0.00	0.00	0.00
Realized Loss of Interest	-61,994.19	-11,564.44	-73,558.63
Relief Act Interest Shortfalls	-0.00	-0.00	-0.00
Prepayment Interest Shortfalls	-3,507.79	-5,600.66	-9,108.45
Compensating Interest	3,507.79	5,600.66	9,108.45
Delinquent Interest	-3,890,734.26	-1,586,155.87	-5,476,890.13
Interest Advanced	3,631,717.64	1,489,259.83	5,120,977.47
TOTAL INTEREST COLLECTED	5,399,300.82	1,989,820.90	7,389,121.72




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Nonrecoverable Advances	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	54,751.51	63,598.60	118,350.11

Net Swap Receipt	(65,084.64)	(23,527.35)	(88,611.99)
. a) Swap Payment	2,822,692.65	1,020,370.77	3,843,063.42
. b) Counterparty Payment	2,757,608.01	996,843.42	3,754,451.43
. c) Swap Termination Payment	0.00	0.00	0.00
. d) Defaulted Swap Termination Payment	0.00	0.00	0.00
TOTAL INTEREST OTHER ACCOUNTS	54,751.51	63,598.60	29,738.12




INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	112,853.87	31,179.47	144,033.33
Current Trustee Fees	1,930.84	703.39	2,634.24
DB Custodian Fees			0.00
Wells Fargo Custodian Fees			548.90
LaSalle Custodian Fees			3,146.90
Extraordinary Expenses			128.45
TOTAL INTEREST OTHER FEES	114,784.70	31,882.87	150,491.81



Page 5 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2

Mortgage Pass-Through Certificates

November 26, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Fund

Begining Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Ending Balance

0.00

Swap Account

Begining Balance

0.00

Amount Deposited

3,754,451.43

Amount Withdrawn

3,843,063.42

Net SWAP Amount

(88,611.99)

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Subordinated Amount - Prior Period

44,850,595.16

Current Period Principal Realized Losses

1,396,288.85

Subordinated Amt - After Current Losses

43,454,306.31

Net Monthly Excess Cashflow

865,291.15

Extra Principal Distribution Amount

1,396,288.85

Subordinated Reduction Amount

0.00

Subordinated Amt - Ending

44,850,595.16

Subordinated Deficiency

0.00

Excess Subordinated Amount

0.00

Specified Subordinated Amount

44,850,595.16

Page 6 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Collateral Report


COLLATERAL



		Group 2	Group 1	Total



Loan Count:
Loan Count:


Original	4,542	2,173	6,715
Prior	4,200	1,986	6,186
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-38	-25	-63
Repurchases	-0	-0	-0
Liquidations	-12	-6	-18
Current	4,150	1,955	6,105
Principal Balance:


Original	896,827,561.88	331,952,039.34	1,228,779,601.22
Prior	827,504,426.55	301,454,859.70	1,128,959,286.25
Prefunding	0.00	0.00	0.00
Scheduled Principal	-311,888.46	-112,531.25	-424,419.71
Partial Prepayments	-13,491.17	-9,298.87	-22,790.04
Full Voluntary Prepayments	-5,875,294.76	-4,553,884.37	-10,429,179.13
Repurchases	-0.00	-0.00	-0.00
Liquidations	-1,950,162.94	-592,293.88	-2,542,456.82
Current	819,353,589.22	296,186,851.33	1,115,540,440.55





PREFUNDING

	Group 2	Group 1	Total
Closing Date Deposit Amount	0.00	0.00
Prefunding Account Original Balance
Prefunding Account Beginning Balance			0.00
Subsequent Loans Added to the Pool
Prefund Release to Certificate Holders
Prefunding Account Ending Balance	0.00	0.00	0.00

Page 7 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.32205%	8.38723%	8.33965%
Weighted Average Coupon Prior	8.30235%	8.36541%	8.31922%
Weighted Average Coupon Current	8.29527%	8.35574%	8.31142%
Weighted Average Months to Maturity Original	354	354	354
Weighted Average Months to Maturity Prior	347	347	347
Weighted Average Months to Maturity Current	346	346	346
Weighted Avg Remaining Amortization Term Original	419	425	420
Weighted Avg Remaining Amortization Term Prior	411	419	413
Weighted Avg Remaining Amortization Term Current	410	418	412
Weighted Average Seasoning Original	4.84	4.55	4.76
Weighted Average Seasoning Prior	11.83	11.54	11.75
Weighted Average Seasoning Current	12.83	12.53	12.75

Page 8 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	6.46775%	6.29176%	6.42025%
Weighted Average Margin Prior	6.46157%	6.29181%	6.41627%
Weighted Average Margin Current	6.46064%	6.28996%	6.41517%
Weighted Average Max Rate Original	14.64255%	15.09396%	14.76438%
Weighted Average Max Rate Prior	14.61278%	15.06480%	14.73341%
Weighted Average Max Rate Current	14.61087%	15.05716%	14.72976%
Weighted Average Min Rate Original	8.07636%	8.25182%	8.12372%
Weighted Average Min Rate Prior	8.04767%	8.22897%	8.09605%
Weighted Average Min Rate Current	8.04568%	8.22165%	8.09256%
Weighted Average Cap Up Original	1.18136%	1.34052%	1.22432%
Weighted Average Cap Up Prior	1.17938%	1.33389%	1.22061%
Weighted Average Cap Up Current	1.17932%	1.33355%	1.22041%
Weighted Average Cap Down Original	1.18136%	1.34052%	1.22432%
Weighted Average Cap Down Prior	1.17938%	1.33389%	1.22061%
Weighted Average Cap Down Current	1.17932%	1.33355%	1.22041%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	112,853.87	31,179.47	144,033.33
Delinquent Servicing Fees	230,560.81	94,283.94	324,844.75
TOTAL SERVICING FEES	343,414.67	125,463.41	468,878.08


Compensating Interest	-3,507.79	-5,600.66	-9,108.45
Delinquent Servicing Fees	-230,560.81	-94,283.94	-324,844.75
COLLECTED SERVICING FEES	-109,346.09	-25,578.82	-134,924.91


Total Advanced Interest	3,631,717.64	1,489,259.83	5,120,977.47
Total Advanced Principal	209,370.86	84,904.65	294,275.51
Aggregate Advances with respect to this Distribution	3,841,088.49	1,574,164.48	5,415,252.97
Unrecovered Advances	0.00	0.00	0.00
Non Recoverable Advance	0.00	0.00	0.00
Servicer Escrow Advances	0.00	0.00	0.00




ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	3,507.79	5,600.66	9,108.45
Compensating Interest	(3,507.79)	(5,600.66)	(9,108.45)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00
Pool Factor	91.2191830000%	89.1043590000%	90.7841000000%
Weighted Average Net Mortgage Rate	7.663306%	7.839990%	7.678263%





Page 9 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		60,541,591.86	39,821,030.95	30,546,392.56	130,909,015.37
	% Balance		5.43%	3.57%	2.74%	11.74%
	# Loans		330	190	242	762
	% # Loans		5.41%	3.11%	3.96%	12.48%
FORECLOSURE	Balance	0.00	0.00	3,384,235.45	89,999,933.35	93,384,168.80
	% Balance	0.00%	0.00%	0.30%	8.07%	8.37%
	# Loans	0	0	18	336	354
	% # Loans	0.00%	0.00%	0.29%	5.50%	5.80%
BANKRUPTCY	Balance	1,012,684.19	230,636.72	449,281.68	6,895,709.61	8,588,312.20
	% Balance	0.09%	0.02%	0.04%	0.62%	0.77%
	# Loans	5	2	3	37	47
	% # Loans	0.08%	0.03%	0.05%	0.61%	0.77%
REO	Balance	0.00	0.00	0.00	23,341,231.60	23,341,231.60
	% Balance	0.00%	0.00%	0.00%	2.09%	2.09%
	# Loans	0	0	0	102	102
	% # Loans	0.00%	0.00%	0.00%	1.67%	1.67%
TOTAL	Balance	1,012,684.19	60,772,228.58	43,654,548.08	150,783,267.12	256,222,727.97
	% Balance	0.09%	5.45%	3.91%	13.52%	22.97%
	# Loans	5	332	211	717	1,265
	% # Loans	0.08%	5.44%	3.46%	11.74%	20.72%

Page 10 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		16,208,103.36	10,480,700.63	7,778,622.65	34,467,426.64
	% Balance		5.47%	3.54%	2.63%	11.64%
	# Loans		96	58	67	221
	% # Loans		4.91%	2.97%	3.43%	11.30%
FORECLOSURE	Balance	0.00	0.00	0.00	20,303,404.32	20,303,404.32
	% Balance	0.00%	0.00%	0.00%	6.85%	6.85%
	# Loans	0	0	0	98	98
	% # Loans	0.00%	0.00%	0.00%	5.01%	5.01%
BANKRUPTCY	Balance	854,466.95	0.00	142,554.93	1,476,701.81	2,473,723.69
	% Balance	0.29%	0.00%	0.05%	0.50%	0.84%
	# Loans	3	0	1	15	19
	% # Loans	0.15%	0.00%	0.05%	0.77%	0.97%
REO	Balance	0.00	0.00	0.00	5,843,147.11	5,843,147.11
	% Balance	0.00%	0.00%	0.00%	1.97%	1.97%
	# Loans	0	0	0	32	32
	% # Loans	0.00%	0.00%	0.00%	1.64%	1.64%
TOTAL	Balance	854,466.95	16,208,103.36	10,623,255.56	35,401,875.89	63,087,701.76
	% Balance	0.29%	5.47%	3.59%	11.95%	21.30%
	# Loans	3	96	59	212	370
	% # Loans	0.15%	4.91%	3.02%	10.84%	18.93%

Page 11 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		44,333,488.50	29,340,330.32	22,767,769.91	96,441,588.73
	% Balance		5.41%	3.58%	2.78%	11.77%
	# Loans		234	132	175	541
	% # Loans		5.64%	3.18%	4.22%	13.04%
FORECLOSURE	Balance	0.00	0.00	3,384,235.45	69,696,529.03	73,080,764.48
	% Balance	0.00%	0.00%	0.41%	8.51%	8.92%
	# Loans	0	0	18	238	256
	% # Loans	0.00%	0.00%	0.43%	5.73%	6.17%
BANKRUPTCY	Balance	158,217.24	230,636.72	306,726.75	5,419,007.80	6,114,588.51
	% Balance	0.02%	0.03%	0.04%	0.66%	0.75%
	# Loans	2	2	2	22	28
	% # Loans	0.05%	0.05%	0.05%	0.53%	0.67%
REO	Balance	0.00	0.00	0.00	17,498,084.49	17,498,084.49
	% Balance	0.00%	0.00%	0.00%	2.14%	2.14%
	# Loans	0	0	0	70	70
	% # Loans	0.00%	0.00%	0.00%	1.69%	1.69%
TOTAL	Balance	158,217.24	44,564,125.22	33,031,292.52	115,381,391.23	193,135,026.21
	% Balance	0.02%	5.44%	4.03%	14.08%	23.57%
	# Loans	2	236	152	505	895
	% # Loans	0.05%	5.69%	3.66%	12.17%	21.57%

Page 12 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

REO Report
Loan Number	Original	Stated		Current	State &		First
Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination



Became REO Property this Period:
11662834 2	256,000.00	255,526.28	01-Feb-2007	7.990%	CA - 80.00%	360	01-Oct-2006
11670853 2	255,000.00	254,503.07	01-Jan-2007	10.345%	WA - 85.00%	360	01-Nov-2006
11689162 2	256,000.00	255,441.53	01-Feb-2007	7.340%	CA - 80.00%	360	01-Nov-2006
11710472 2	455,200.00	455,200.00	01-Feb-2007	6.470%	CA - 80.00%	360	01-Jan-2007
11714720 2	384,000.00	383,291.80	01-May-2007	7.570%	VA - 80.00%	360	01-Dec-2006
11717049 2	69,600.00	69,030.03	01-Apr-2007	8.100%	TX - 80.00%	360	01-Dec-2006
11720893 2	484,000.00	483,173.40	01-Feb-2007	7.775%	CA - 80.00%	360	01-Dec-2006
11727896 2	471,200.00	471,200.00	01-Jan-2007	5.575%	CA - 80.00%	360	01-Jan-2007
1008976860 2	112,000.00	111,204.30	01-May-2007	9.600%	MO - 65.88%	360	01-Oct-2006
1009462734 2	744,000.00	742,041.14	01-Dec-2006	9.990%	CA - 89.99%	360	01-Nov-2006
1009479815 1	191,200.00	191,197.12	01-Mar-2007	9.625%	AZ - 80.00%	360	01-Oct-2006
1009480322 2	47,800.00	47,626.95	01-Mar-2007	12.900%	AZ - 20.00%	360	01-Oct-2006
1009490605 2	600,000.00	597,504.36	01-Dec-2006	8.025%	CA - 76.43%	360	01-Oct-2006
1009610496 1	192,000.00	190,900.18	01-May-2007	10.550%	VA - 75.00%	360	01-Nov-2006
1009731221 1	75,600.00	75,057.96	01-Nov-2006	9.175%	IN - 90.00%	360	01-Nov-2006
1009798454 1	204,000.00	203,142.97	01-Jan-2007	7.990%	AZ - 80.00%	360	01-Oct-2006
1009828369 1	54,400.00	53,983.29	01-Mar-2007	8.850%	TX - 80.00%	360	01-Nov-2006
1009945508 1	146,400.00	145,317.69	01-Nov-2006	9.025%	WI - 80.00%	360	01-Nov-2006
1009982888 1	106,200.00	105,519.93	01-Dec-2006	9.725%	MI - 90.00%	360	01-Nov-2006
1010063575 2	280,000.00	279,999.98	01-Feb-2007	9.025%	MN - 80.00%	360	01-Nov-2006
1010080155 2	328,000.00	327,004.31	01-Dec-2006	8.850%	CA - 80.00%	360	01-Nov-2006
1010175874 2	507,600.00	506,167.59	01-Dec-2006	9.100%	FL - 79.31%	360	01-Nov-2006
1010398679 2	47,500.00	47,296.03	01-Jan-2007	9.800%	TX - 20.00%	360	01-Dec-2006
1010422919 1	76,500.00	76,305.82	01-Jan-2007	9.175%	IA - 90.00%	360	01-Dec-2006
1010456295 2	208,000.00	207,347.98	01-Jan-2007	8.450%	FL - 80.00%	360	01-Dec-2006
1010507472 1	298,300.00	298,297.05	01-Jan-2007	7.525%	CA - 95.00%	360	01-Dec-2006
1010602788 1	296,750.00	295,344.98	01-Dec-2006	6.990%	CA - 84.79%	360	01-Dec-2006
1127125479 2	72,400.00	71,955.74	05-Mar-2007	9.930%	NC - 80.00%	360	05-Oct-2006
1127125639 2	64,000.00	63,634.78	01-Mar-2007	10.280%	MI - 80.00%	360	01-Nov-2006
1127125985 2	180,000.00	178,586.49	01-Mar-2007	8.890%	MA - 76.60%	360	01-Nov-2006
1127126093 2	207,000.00	205,232.71	01-Feb-2007	7.890%	AZ - 90.00%	360	01-Dec-2006
1127126242 2	80,750.00	80,295.10	01-Apr-2007	10.340%	TN - 85.00%	360	01-Nov-2006
1127126365 2	245,600.00	245,600.00	01-Feb-2007	7.500%	CA - 80.00%	360	01-Oct-2006


TOTAL	7,997,000.00	7,973,930.56

Became REO Property in a Prior Period:
11682619 2	175,750.00	175,668.08	01-Feb-2007	11.320%	CO - 95.00%	360	01-Nov-2006
11683130 2	248,000.00	247,580.82	01-Dec-2006	8.025%	CA - 80.00%	360	01-Nov-2006
11701725 2	156,000.00	155,483.51	01-Dec-2006	8.550%	CA - 80.00%	360	01-Nov-2006
11701902 2	471,000.00	470,448.84	01-Jan-2007	8.990%	CA - 78.50%	360	01-Nov-2006
11712108 2	384,000.00	383,273.36	01-Dec-2006	7.500%	NV - 80.00%	360	01-Dec-2006
11715759 2	496,000.00	496,000.00	01-Dec-2006	6.025%	FL - 80.00%	360	01-Dec-2006
11718232 2	476,000.00	475,073.94	01-Dec-2006	7.425%	CA - 80.00%	360	01-Dec-2006


Page 13 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination


11718615 1	276,000.00	275,109.51	01-Dec-2006	8.350%	VA - 80.00%	360	01-Dec-2006
11720535 2	460,000.00	456,270.25	01-Feb-2007	8.150%	TX - 80.00%	360	01-Dec-2006
11726592 2	236,000.00	235,718.22	01-Dec-2006	8.720%	CA - 80.00%	360	01-Dec-2006
11727709 1	160,000.00	159,413.74	01-Dec-2006	7.905%	CA - 80.00%	360	01-Dec-2006
11728398 2	380,000.00	378,573.73	01-Mar-2007	7.820%	VA - 80.00%	360	01-Dec-2006
11731473 2	552,000.00	547,738.21	01-Jan-2007	8.395%	DC - 80.00%	360	01-Dec-2006
11733240 1	187,150.00	186,054.07	01-Feb-2007	9.750%	TX - 95.00%	360	01-Dec-2006
11734923 2	164,000.00	163,393.92	01-Dec-2006	7.875%	MA - 80.00%	360	01-Dec-2006
11736679 2	330,400.00	328,375.14	01-Jan-2007	6.040%	CA - 80.00%	360	01-Dec-2006
11739072 1	296,000.00	294,765.18	01-Jan-2007	7.445%	DC - 80.00%	360	01-Dec-2006
11741671 2	141,920.00	140,768.13	01-Feb-2007	8.145%	MN - 80.00%	360	01-Dec-2006
1127103174 2	72,080.00	71,708.82	01-Dec-2006	8.600%	MI - 80.00%	360	01-Apr-2006
1008641222 1	56,000.00	55,601.16	01-Nov-2006	9.950%	MI - 80.00%	360	01-Sep-2006
1008856749 2	207,000.00	205,632.01	01-Jan-2007	9.950%	FL - 90.00%	360	01-Oct-2006
1009182653 2	72,250.00	71,669.45	01-Apr-2007	9.600%	MO - 85.00%	360	01-Sep-2006
1009213175 2	104,800.00	104,480.34	01-Dec-2006	9.350%	SC - 80.00%	360	01-Sep-2006
1009242125 2	140,000.00	139,794.56	01-Nov-2006	11.775%	AL - 100.00%	360	01-Sep-2006
1009440161 1	315,000.00	314,334.59	01-Dec-2006	10.338%	MI - 90.00%	360	01-Oct-2006
1009455190 2	157,050.00	156,707.16	01-Dec-2006	10.230%	CO - 90.00%	360	01-Oct-2006
1009491070 2	300,899.00	299,803.27	01-Mar-2007	8.490%	VA - 85.00%	360	01-Oct-2006
1009533604 1	111,600.00	111,306.15	01-Jan-2007	9.600%	TN - 90.00%	360	01-Oct-2006
1009557222 1	86,700.00	86,225.47	01-Feb-2007	10.850%	TN - 85.00%	360	01-Oct-2006
1009606385 2	69,700.00	69,374.96	01-Feb-2007	11.600%	TX - 85.00%	360	01-Oct-2006
1009619763 1	100,700.00	99,962.17	01-Feb-2007	9.450%	NE - 95.00%	360	01-Oct-2006
1009641319 2	70,200.00	69,680.95	01-Apr-2007	9.325%	MI - 90.00%	360	01-Nov-2006
1009769878 1	57,600.00	57,376.82	01-Feb-2007	8.275%	TN - 90.00%	360	01-Oct-2006
1009790292 1	280,800.00	280,111.13	01-Nov-2006	9.575%	CA - 90.00%	360	01-Nov-2006
1009798052 2	597,550.00	595,669.04	01-Mar-2007	8.725%	GA - 95.00%	360	01-Nov-2006
1009856060 2	418,000.00	418,000.00	01-Jan-2007	9.150%	CA - 95.00%	360	01-Nov-2006
1009858576 2	120,000.00	119,346.41	01-Dec-2006	10.500%	CA - 80.00%	360	01-Nov-2006
1009937385 2	319,500.00	317,221.09	01-Dec-2006	9.200%	MD - 90.00%	360	01-Nov-2006
1009974744 2	243,000.00	242,262.35	01-Mar-2007	8.850%	MD - 90.00%	360	01-Nov-2006
1010070512 1	101,150.00	100,433.78	01-Dec-2006	9.250%	MI - 85.00%	360	01-Nov-2006
1010112380 1	167,920.00	166,294.36	01-Nov-2006	7.675%	MN - 80.00%	360	01-Nov-2006
1010321298 1	72,000.00	71,595.47	01-Feb-2007	9.950%	MI - 80.00%	360	01-Dec-2006
1010338119 1	357,000.00	356,043.28	01-Jan-2007	8.990%	CA - 85.00%	360	01-Dec-2006
1010386174 2	219,600.00	218,252.72	01-Jan-2007	9.525%	NH - 90.00%	360	01-Dec-2006
1010388289 1	109,565.00	109,190.45	01-Feb-2007	8.575%	CO - 85.00%	360	01-Dec-2006
1010416114 1	185,600.00	185,046.86	01-Jan-2007	8.625%	CA - 80.00%	360	01-Dec-2006
1010508970 1	222,300.00	221,890.17	01-Dec-2006	10.250%	CT - 90.00%	360	01-Dec-2006
1010542031 2	376,000.00	374,677.92	01-Jan-2007	8.050%	VA - 80.00%	360	01-Dec-2006
1010552966 1	543,150.00	541,226.72	01-Jan-2007	8.025%	MN - 85.00%	360	01-Dec-2006
1010564310 1	88,400.00	87,861.21	01-Dec-2006	9.575%	MI - 84.19%	360	01-Dec-2006
1010590540 2	336,000.00	332,078.86	01-Dec-2006	6.425%	FL - 80.00%	360	01-Dec-2006
1010680480 1	109,600.00	109,366.84	01-Apr-2007	9.850%	MI - 80.00%	360	01-Dec-2006
1010695651 1	340,000.00	338,870.99	01-Feb-2007	8.250%	CA - 80.00%	360	01-Dec-2006
1010696767 2	161,415.00	160,206.93	01-Jan-2007	8.550%	CO - 85.00%	360	01-Dec-2006


Page 14 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination


1127125375 2	288,000.00	286,683.07	29-Mar-2007	7.690%	VA - 84.71%	360	29-Sep-2006
2010060818864 2	165,600.00	164,503.24	28-Dec-2006	9.940%	SC - 80.00%	360	28-Sep-2006
1127125467 2	71,920.00	71,696.71	07-Apr-2007	9.290%	VA - 80.00%	360	07-Oct-2006
1127125748 2	255,000.00	254,102.94	01-Feb-2007	8.340%	MD - 85.00%	360	01-Nov-2006
1127125822 2	56,080.00	55,818.93	22-Mar-2007	11.240%	MI - 80.00%	360	22-Oct-2006
1127125844 2	207,000.00	205,362.44	01-Dec-2006	8.690%	MI - 90.00%	360	01-Nov-2006
1127125862 2	51,000.00	50,798.05	01-Dec-2006	11.990%	MI - 75.00%	360	01-Nov-2006
1127125863 2	160,000.00	158,297.58	25-Dec-2006	7.190%	MI - 80.00%	360	25-Oct-2006
1127125995 2	252,900.00	250,957.60	01-Jan-2007	9.220%	CA - 90.00%	360	01-Oct-2006
1127126005 2	85,500.00	85,005.60	01-Nov-2006	10.590%	KY - 95.00%	360	01-Oct-2006
1127126077 2	210,800.00	207,800.24	01-Dec-2006	5.650%	AZ - 85.00%	360	01-Nov-2006
1127126100 2	480,000.00	475,632.74	01-Jan-2007	7.990%	AZ - 78.69%	360	01-Nov-2006
1127126136 2	70,720.00	70,344.43	01-Feb-2007	10.620%	MN - 80.00%	360	01-Nov-2006
1127126183 2	96,000.00	96,000.00	01-Dec-2006	6.850%	CA - 80.00%	360	01-Oct-2006
1127126257 2	106,250.00	105,284.36	01-Apr-2007	10.990%	TX - 85.00%	360	01-Nov-2006


TOTAL	15,437,119.00	15,367,301.04


TOTAL	23,434,119.00	23,341,231.60
TOTAL


Page 15 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Foreclosure Report
Loan Number	Original	Stated		Current	State &		First
Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination

Became Foreclosure Property this Period:
11647161 2	152,000.00	151,467.66	01-Jun-2007	8.625%	AZ - 80.00%	360	01-Oct-2006
11671744 2	94,400.00	94,285.40	01-May-2007	8.895%	CA - 80.00%	360	01-Nov-2006
11675958 2	494,000.00	494,000.00	01-Jun-2007	7.250%	CA - 95.00%	360	01-Nov-2006
11678312 1	301,750.00	301,184.53	01-Jun-2007	7.750%	CA - 85.00%	360	01-Nov-2006
11697183 1	204,000.00	203,553.99	01-Jun-2007	7.550%	CA - 80.00%	360	01-Nov-2006
11697980 2	310,000.00	307,925.47	01-Jun-2007	9.345%	NJ - 80.00%	360	01-Dec-2006
11699029 2	40,000.00	39,825.99	01-Jan-2007	7.295%	PA - 22.86%	360	01-Dec-2006
11702323 1	332,500.00	330,648.00	01-Jun-2007	6.700%	CA - 70.00%	360	01-Nov-2006
11705089 2	232,000.00	229,819.17	01-Jun-2007	7.400%	IL - 80.00%	360	01-Dec-2006
11707170 2	175,200.00	173,592.87	01-Mar-2007	7.525%	IL - 80.00%	360	01-Dec-2006
11707412 2	409,600.00	409,162.65	01-Jun-2007	6.920%	WA - 80.00%	360	01-Dec-2006
11710586 2	308,000.00	306,977.32	01-May-2007	8.250%	NY - 80.00%	360	01-Dec-2006
11711499 2	504,000.00	500,375.70	01-Jun-2007	9.160%	TX - 80.00%	360	01-Nov-2006
11711501 1	136,000.00	135,159.74	01-Jun-2007	9.495%	FL - 80.00%	360	01-Dec-2006
11713837 2	351,500.00	349,892.46	01-Jun-2007	7.115%	NY - 95.00%	360	01-Dec-2006
11713863 1	204,000.00	203,219.05	01-May-2007	7.750%	WA - 80.00%	360	01-Dec-2006
11716835 2	340,000.00	340,000.00	01-May-2007	7.470%	CA - 80.00%	360	01-Dec-2006
11719089 2	128,000.00	127,249.66	01-Jun-2007	9.745%	FL - 82.58%	360	01-Dec-2006
11720357 2	695,759.00	693,609.19	01-Jun-2007	8.500%	NV - 80.00%	360	01-Dec-2006
11724276 1	122,400.00	121,455.92	01-Jun-2007	8.400%	MA - 80.00%	360	01-Dec-2006
11724528 1	351,000.00	349,744.67	01-Jun-2007	7.990%	MD - 90.00%	360	01-Dec-2006
11725890 1	298,500.00	296,028.60	01-May-2007	8.045%	TX - 79.28%	360	01-Dec-2006
11727412 1	62,400.00	61,985.80	01-May-2007	8.695%	TX - 80.00%	360	01-Jan-2007
11728022 2	367,920.00	365,992.02	01-Jun-2007	6.620%	UT - 80.00%	360	01-Dec-2006
11728327 2	456,000.00	452,722.41	01-Jun-2007	8.750%	LA - 95.00%	360	01-Dec-2006
11730980 1	144,000.00	143,794.34	01-Jun-2007	8.250%	WA - 79.12%	360	01-Dec-2006
11731016 2	504,000.00	503,224.85	01-Jun-2007	8.275%	FL - 80.00%	360	01-Nov-2006
11731389 1	183,200.00	182,709.14	01-Apr-2007	8.990%	CO - 80.00%	360	01-Dec-2006
11732961 2	360,000.00	358,695.85	01-Jun-2007	7.945%	FL - 80.00%	360	01-Dec-2006
11733418 2	109,600.00	108,906.48	01-Jun-2007	9.375%	IL - 80.00%	360	01-Dec-2006
11733739 2	268,000.00	266,965.17	01-Jun-2007	7.720%	FL - 80.00%	360	01-Dec-2006
11734280 2	352,000.00	351,302.38	01-Jun-2007	7.375%	NY - 80.00%	360	01-Dec-2006
11734480 2	336,800.00	336,269.37	01-Jun-2007	7.990%	CA - 80.00%	360	01-Dec-2006
11734494 2	384,000.00	382,570.87	01-Jun-2007	7.850%	CA - 80.00%	360	01-Dec-2006
11734509 2	288,544.00	287,684.10	01-Jun-2007	8.625%	OR - 80.00%	360	01-Dec-2006
11739732 1	152,000.00	151,498.78	01-Jun-2007	8.320%	IL - 80.00%	360	01-Jan-2007
11743097 2	320,000.00	318,490.75	01-Jun-2007	7.345%	CA - 80.00%	360	01-Dec-2006
11748588 2	348,000.00	346,520.98	01-Jun-2007	7.055%	VA - 80.00%	360	01-Jan-2007
1009139504 2	109,500.00	109,233.84	01-Jun-2007	9.900%	WI - 75.00%	360	01-Oct-2006
1009160677 2	517,500.00	517,500.00	01-Jun-2007	7.900%	CA - 90.00%	360	01-Sep-2006
1009403264 1	125,910.00	125,666.09	01-Apr-2007	10.625%	PA - 90.00%	360	01-Oct-2006
1009494754 2	229,763.00	228,998.06	01-Jun-2007	8.800%	NV - 80.00%	360	01-Oct-2006
1009506901 2	684,000.00	683,750.00	01-Jun-2007	8.350%	NV - 80.00%	360	01-Oct-2006
1009506901 2	684,000.00			8.350%	NV - 80.00%


Page 16 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1009541855 1
1009541855 1	210,000.00	209,495.65	01-Jun-2007	9.363%	CA - 70.00%	360	01-Dec-2006

1009647812 2	256,500.00	256,485.00	01-May-2007	7.350%	CA - 90.00%	360	01-Oct-2006
1009648679 2	245,000.00	244,364.30	01-Jun-2007	9.650%	NV - 89.09%	360	01-Oct-2006
1009687243 2	372,000.00	368,509.11	01-Jun-2007	8.225%	MA - 80.00%	360	01-Oct-2006
1009754072 2	182,400.00	181,330.80	01-Dec-2006	10.150%	TX - 95.00%	360	01-Nov-2006
1009760430 2	263,920.00	262,995.67	01-May-2007	8.625%	IA - 80.00%	360	01-Oct-2006
1009766229 2	392,000.00	390,566.42	01-Jun-2007	8.475%	CA - 80.00%	360	01-Oct-2006
1009767424 2	350,200.00	348,928.46	01-Jun-2007	8.500%	CA - 85.00%	360	01-Oct-2006
1009801547 2	255,000.00	253,830.17	01-Jun-2007	7.990%	WA - 77.27%	360	01-Oct-2006
1009810591 2	79,050.00	76,744.86	01-Jun-2007	9.250%	TX - 85.00%	360	01-Nov-2006
1009912794 2	218,000.00	217,986.86	01-Jun-2007	7.275%	WA - 80.00%	360	01-Dec-2006
1009972158 2	109,250.00	108,444.58	01-May-2007	9.350%	TX - 95.00%	360	01-Nov-2006
1010044604 2	198,000.00	197,595.54	01-Jun-2007	10.450%	FL - 90.00%	360	01-Oct-2006
1010077588 1	60,645.00	60,304.41	01-Jun-2007	9.950%	KY - 65.00%	360	01-Dec-2006
1010144676 1	165,750.00	165,479.29	01-Apr-2007	10.650%	AZ - 85.00%	360	01-Dec-2006
1010252497 1	143,000.00	141,974.68	01-Jan-2007	9.175%	VA - 65.00%	360	01-Nov-2006
1010325463 1	350,000.00	348,934.06	01-May-2007	8.550%	FL - 73.68%	360	01-Dec-2006
1010368229 2	210,000.00	208,783.42	01-Jun-2007	6.250%	VA - 75.00%	360	01-Dec-2006
1010433122 1	294,400.00	293,500.21	01-Feb-2007	8.538%	HI - 80.00%	360	01-Dec-2006
1010437173 2	445,600.00	442,214.41	01-May-2007	8.475%	IL - 80.00%	360	01-Dec-2006
1010446555 2	245,600.00	245,600.00	01-Jun-2007	7.075%	CA - 80.00%	360	01-Dec-2006
1010535682 2	560,000.00	560,000.00	01-Jun-2007	7.075%	NV - 80.00%	360	01-Dec-2006
1127125311 2	113,310.00	112,519.17	06-Jun-2007	10.040%	VA - 90.00%	360	06-Aug-2006
1127125312 2	233,500.00	231,395.55	01-Apr-2007	8.790%	NC - 76.06%	360	01-Sep-2006
1127125326 2	382,500.00	379,214.39	03-Jun-2007	10.990%	VA - 85.00%	360	03-Sep-2006
1127125493 2	260,000.00	259,999.65	01-Jun-2007	9.240%	VA - 80.00%	360	01-Nov-2006
1127125512 2	228,000.00	227,007.53	25-Jun-2007	7.590%	NC - 80.00%	360	25-Oct-2006
1127125519 2	94,400.00	91,542.95	14-Jun-2007	10.020%	SC - 80.00%	180	14-Nov-2006
1127125527 2	68,000.00	67,833.89	18-Jun-2007	9.590%	SC - 80.00%	360	18-Oct-2006
1127125604 2	112,000.00	111,149.07	01-Jul-2007	8.890%	NY - 72.26%	360	01-Nov-2006
1127125613 2	106,000.00	105,202.77	01-Jun-2007	8.940%	PA - 76.81%	360	01-Nov-2006
1127125623 2	279,000.00	276,836.88	01-Jun-2007	8.790%	PA - 90.00%	360	01-Nov-2006
1127125688 2	170,000.00	168,798.06	01-Apr-2007	9.840%	DE - 85.00%	360	01-Oct-2006
1127125701 2	52,000.00	51,584.41	01-Jun-2007	8.640%	PA - 80.00%	360	01-Nov-2006
1127125711 2	75,600.00	75,382.88	01-May-2007	9.040%	PA - 80.00%	360	01-Nov-2006
1127125755 2	224,000.00	221,991.56	01-Jun-2007	8.090%	PA - 80.00%	360	01-Nov-2006
1127125772 2	65,600.00	65,075.67	21-Jun-2007	8.640%	OH - 80.00%	360	21-Oct-2006
1127125773 2	73,800.00	73,356.92	20-Jun-2007	10.040%	OH - 90.00%	360	20-Oct-2006
1127125776 2	86,400.00	85,521.84	01-Jun-2007	7.490%	KY - 80.00%	360	01-Nov-2006
1127125777 2	65,000.00	64,459.10	11-Jun-2007	8.440%	OH - 86.67%	360	11-Oct-2006
1127125794 2	55,200.00	54,710.02	07-Jun-2007	8.140%	KY - 75.00%	360	07-Oct-2006
1127125842 2	138,600.00	137,546.93	25-May-2007	8.890%	IN - 90.00%	360	25-Oct-2006
1127125883 2	342,272.00	342,171.63	01-Jul-2007	7.090%	FL - 79.68%	360	01-Nov-2006
1127125891 2	164,700.00	164,214.63	01-Jul-2007	8.990%	FL - 90.00%	360	01-Nov-2006
1127125926 2	146,400.00	145,415.97	01-Jun-2007	9.490%	IL - 80.00%	360	01-Nov-2006
1127126057 2	229,500.00	228,887.46	01-Jun-2007	9.290%	LA - 90.00%	360	01-Nov-2006
1127126073 2	117,750.00	116,882.20	01-Jul-2007	9.040%	AZ - 60.38%	360	01-Nov-2006


Page 17 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1127126087 2
1127126087 2	211,500.00	209,774.98	01-Jul-2007	8.620%	AZ - 90.00%	360	01-Nov-2006

1127126091 2	187,500.00	186,953.47	01-Jun-2007	8.990%	CA - 78.13%	360	01-Nov-2006
1127126134 2	149,600.00	148,194.14	01-Jun-2007	8.040%	CO - 80.00%	360	01-Nov-2006
1127126178 2	248,000.00	244,983.11	01-Jun-2007	6.490%	CA - 80.00%	360	01-Nov-2006
1127126195 2	250,000.00	248,606.25	01-Jul-2007	6.980%	CA - 78.13%	360	01-Oct-2006
1127126197 2	292,500.00	289,785.55	01-Jun-2007	7.890%	CA - 90.00%	360	01-Nov-2006
1127126206 2	512,000.00	511,903.54	01-Jul-2007	7.250%	CA - 80.00%	360	01-Nov-2006
1127126342 2	234,000.00	231,595.55	01-Jul-2007	7.370%	VA - 76.47%	360	01-Nov-2006
1127126382 2	315,000.00	312,217.96	01-Jul-2007	8.140%	CA - 87.50%	360	01-Nov-2006


TOTAL	24,377,693.00	24,270,442.90

Became Foreclosure Property in a Prior Period:
11632167 2	231,000.00	230,309.71	01-Apr-2007	9.170%	WA - 84.93%	360	01-Oct-2006
11635162 1	315,000.00	313,804.24	01-May-2007	8.345%	CA - 90.00%	360	01-Oct-2006
11637821 2	191,250.00	189,497.69	01-May-2007	8.345%	NJ - 85.00%	360	01-Oct-2006
11657885 2	176,000.00	175,828.40	01-May-2007	9.670%	FL - 80.00%	360	01-Oct-2006
11664588 2	252,000.00	250,987.83	01-May-2007	7.875%	WA - 80.00%	360	01-Nov-2006
11667378 1	123,200.00	122,147.62	01-Mar-2007	8.695%	CT - 80.00%	360	01-Oct-2006
11669867 2	284,000.00	282,696.17	01-Mar-2007	7.400%	CA - 80.00%	360	01-Nov-2006
11670864 2	552,000.00	551,054.64	01-Feb-2007	7.990%	CA - 80.00%	360	01-Nov-2006
11672322 2	165,000.00	164,455.34	01-Apr-2007	8.270%	OR - 76.74%	360	01-Dec-2006
11673464 2	267,920.00	267,393.10	01-Dec-2006	7.620%	FL - 80.00%	360	01-Nov-2006
11674516 2	508,750.00	508,196.24	01-Apr-2007	8.960%	CA - 79.99%	360	01-Dec-2006
11680964 2	201,600.00	201,012.57	01-Jan-2007	8.990%	IL - 80.00%	360	01-Nov-2006
11685575 2	192,000.00	191,440.47	01-May-2007	8.990%	GA - 80.00%	360	01-Nov-2006
11693365 2	375,920.00	374,363.24	01-Jan-2007	7.595%	NY - 80.00%	360	01-Dec-2006
11694641 2	308,800.00	306,309.93	01-Feb-2007	8.595%	VA - 80.00%	360	01-Nov-2006
11696971 2	228,000.00	226,660.63	01-May-2007	10.250%	WA - 80.00%	360	01-Dec-2006
11697808 2	50,000.00	49,696.94	01-May-2007	9.990%	NH - 26.32%	360	01-Nov-2006
11698219 2	328,000.00	327,402.05	01-Mar-2007	7.600%	NY - 80.00%	360	01-Dec-2006
11698516 2	448,000.00	446,399.96	01-May-2007	7.995%	NY - 80.00%	360	01-Dec-2006
11698590 2	185,250.00	184,512.11	01-Apr-2007	9.895%	DE - 95.00%	360	01-Nov-2006
11703407 2	210,000.00	208,064.15	01-May-2007	7.500%	NJ - 70.00%	360	01-Dec-2006
11704028 2	348,000.00	348,000.00	01-Mar-2007	7.820%	CA - 80.00%	360	01-Dec-2006
11705462 2	549,000.00	548,528.55	01-Feb-2007	9.570%	NY - 90.00%	360	01-Dec-2006
11705934 2	552,000.00	549,810.85	01-Feb-2007	7.625%	CA - 80.00%	360	01-Dec-2006
11708723 2	232,750.00	232,211.11	01-Apr-2007	9.770%	FL - 95.00%	360	01-Nov-2006
11709829 2	428,000.00	427,022.89	01-Feb-2007	6.990%	CA - 80.00%	360	01-Dec-2006
11709880 1	331,500.00	330,611.73	01-Feb-2007	8.990%	CA - 85.00%	360	01-Dec-2006
11710123 2	500,000.00	499,647.21	01-Feb-2007	10.070%	NY - 90.91%	360	01-Dec-2006
11710503 2	264,000.00	263,531.96	01-Feb-2007	7.675%	CA - 80.00%	360	01-Dec-2006
11710741 1	199,500.00	198,137.05	01-Dec-2006	9.000%	FL - 95.00%	360	01-Dec-2006
11710967 2	325,600.00	324,115.00	01-Jan-2007	7.125%	FL - 80.00%	360	01-Dec-2006
11711887 2	280,000.00	279,315.88	01-Apr-2007	8.995%	IL - 80.00%	360	01-Jan-2007
11712239 2	750,000.00	743,287.85	01-Jan-2007	7.720%	NY - 78.95%	360	01-Dec-2006
11712380 2	368,000.00	367,159.77	01-Jan-2007	7.150%	NY - 80.00%	360	01-Dec-2006
11715282 2	480,000.00	479,411.34	01-Mar-2007	8.650%	CA - 80.00%	360	01-Dec-2006


Page 18 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
11716307 2
11716307 2	200,800.00	200,598.42	01-Feb-2007	9.170%	LA - 80.00%	360	01-Dec-2006

11717003 1	168,000.00	167,572.92	01-May-2007	9.170%	FL - 80.00%	360	01-Dec-2006
11717273 2	532,000.00	531,585.72	01-Apr-2007	9.820%	CA - 80.00%	360	01-Dec-2006
11718190 2	542,720.00	540,552.45	01-May-2007	7.600%	NY - 80.00%	360	01-Dec-2006
11718327 1	180,800.00	179,516.86	01-Apr-2007	8.820%	MD - 78.61%	360	01-Dec-2006
11718546 2	332,500.00	330,404.89	01-Dec-2006	9.395%	FL - 95.00%	360	01-Dec-2006
11718561 2	450,000.00	449,521.40	01-Mar-2007	9.020%	NY - 90.00%	360	01-Dec-2006
11718587 2	228,000.00	227,568.60	01-Mar-2007	7.500%	FL - 80.00%	360	01-Dec-2006
11718635 2	292,000.00	291,582.95	01-Jan-2007	8.250%	CA - 80.00%	360	01-Dec-2006
11718637 1	188,000.00	187,496.25	01-Mar-2007	8.990%	IL - 80.00%	360	01-Dec-2006
11718994 1	304,000.00	303,339.18	01-May-2007	7.124%	MD - 80.00%	360	01-Dec-2006
11719403 1	360,000.00	356,914.28	01-May-2007	7.870%	CA - 80.00%	360	01-Dec-2006
11719519 2	273,600.00	272,939.94	01-May-2007	9.420%	MA - 80.00%	360	01-Jan-2007
11719564 1	396,000.00	395,322.44	01-Mar-2007	7.770%	CA - 80.00%	360	01-Dec-2006
11719647 1	236,000.00	234,855.73	01-Apr-2007	10.650%	CA - 80.00%	360	01-Dec-2006
11720037 1	527,250.00	523,995.40	01-Apr-2007	9.495%	CA - 95.00%	360	01-Dec-2006
11721237 2	500,000.00	498,939.18	01-Dec-2006	7.190%	NY - 80.00%	360	01-Dec-2006
11723397 2	244,000.00	243,394.21	01-Jan-2007	9.250%	FL - 80.00%	360	01-Dec-2006
11723462 1	134,400.00	133,182.70	01-Dec-2006	7.590%	IL - 80.00%	360	01-Dec-2006
11723878 1	76,000.00	75,053.42	01-May-2007	8.790%	OK - 80.00%	360	01-Dec-2006
11724235 2	460,000.00	457,987.74	01-May-2007	7.275%	CA - 80.00%	360	01-Dec-2006
11724434 2	464,792.00	464,055.55	01-Mar-2007	7.975%	CA - 80.00%	360	01-Dec-2006
11725637 1	106,000.00	105,867.24	01-Apr-2007	8.595%	CA - 77.94%	360	01-Dec-2006
11725966 1	124,000.00	122,925.10	01-May-2007	6.800%	FL - 80.00%	360	01-Dec-2006
11727439 1	97,600.00	96,767.58	01-Dec-2006	7.895%	FL - 80.00%	360	01-Dec-2006
11727840 2	351,500.00	350,537.81	01-May-2007	8.950%	CT - 95.00%	360	01-Dec-2006
11727876 2	556,000.00	554,908.25	01-Apr-2007	7.400%	CA - 80.00%	360	01-Dec-2006
11728007 1	135,200.00	135,009.84	01-Apr-2007	8.290%	FL - 80.00%	360	01-Dec-2006
11728095 2	352,750.00	351,844.55	01-May-2007	9.500%	NY - 85.00%	360	01-Dec-2006
11728257 2	336,000.00	334,629.40	01-Jan-2007	7.525%	CA - 80.00%	360	01-Dec-2006
11728287 2	232,000.00	231,399.87	01-May-2007	8.800%	UT - 80.00%	360	01-Jan-2007
11729965 2	381,600.00	380,436.11	01-Mar-2007	8.545%	NY - 80.00%	360	01-Dec-2006
11730278 2	137,600.00	137,412.58	01-Mar-2007	8.375%	MT - 80.00%	360	01-Dec-2006
11730312 2	292,000.00	291,115.81	01-Apr-2007	8.570%	CA - 80.00%	360	01-Dec-2006
11730432 1	228,000.00	226,663.68	01-Mar-2007	10.150%	FL - 80.00%	360	01-Nov-2006
11732717 2	115,200.00	114,891.34	01-Feb-2007	8.990%	PA - 90.00%	360	01-Dec-2006
11733155 2	315,190.00	314,435.74	01-Mar-2007	9.375%	IL - 94.99%	360	01-Dec-2006
11733404 2	240,000.00	239,558.39	01-Mar-2007	7.575%	CA - 80.00%	360	01-Dec-2006
11733408 2	196,000.00	196,000.00	01-May-2007	7.295%	FL - 80.00%	360	01-Dec-2006
11733751 2	524,086.00	523,260.23	01-Mar-2007	7.990%	CA - 94.43%	360	01-Dec-2006
11735062 2	810,000.00	809,172.84	01-Feb-2007	9.125%	CA - 90.00%	360	01-Dec-2006
11735252 2	272,000.00	269,055.13	01-Mar-2007	6.875%	MA - 80.00%	360	01-Dec-2006
11735793 1	219,120.00	218,925.86	01-Apr-2007	9.490%	FL - 80.00%	360	01-Dec-2006
11736702 1	284,800.00	283,545.37	01-Mar-2007	7.250%	OR - 80.00%	360	01-Dec-2006
11738776 2	191,200.00	190,878.89	01-Jan-2007	7.820%	NV - 80.00%	360	01-Dec-2006
11743639 2	172,000.00	171,412.28	01-Apr-2007	8.150%	AZ - 80.00%	360	01-Dec-2006
11744146 2	388,000.00	386,801.21	01-May-2007	8.500%	NY - 80.00%	360	01-Dec-2006


Page 19 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
11749225 1
11749225 1	157,600.00	156,533.58	01-May-2007	8.600%	TX - 80.00%	360	01-Jan-2007

1008671573 1	128,568.00	127,802.85	01-Nov-2006	7.250%	MI - 80.00%	360	01-Aug-2006
1008720761 2	361,000.00	360,083.62	01-May-2007	10.200%	GA - 84.94%	360	01-Aug-2006
1008726293 2	157,500.00	156,111.83	01-Feb-2007	8.900%	FL - 90.00%	360	01-Sep-2006
1008894039 2	67,450.00	67,292.55	01-May-2007	10.250%	IN - 95.00%	360	01-Sep-2006
1008909256 1	79,200.00	78,929.10	01-Feb-2007	9.425%	SC - 90.00%	360	01-Sep-2006
1008926674 2	454,750.00	453,592.28	01-Mar-2007	9.450%	FL - 72.18%	360	01-Nov-2006
1009085633 2	150,400.00	149,837.97	01-Jan-2007	8.400%	FL - 80.00%	360	01-Oct-2006
1009098317 2	119,720.00	118,936.97	01-Apr-2007	10.000%	AZ - 74.83%	360	01-Oct-2006
1009152276 2	81,000.00	80,686.01	01-Dec-2006	8.525%	OH - 90.00%	360	01-Sep-2006
1009159144 1	242,250.00	241,392.77	01-May-2007	8.990%	CA - 95.00%	360	01-Oct-2006
1009184839 1	346,500.00	343,759.16	01-Jan-2007	9.075%	CA - 90.00%	360	01-Oct-2006
1009241144 2	165,750.00	165,384.97	01-Apr-2007	10.200%	IL - 85.00%	360	01-Oct-2006
1009252462 2	460,000.00	458,165.36	01-Apr-2007	7.900%	HI - 92.00%	360	01-Nov-2006
1009280351 2	513,000.00	511,267.31	01-Mar-2007	8.750%	CA - 90.00%	360	01-Oct-2006
1009336319 1	140,250.00	139,077.06	01-Mar-2007	8.800%	CT - 85.00%	360	01-Oct-2006
1009378498 2	255,920.00	255,920.00	01-Apr-2007	8.375%	CA - 80.00%	360	01-Oct-2006
1009382456 1	123,300.00	122,573.52	01-Nov-2006	10.500%	OH - 90.00%	360	01-Oct-2006
1009401113 2	308,750.00	307,874.75	01-Nov-2006	9.350%	OH - 95.00%	360	01-Oct-2006
1009415830 1	331,200.00	330,156.69	01-Nov-2006	8.990%	CA - 92.00%	360	01-Oct-2006
1009454707 2	579,500.00	577,598.54	01-Mar-2007	8.850%	CA - 95.00%	360	01-Oct-2006
1009485318 2	327,750.00	326,296.42	01-Apr-2007	7.800%	FL - 95.00%	360	01-Oct-2006
1009485327 2	127,500.00	127,213.76	01-Jan-2007	9.875%	FL - 85.00%	360	01-Nov-2006
1009495502 2	412,000.00	412,000.00	01-May-2007	6.975%	NY - 80.00%	360	01-Oct-2006
1009526925 2	262,650.00	261,998.21	01-Mar-2007	9.800%	FL - 85.00%	360	01-Oct-2006
1009534220 2	120,000.00	119,709.93	01-May-2007	9.625%	FL - 80.00%	360	01-Nov-2006
1009539500 1	87,200.00	86,331.65	01-Jan-2007	7.925%	IN - 80.00%	360	01-Oct-2006
1009549571 2	270,000.00	268,115.52	01-Dec-2006	9.825%	IL - 90.00%	360	01-Oct-2006
1009567578 1	135,000.00	134,999.93	01-May-2007	10.025%	AZ - 90.00%	360	01-Oct-2006
1009571377 2	82,400.00	81,728.04	01-Apr-2007	8.925%	UT - 80.00%	360	01-Oct-2006
1009578799 2	263,200.00	263,200.00	01-Apr-2007	7.250%	CA - 80.00%	360	01-Oct-2006
1009579887 1	265,500.00	263,772.57	01-Mar-2007	10.025%	FL - 90.00%	360	01-Oct-2006
1009589812 1	152,000.00	150,839.74	01-May-2007	9.250%	OH - 95.00%	360	01-Oct-2006
1009638742 1	80,000.00	79,268.76	01-Dec-2006	7.975%	TX - 80.00%	360	01-Nov-2006
1009645789 2	232,000.00	232,000.00	01-Feb-2007	8.675%	FL - 80.00%	360	01-Oct-2006
1009654368 2	221,000.00	220,242.54	01-Jan-2007	8.700%	FL - 85.00%	360	01-Oct-2006
1009671125 2	378,000.00	376,723.16	01-Apr-2007	8.750%	CA - 90.00%	360	01-Oct-2006
1009680295 2	540,000.00	540,000.00	01-Apr-2007	7.400%	CA - 80.00%	360	01-Oct-2006
1009684763 2	415,200.00	413,520.47	01-Dec-2006	7.850%	CA - 80.00%	360	01-Nov-2006
1009689474 2	342,000.00	341,191.55	01-Feb-2007	9.963%	FL - 90.00%	360	01-Oct-2006
1009689704 1	387,000.00	385,673.72	01-May-2007	8.700%	CA - 90.00%	360	01-Oct-2006
1009691586 2	120,000.00	119,325.42	01-Jan-2007	10.350%	FL - 77.42%	360	01-Nov-2006
1009695323 1	96,800.00	96,423.63	01-Apr-2007	7.990%	OR - 80.00%	360	01-Nov-2006
1009700273 1	50,000.00	49,644.77	01-Mar-2007	9.600%	OH - 58.14%	360	01-Oct-2006
1009701646 1	148,000.00	146,772.44	01-Dec-2006	9.200%	ME - 80.00%	360	01-Sep-2006
1009706543 1	76,000.00	75,401.88	01-Apr-2007	9.100%	OH - 80.00%	360	01-Oct-2006
1009707114 1	246,000.00	245,128.16	01-May-2007	8.590%	CA - 89.78%	360	01-Oct-2006


Page 20 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1009707285 1
1009707285 1	81,000.00	80,286.72	01-Apr-2007	9.800%	ID - 90.00%	360	01-Oct-2006

1009720439 2	60,000.00	59,532.49	01-Mar-2007	9.150%	PA - 80.00%	360	01-Oct-2006
1009722909 2	380,000.00	379,999.98	01-Dec-2006	9.200%	NJ - 95.00%	360	01-Nov-2006
1009730259 1	180,500.00	180,010.33	01-Nov-2006	9.500%	IL - 95.00%	360	01-Oct-2006
1009738910 1	265,500.00	263,137.42	01-Jan-2007	9.625%	OR - 90.00%	360	01-Nov-2006
1009759736 2	288,000.00	286,922.51	01-Mar-2007	8.125%	FL - 80.00%	360	01-Oct-2006
1009769146 2	304,000.00	301,337.48	01-Apr-2007	9.375%	MN - 80.00%	360	01-Oct-2006
1009778939 1	444,000.00	441,918.57	01-Jan-2007	7.325%	CA - 80.00%	360	01-Nov-2006
1009784628 2	504,000.00	502,818.21	01-Dec-2006	9.990%	CA - 80.00%	360	01-Oct-2006
1009805286 1	76,000.00	75,463.47	01-Apr-2007	9.250%	SC - 95.00%	360	01-Nov-2006
1009809969 2	473,600.00	471,317.24	01-Dec-2006	7.225%	CA - 80.00%	360	01-Nov-2006
1009842076 2	240,000.00	240,000.00	01-Mar-2007	6.925%	CA - 80.00%	360	01-Nov-2006
1009842888 2	153,000.00	152,607.53	01-Mar-2007	9.425%	FL - 87.43%	360	01-Nov-2006
1009843841 1	392,000.00	390,720.57	01-May-2007	8.600%	CA - 94.46%	360	01-Nov-2006
1009844225 1	266,000.00	265,204.23	01-Apr-2007	8.900%	CA - 88.67%	360	01-Nov-2006
1009851751 2	161,500.00	161,500.00	01-May-2007	11.000%	GA - 95.00%	360	01-Nov-2006
1009856453 1	116,000.00	115,005.06	01-Dec-2006	8.675%	IL - 80.00%	360	01-Oct-2006
1009861018 2	464,000.00	462,534.85	01-Dec-2006	8.425%	CA - 80.00%	360	01-Dec-2006
1009863301 1	77,900.00	77,418.99	01-Nov-2006	9.900%	IN - 95.00%	360	01-Nov-2006
1009864257 1	205,600.00	205,600.00	01-Feb-2007	6.800%	OR - 80.00%	360	01-Nov-2006
1009867334 1	288,000.00	287,255.86	01-Apr-2007	9.400%	FL - 90.00%	360	01-Nov-2006
1009889668 2	301,000.00	299,824.75	01-Apr-2007	7.975%	FL - 64.04%	360	01-Nov-2006
1009893966 2	460,000.00	459,859.82	01-May-2007	7.225%	CA - 80.00%	360	01-Nov-2006
1009894876 2	199,750.00	199,375.64	01-May-2007	10.475%	AL - 85.00%	360	01-Nov-2006
1009899951 1	270,000.00	269,179.93	01-Apr-2007	8.850%	CA - 90.00%	360	01-Nov-2006
1009923283 2	248,000.00	247,010.94	01-Jan-2007	7.900%	CA - 80.00%	360	01-Nov-2006
1009926459 1	256,500.00	255,697.24	01-May-2007	8.750%	CA - 90.00%	360	01-Nov-2006
1009941762 2	469,625.00	467,864.70	01-Mar-2007	7.825%	CA - 85.00%	360	01-Dec-2006
1009952223 1	357,000.00	356,091.22	01-May-2007	9.450%	NV - 85.00%	360	01-Nov-2006
1009967912 1	123,500.00	122,630.11	01-May-2007	8.850%	OH - 95.00%	360	01-Dec-2006
1009970668 2	488,000.00	488,000.00	01-Apr-2007	7.150%	CA - 80.00%	360	01-Nov-2006
1009988490 1	90,000.00	89,420.65	01-Nov-2006	9.700%	MI - 90.00%	360	01-Nov-2006
1009990922 2	163,600.00	161,898.00	01-Mar-2007	7.500%	CA - 89.89%	360	01-Nov-2006
1010008109 2	421,600.00	421,600.00	01-Apr-2007	7.700%	FL - 80.00%	360	01-Dec-2006
1010010793 2	220,000.00	217,341.37	01-Feb-2007	6.525%	WI - 80.00%	360	01-Nov-2006
1010016225 1	314,500.00	312,307.08	01-Mar-2007	8.900%	FL - 85.00%	360	01-Dec-2006
1010019981 1	397,500.00	396,581.03	01-Feb-2007	9.775%	CA - 72.27%	360	01-Nov-2006
1010055343 1	202,500.00	202,090.78	01-Feb-2007	10.225%	MD - 90.00%	360	01-Nov-2006
1010057519 2	276,000.00	274,875.59	01-Jan-2007	7.825%	IL - 80.00%	360	01-Nov-2006
1010080869 2	416,000.00	416,000.00	01-Apr-2007	6.925%	CA - 80.00%	360	01-Dec-2006
1010086961 1	74,800.00	74,271.21	01-Feb-2007	9.600%	IA - 85.00%	360	01-Nov-2006
1010102042 2	119,000.00	118,185.24	01-Feb-2007	9.400%	IN - 85.00%	360	01-Nov-2006
1010121940 2	305,600.00	303,094.49	01-Apr-2007	8.150%	TX - 80.00%	360	01-Dec-2006
1010132965 2	492,000.00	489,915.68	01-Dec-2006	7.390%	CA - 80.00%	360	01-Dec-2006
1010147245 1	300,000.00	300,000.00	01-Mar-2007	7.875%	CA - 80.00%	360	01-Nov-2006
1010167927 2	508,000.00	505,730.81	01-Jan-2007	7.200%	NY - 80.00%	360	01-Dec-2006
1010219523 1	98,100.00	97,801.21	01-Mar-2007	8.550%	OH - 90.00%	360	01-Dec-2006


Page 21 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1010231894 1
1010231894 1	149,400.00	148,478.68	01-Apr-2007	9.500%	MA - 90.00%	360	01-Dec-2006

1010240410 1	112,000.00	111,739.68	01-Feb-2007	9.475%	SC - 88.19%	360	01-Dec-2006
1010257492 2	360,000.00	358,403.05	01-Dec-2006	7.225%	CA - 80.00%	360	01-Dec-2006
1010271591 2	139,500.00	138,626.34	01-Apr-2007	9.425%	FL - 60.65%	360	01-Dec-2006
1010291622 2	165,000.00	163,819.91	01-May-2007	8.775%	FL - 73.83%	360	01-Dec-2006
1010362207 1	384,000.00	382,708.72	01-Apr-2007	8.250%	CA - 80.00%	360	01-Dec-2006
1010398018 2	236,000.00	236,000.00	01-Jan-2007	7.875%	CA - 80.00%	360	01-Dec-2006
1010398483 1	220,000.00	219,163.58	01-Apr-2007	7.775%	OR - 80.00%	360	01-Dec-2006
1010400345 2	464,000.00	461,487.79	01-Mar-2007	6.500%	NY - 80.00%	360	01-Dec-2006
1010403896 2	620,000.00	619,900.00	01-May-2007	7.500%	FL - 80.00%	360	01-Dec-2006
1010422189 2	332,000.00	330,421.60	01-Jan-2007	6.975%	FL - 80.00%	360	01-Dec-2006
1010427987 2	640,000.00	637,781.64	01-Mar-2007	8.100%	CA - 80.00%	360	01-Dec-2006
1010433792 2	368,000.00	366,344.66	01-Mar-2007	7.175%	NY - 80.00%	360	01-Dec-2006
1010434746 1	82,500.00	81,980.61	01-Apr-2007	9.400%	TX - 75.00%	360	01-Dec-2006
1010439607 2	332,000.00	330,432.42	01-Feb-2007	7.000%	NY - 80.00%	360	01-Dec-2006
1010440249 1	357,000.00	357,000.00	01-May-2007	6.525%	CA - 85.00%	360	01-Dec-2006
1010457631 1	374,000.00	372,844.30	01-May-2007	8.500%	NJ - 85.00%	360	01-Dec-2006
1010465258 2	439,200.00	439,200.00	01-Mar-2007	7.050%	CA - 80.00%	360	01-Dec-2006
1010465560 2	422,400.00	422,400.00	01-Mar-2007	7.725%	CA - 80.00%	360	01-Dec-2006
1010469398 1	223,000.00	222,102.97	01-Feb-2007	7.575%	FL - 51.26%	360	01-Dec-2006
1010479911 1	87,550.00	87,047.74	01-Dec-2006	9.850%	TN - 85.00%	360	01-Dec-2006
1010484843 1	70,000.00	69,501.82	01-Apr-2007	8.800%	KS - 66.67%	360	01-Dec-2006
1010492736 2	440,000.00	439,999.99	01-Dec-2006	7.025%	CA - 80.00%	360	01-Dec-2006
1010495369 2	113,050.00	112,729.77	01-Dec-2006	8.800%	OH - 85.00%	360	01-Dec-2006
1010498188 1	202,500.00	200,928.06	01-May-2007	8.375%	CT - 90.00%	360	01-Dec-2006
1010504821 1	191,250.00	190,753.75	01-May-2007	9.100%	VA - 86.93%	360	01-Dec-2006
1010505731 2	239,920.00	239,920.00	01-May-2007	7.500%	CA - 80.00%	360	01-Dec-2006
1010513615 1	325,000.00	324,052.25	01-Mar-2007	8.700%	NV - 75.58%	360	01-Dec-2006
1010514384 1	111,350.00	110,742.50	01-Apr-2007	10.100%	GA - 85.00%	360	01-Dec-2006
1010515267 1	365,000.00	363,966.17	01-May-2007	8.800%	CA - 47.40%	360	01-Dec-2006
1010530516 1	171,000.00	170,508.16	01-Mar-2007	9.300%	CO - 90.00%	360	01-Dec-2006
1010531383 2	468,000.00	468,000.00	01-Feb-2007	7.875%	FL - 80.00%	360	01-Dec-2006
1010594403 2	106,192.00	105,065.58	01-Mar-2007	6.775%	TX - 80.00%	360	01-Dec-2006
1010606285 1	240,000.00	239,320.23	01-Apr-2007	8.800%	NM - 84.21%	360	01-Dec-2006
1010657924 2	516,000.00	516,000.00	01-Mar-2007	7.500%	CA - 80.00%	360	01-Dec-2006
1127125372 2	196,000.00	194,525.92	07-Dec-2006	8.940%	VA - 80.00%	360	07-Oct-2006
1127125377 2	160,000.00	158,614.68	25-Mar-2007	8.240%	VA - 80.00%	360	25-Oct-2006
1127125431 2	58,500.00	58,134.19	05-May-2007	9.840%	OH - 90.00%	360	07-Oct-2006
1127125457 2	384,000.00	380,682.01	18-Jan-2007	8.250%	MA - 80.00%	360	18-Oct-2006
1127125580 2	145,000.00	143,545.94	01-Nov-2006	7.890%	PA - 72.50%	360	01-Oct-2006
1127125592 2	333,000.00	332,186.61	01-May-2007	9.590%	FL - 90.00%	360	01-Nov-2006
1127125640 2	243,000.00	242,145.82	20-Mar-2007	8.690%	MA - 90.00%	360	20-Oct-2006
1127125643 2	72,000.00	71,682.23	01-Apr-2007	11.490%	PA - 75.00%	360	01-Nov-2006
1127125653 2	228,000.00	227,800.69	01-May-2007	8.350%	NJ - 80.00%	360	01-Sep-2006
1127125745 2	212,000.00	210,500.12	01-Jan-2007	9.240%	PA - 80.00%	360	01-Nov-2006
1127125752 2	209,000.00	208,361.62	01-Mar-2007	8.540%	PA - 84.96%	360	01-Dec-2006
1127125759 2	103,700.00	102,575.94	27-May-2007	7.940%	OH - 85.00%	360	27-Aug-2006


Page 22 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1127125763 2
1127125763 2	297,000.00	294,238.39	13-Apr-2007	7.880%	IL - 90.00%	360	13-Oct-2006

1127125787 2	82,400.00	81,716.35	01-Jan-2007	8.840%	IN - 80.00%	360	01-Oct-2006
1127125847 2	136,465.60	135,500.03	13-Apr-2007	9.240%	OH - 80.00%	360	13-Oct-2006
1127125854 2	212,000.00	212,000.00	01-Mar-2007	8.340%	FL - 80.00%	360	01-Nov-2006
1127125861 2	204,000.00	202,352.22	20-Feb-2007	8.590%	IN - 85.00%	360	20-Oct-2006
1127125866 2	70,550.00	70,143.80	21-Jan-2007	10.240%	IN - 85.00%	360	21-Oct-2006
2060060711932 2	225,000.00	223,395.80	04-Feb-2007	9.790%	FL - 75.00%	360	04-Sep-2006
1127125873 2	252,000.00	250,131.40	11-May-2007	9.590%	FL - 49.32%	360	11-Oct-2006
1127125885 2	157,500.00	156,452.22	05-Jan-2007	9.540%	FL - 70.00%	360	05-Oct-2006
1127125914 2	124,720.00	124,321.09	01-Dec-2006	8.670%	WI - 80.00%	360	01-Nov-2006
1127125974 2	246,500.00	246,057.04	06-May-2007	10.640%	RI - 85.00%	360	06-Oct-2006
1127125991 2	266,000.00	265,307.88	01-Mar-2007	9.890%	CA - 70.00%	360	01-Sep-2006
1127126003 2	297,000.00	296,027.81	01-Mar-2007	8.590%	CA - 90.00%	360	01-Nov-2006
2250060660240 2	70,000.00	69,439.45	19-Feb-2007	9.490%	FL - 70.00%	360	19-Aug-2006
1127126046 2	584,000.00	579,756.05	01-Feb-2007	9.490%	FL - 100.00%	360	01-Oct-2006
1127126056 2	281,400.00	279,373.21	02-Nov-2006	8.740%	FL - 67.00%	360	02-Nov-2006
1127126066 2	60,000.00	59,652.80	01-Dec-2006	10.340%	PA - 46.15%	360	01-Nov-2006
1127126083 2	179,200.00	178,578.53	01-May-2007	8.390%	AZ - 80.00%	360	01-Nov-2006
1127126115 2	242,250.00	241,385.51	01-May-2007	8.290%	NV - 85.00%	360	01-Nov-2006
1127126117 2	256,500.00	254,764.82	01-Apr-2007	10.190%	MN - 90.00%	360	01-Sep-2006
1127126126 2	122,400.00	122,133.73	01-Nov-2006	9.980%	WI - 80.00%	360	01-Nov-2006
1127126141 2	95,850.00	95,003.35	01-May-2007	8.140%	MN - 90.00%	360	01-Nov-2006
1127126152 2	207,200.00	207,200.00	01-Apr-2007	7.440%	MN - 80.00%	360	01-Nov-2006
1127126153 2	159,300.00	158,099.50	01-Apr-2007	8.930%	IA - 90.00%	360	01-Nov-2006
1127126193 2	392,000.00	391,948.10	01-Apr-2007	7.540%	CA - 82.53%	360	01-Oct-2006
1127126213 2	198,000.00	197,388.31	01-May-2007	8.790%	CA - 90.00%	360	01-Nov-2006
1127126221 2	512,000.00	506,115.34	14-Dec-2006	7.190%	IN - 80.00%	360	14-Sep-2006
1127126291 2	240,550.00	238,956.88	01-May-2007	9.940%	NJ - 85.00%	360	01-Oct-2006
1127126308 2	274,500.00	273,849.06	01-Feb-2007	9.690%	NJ - 90.00%	360	01-Nov-2006
1127126318 2	327,250.00	324,687.06	02-Dec-2006	8.740%	NJ - 85.00%	360	02-Oct-2006
1127126325 2	365,500.00	361,618.48	01-Apr-2007	7.200%	NJ - 85.00%	360	01-Nov-2006
1127126354 2	414,000.00	411,406.24	01-Mar-2007	9.830%	CA - 90.00%	360	01-Nov-2006


TOTAL	69,368,778.60	69,113,725.90


TOTAL	93,746,471.60	93,384,168.80
TOTAL


Page 23 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	38	25	63
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	38	25	63
Curtailments Amount	13,491.17	9,298.87	22,790.04
Paid in Full Balance	5,875,294.76	4,553,884.37	10,429,179.13
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	5,888,785.93	4,563,183.24	10,451,969.17
Cumulative


Number of Paid in Full Loans	354	201	555
Number of Repurchased Loans	3	0	3
Total Number of Loans Prepaid in Full	357	201	558
Paid in Full Balance	68,684,069.84	33,057,195.46	101,741,265.30
Repurchased Loans Balance	637,694.41	0.00	637,694.41
Curtailments Amount	590,790.40	128,885.78	719,676.18
Total Prepayment Amount	69,912,554.65	33,186,081.24	103,098,635.89

Page 24 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.95%	1.71%	1.15%
3 Months Avg SMM	0.71%	1.14%	0.82%
12 Months Avg SMM	0.96%	1.22%	1.03%
Avg SMM Since Cut-off	0.96%	1.22%	1.03%



CPR	10.80%	18.70%	12.98%
3 Months Avg CPR	8.14%	12.89%	9.43%
12 Months Avg CPR	10.96%	13.73%	11.71%
Avg CPR Since Cut-off	10.96%	13.73%	11.71%



PSA	420.71%	746.31%	508.72%
3 Months Avg PSA Approximation	344.08%	558.59%	401.29%
12 Months Avg PSA Approximation	620.03%	803.80%	668.53%
Avg PSA Since Cut-off Approximation	620.03%	803.80%	668.53%

Page 25 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2

Mortgage Pass-Through Certificates

November 26, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.20%*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.20%*Avg WASn,m))

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 26 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Prepayment Detail Report

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

11588537 2		255,000.00	254,285.77	31-Oct-2007	9.125%	IL - 53.24%	Paid Off - 360	01-Oct-2006
11588537 2		255,000.00	254,285.77	31-Oct-2007	9.125%	IL - 53.24%	Paid Off - 360	01-Oct-2006
11641130 2		81,000.00	80,374.64	30-Oct-2007	8.395%	MD - 41.54%	Paid Off - 360	01-Nov-2006
11655551 2		167,025.00	166,712.50	30-Oct-2007	10.200%	KS - 85.00%	Paid Off - 360	01-Nov-2006
11664028 1		150,000.00	149,305.54	02-Nov-2007	7.370%	WA - 80.00%	Paid Off - 360	01-Oct-2006
11664029 1		37,500.00	37,330.37	02-Nov-2007	11.375%	WA - 20.00%	Paid Off - 360	01-Oct-2006
11664626 2		123,000.00	122,276.37	25-Oct-2007	10.990%	CA - 20.00%	Paid Off - 360	01-Oct-2006
11681121 2		331,000.00	330,625.85	25-Oct-2007	9.650%	WA - 83.59%	Paid Off - 360	01-Nov-2006
11694441 2		79,500.00	79,164.63	26-Oct-2007	10.875%	NY - 20.00%	Paid Off - 360	01-Dec-2006
11694442 2		318,000.00	317,336.41	26-Oct-2007	6.990%	NY - 80.00%	Paid Off - 360	01-Dec-2006
11696655 2		230,000.00	227,985.39	31-Oct-2007	7.300%	NY - 58.23%	Paid Off - 360	01-Dec-2006
11698939 2		131,000.00	129,510.18	30-Oct-2007	8.120%	FL - 79.39%	Paid Off - 360	01-Nov-2006
11719232 2		256,500.00	255,458.77	31-Oct-2007	7.220%	NJ - 95.00%	Paid Off - 360	01-Dec-2006
11719406 2		329,600.00	328,587.29	31-Oct-2007	8.205%	NJ - 80.00%	Paid Off - 360	01-Dec-2006
11719412 2		82,400.00	82,141.75	31-Oct-2007	12.250%	NJ - 20.00%	Paid Off - 360	01-Dec-2006
1008045698 2		143,100.00	141,658.52	14-Nov-2007	8.575%	IL - 90.00%	Paid Off - 360	01-Jul-2006
1008880213 1		360,000.00	356,255.84	17-Oct-2007	7.575%	CA - 43.17%	Paid Off - 360	01-Oct-2006
1008883915 2		135,200.00	135,200.00	18-Oct-2007	9.125%	KS - 80.00%	Paid Off - 360	01-Sep-2006
1008958149 1		180,800.00	180,222.53	31-Oct-2007	8.675%	NJ - 80.00%	Paid Off - 360	01-Oct-2006
1009100910 2		144,000.00	143,688.58	31-Oct-2007	10.000%	NJ - 90.00%	Paid Off - 360	01-Oct-2006
1009374189 2		34,500.00	34,319.82	25-Oct-2007	10.700%	IL - 15.00%	Paid Off - 360	01-Oct-2006
1009496841 1		544,000.00	544,000.00	05-Nov-2007	6.950%	HI - 80.00%	Paid Off - 360	01-Oct-2006
1009525999 2		69,600.00	69,134.15	24-Oct-2007	10.050%	MO - 80.00%	Paid Off - 360	01-Oct-2006
1009550835 1		203,600.00	202,413.94	13-Nov-2007	9.775%	NJ - 80.00%	Paid Off - 360	01-Nov-2006
1009566864 1		239,250.00	238,394.32	22-Oct-2007	7.990%	CA - 55.00%	Paid Off - 360	01-Nov-2006
1009593282 2		129,000.00	127,802.28	23-Oct-2007	8.100%	FL - 75.00%	Paid Off - 360	01-Nov-2006
1009707418 1		375,000.00	374,999.96	24-Oct-2007	8.625%	CA - 44.12%	Paid Off - 360	01-Dec-2006
1009745387 2		57,000.00	56,606.11	17-Oct-2007	9.000%	PA - 95.00%	Paid Off - 360	01-Nov-2006
1009753849 1		112,500.00	112,160.69	08-Nov-2007	8.875%	OH - 90.00%	Paid Off - 360	01-Oct-2006
1009782817 1		52,275.00	52,016.18	06-Nov-2007	10.950%	VA - 85.00%	Paid Off - 360	01-Oct-2006
1009818977 2		132,000.00	131,602.48	14-Nov-2007	8.275%	NY - 80.00%	Paid Off - 360	01-Dec-2006
1009913917 1		88,560.00	87,641.11	01-Nov-2007	7.600%	ME - 72.00%	Paid Off - 360	01-Nov-2006
1009933833 1		140,000.00	139,834.22	06-Nov-2007	11.700%	FL - 70.00%	Paid Off - 360	01-Nov-2006
1009984261 2		248,500.00	246,064.49	30-Oct-2007	5.750%	MD - 70.00%	Paid Off - 360	01-Nov-2006
1010020005 1		392,500.00	391,513.82	17-Oct-2007	8.900%	NY - 84.41%	Paid Off - 360	01-Dec-2006
1010046577 1		114,400.00	114,136.70	01-Nov-2007	9.200%	GA - 80.00%	Paid Off - 360	01-Dec-2006
1010127864 1		124,000.00	122,929.57	26-Oct-2007	7.375%	WA - 80.00%	Paid Off - 360	01-Dec-2006
1010177989 2		276,000.00	273,634.86	09-Nov-2007	7.875%	MO - 80.00%	Paid Off - 360	01-Dec-2006
1010269103 2		168,000.00	166,283.33	06-Nov-2007	6.500%	TX - 80.00%	Paid Off - 360	01-Dec-2006
1010327540 2		138,000.00	136,826.07	22-Oct-2007	7.450%	TX - 65.71%	Paid Off - 360	01-Dec-2006
1010342293 2		75,000.00	74,771.28	26-Oct-2007	12.375%	TN - 58.14%	Paid Off - 360	01-Dec-2006


Page 27 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1010357712 2		25,001.00	24,875.29	18-Oct-2007	11.150%	IA - 21.93%	Paid Off - 360	01-Dec-2006
1010357712 2		25,001.00	24,875.29	18-Oct-2007	11.150%	IA - 21.93%	Paid Off - 360	01-Dec-2006
1010370742 1		76,650.00	75,954.00	08-Nov-2007	7.115%	TX - 73.00%	Paid Off - 360	01-Dec-2006
1010386833 2		154,000.00	152,925.99	12-Nov-2007	8.750%	FL - 64.98%	Paid Off - 360	01-Dec-2006
1010389527 1		101,000.00	100,772.62	15-Nov-2007	9.275%	NY - 24.63%	Paid Off - 360	01-Dec-2006
1010402664 1		233,600.00	233,029.95	30-Oct-2007	9.000%	NH - 80.00%	Paid Off - 360	01-Dec-2006
1010434201 1		24,750.00	24,643.95	14-Nov-2007	11.450%	NY - 15.00%	Paid Off - 360	01-Dec-2006
1010459611 1		270,000.00	268,834.85	16-Oct-2007	7.000%	NJ - 72.78%	Paid Off - 360	01-Dec-2006
1010478761 1		100,000.00	100,000.00	23-Oct-2007	7.550%	FL - 77.52%	Paid Off - 360	01-Dec-2006
1010486565 1		150,000.00	149,379.13	01-Nov-2007	7.150%	MN - 75.00%	Paid Off - 360	01-Dec-2006
1010493995 1		71,000.00	69,599.18	08-Nov-2007	7.890%	TX - 77.17%	Paid Off - 240	01-Dec-2006
1010544440 1		243,000.00	241,305.08	16-Oct-2007	8.450%	VA - 90.00%	Paid Off - 360	01-Dec-2006
1010576959 1		188,000.00	187,210.82	18-Oct-2007	7.100%	PA - 80.00%	Paid Off - 360	01-Dec-2006
1127125307 2		104,800.00	104,097.03	08-Nov-2007	9.090%	OH - 80.00%	Paid Off - 360	13-Oct-2006
1127125332 2		250,000.00	249,212.48	01-Nov-2007	8.990%	NY - 66.67%	Paid Off - 360	01-Sep-2006
1127125335 2		112,000.00	111,247.26	31-Oct-2007	9.490%	SC - 80.00%	Paid Off - 360	01-Oct-2006
1127125384 2		191,950.00	190,785.97	15-Nov-2007	7.240%	SC - 55.00%	Paid Off - 360	01-Oct-2006
1127125433 2		56,800.00	56,406.96	24-Oct-2007	9.360%	SC - 80.00%	Paid Off - 360	01-Oct-2006
1127125470 2		82,600.00	82,140.39	15-Nov-2007	10.040%	NC - 70.00%	Paid Off - 360	15-Oct-2006
1127125589 2		102,000.00	101,354.95	31-Oct-2007	9.890%	MD - 43.40%	Paid Off - 360	01-Nov-2006
1127125876 2		161,000.00	160,405.88	02-Nov-2007	7.880%	FL - 61.92%	Paid Off - 360	01-Nov-2006
1127126176 2		172,500.00	171,706.75	17-Oct-2007	10.490%	WI - 75.00%	Paid Off - 360	01-Dec-2006
1127126275 2		195,300.00	193,478.32	07-Nov-2007	7.440%	GA - 90.00%	Paid Off - 360	01-Nov-2006
2350060663860 2		166,400.00	164,605.97	30-Oct-2007	7.520%	NJ - 80.00%	Paid Off - 360	01-Sep-2006


TOTAL	10,480,661.00	10,429,179.13

Page 28 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



	Group 2	Group 1	Total


Current





Subsequent Recoveries	0.00	0.00	0.00
Number of Loans Liquidated	12	6	18
Collateral Principal Realized Loss/(Gain) Amount	1,078,283.16	318,005.69	1,396,288.85
Collateral Interest Realized Loss/(Gain) Amount	61,994.19	11,564.44	73,558.63
Net Liquidation Proceeds	809,885.59	262,723.75	1,072,609.34
Cumulative
Cumulative



Number of Loans Liquidated	35	17	52
Collateral Realized Loss/(Gain) Amount	2,834,481.21	905,922.18	3,740,403.39
Net Liquidation Proceeds	1,877,589.97	641,509.50	2,519,099.47
Cumulative Subsequent Recoveries	0.00	0.00	0.00

Page 29 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.24%	0.20%	0.23%
3 Months Avg MDR	0.13%	0.15%	0.14%
12 Months Avg MDR	0.06%	0.06%	0.06%
Avg MDR Since Cut-off	0.06%	0.06%	0.06%


CDR	2.79%	2.33%	2.67%
3 Months Avg CDR	1.60%	1.78%	1.65%
12 Months Avg CDR	0.75%	0.68%	0.73%
Avg CDR Since Cut-off	0.75%	0.68%	0.73%


SDA	1,087.72%	930.65%	1,046.55%
3 Months Avg SDA Approximation	677.39%	772.73%	702.49%
12 Months Avg SDA Approximation	422.88%	395.72%	415.71%
Avg SDA Since Cut-off Approximation	422.86%	395.75%	415.75%


Loss Severity Approximation for Current Period	55.29%	53.69%	54.92%
3 Months Avg Loss Severity Approximation	58.23%	50.49%	55.99%
12 Months Avg Loss Severity Approximation	57.12%	56.39%	56.94%
Avg Loss Severity Approximation Since Cut-off	57.12%	56.39%	56.94%

Page 30 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2

Mortgage Pass-Through Certificates

November 26, 2007 Distribution

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)

Conditional Default Rate (CDR): 1-((1-MDR)^12)

SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02%,MAX(0.03%,MIN(30,WAS)*0.02%-0.0095%*(WAS-60)))

Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)

Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

Average SDA Approximation over period between the nth month and mth month:

AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02%,MAX(0.03%,MIN(30,Avg WASn,m)*0.02%-0.0095%*(Avg WASn,m-60)))

Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)

Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.

Charged off or Partially Charged off Loans assumed to have a minimum 100% Loss Severity Percentage.

Page 31 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Realized Loss Detail Report
Loan Number	Current	State &		Prior	Realized		Cumulative
							Cumulative
&	Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized

Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
11689159 1
11689159 1		10.875%	CA - 20.00%	360	63,704.16		69,067.12	69,067.12

11749238 1		9.990%	TX - 20.00%	360	39,218.67		41,458.42	41,458.42
1009388879 1		9.800%	MO - 85.00%	360	69,260.48		21,826.35	21,826.35
1009799024 1		11.500%	AZ - 20.00%	360	50,615.01		54,576.74	54,576.74
1010161932 1		8.700%	MN - 90.00%	360	307,798.98		97,143.82	97,143.82
1010522972 1		10.200%	MO - 80.00%	360	61,696.58		45,497.68	45,497.68
11670860 2		10.750%	CA - 15.00%	360	103,008.72		111,909.19	111,909.19
11694594 2		11.375%	FL - 20.00%	180	66,701.72		72,798.77	72,798.77
11714723 2		12.375%	VA - 20.00%	360	95,707.37		99,566.24	99,566.24
11728078 2		7.245%	MD - 80.00%	360	454,160.12		121,232.51	121,232.51
11728081 2		11.625%	MD - 20.00%	360	113,590.27		124,256.25	124,256.25
11736931 2		7.505%	NV - 80.00%	360	350,680.59		122,935.29	122,935.29
11738613 2		11.250%	CA - 20.00%	360	120,528.94		131,284.84	131,284.84
1009451265 2		12.200%	CA - 20.00%	360	73,742.87		80,188.09	80,188.09
1010055254 2		8.750%	CA - 95.00%	360	226,361.16		119,007.93	119,007.93
1010441168 2		11.100%	CA - 20.00%	360	141,827.54		157,098.24	157,098.24
1127125342 2		10.790%	TN - 90.00%	360	64,718.78		0.00	0.00
1127125434 2		9.490%	NC - 80.00%	360	139,134.86		0.00	0.00


TOTAL				2,542,456.82	1,469,847.48	1,469,847.48



Page 32 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2

Mortgage Pass-Through Certificates

November 26, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Trigger Event in effect?

Yes

Stepdown Date has occurred?

3M Rolling Avg.Bal 60+ days includes BK,FC,REO

165,615,971.11

Ending Balance

1,115,540,440.55

Prior Period Senior Enhancement Percentage

25.1425%

Cummulative Loss Percentage

0.3044%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Basis Risk CarryForward Amount paid

0.00

Basis Risk CarryForward Amount unpaid

0.00

Current LIBOR Rate

4.872500%

Libor Rate Determination Date

10/23/2007

Next LIBOR Rate

4.788750%

Next Libor Rate Determination Date

11/22/2007

Current Swap LIBOR Rate

4.872500%

Page 33 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		NET WAC Shortfall Prior (1)	Int on Prior SF (2)	Curr NET WAC SF (3)	Total NET WAC SF (1+2+3)	NET WAC Shortfall Paid	NET WAC Shortfall UnPaid


CLASS
	A-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2a	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2b	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2c	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2d	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00




Page 34 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 26, 2007 Distribution


ADDITIONAL CERTIFICATE REPORT

		Excess C/f alloc to Unpaid Int	Next Pass Through Rate


CLASS
	A-1	$0.00	4.9187%
	A-2a	$0.00	4.8287%
	A-2b	$0.00	4.8787%
	A-2c	$0.00	4.9187%
	A-2d	$0.00	4.9987%
	M-1	$0.00	5.0387%
	M-2	$0.00	5.0487%
	M-3	$0.00	5.0787%
	M-4	$0.00	5.1487%
	M-5	$0.00	5.1787%
	M-6	$0.00	5.2387%
	B-1	$0.00	5.8387%
	B-2	$0.00	6.2887%
	B-3	$0.00	7.0387%
	X	$0.00	0.0000%
	P	$0.00	0.0000%
	R	$0.00	0.0000%
	RX	$0.00	0.0000%




Page 35 of 36

Morgan Stanley ABS Capital I Inc. 2007-HE2

Mortgage Pass-Through Certificates

November 26, 2007 Distribution

Morgan Stanley ABS Capital I Inc. Trust 2007-HE2 10-D