Content:

Pages

Contact Information:

5/25/2007 0:00

Statement to Certificate Holders

Analyst:

Samir Ghia

714.259.6822

Statement to Certificate Holders (Factors)

samir.ghia@abnamro.com

Pool/Non-Pool Funds Cash Reconciliation

4/25/2007 0:00

Administrator:

John Chozen

312.992.1816

Cash Reconciliation Summary

5-6

john.chozen@abnamro.com

Pool Detail and Performance Indicators

7-9

LaSalle Website:

www.etrustee.net

Bond Interest Reconciliation Part I

6/25/2007 0:00

Bond Interest Reconciliation Part II

Bond Principal Reconciliation

Outside Parties To The Transaction

Rating Information

4/30/2007

15 Month Loan Status Summary Part I

14-20

15 Month Loan Status Summary Part II

21-27

15 Month Historical Payoff Summary

28-30

Prepayment Summary

Mortgage Loan Characteristics Part I

Mortgage Loan Characteristics Part II

33-35

Geographic Concentration

3/30/2007

Current Period Realized Loss Detail

Historical Realized Loss Summary

38-40

Realized Loss Summary

4/25/2007 0:00

Servicemembers Civil Relief Act

42-44

Material Breaches Detail

Modified Loan Detail

Collateral Asset Changes

2/25/2037 0:00

Historical Collateral Level REO Report

48-50

Substitution Detail History

Substitution Detail History Summary

5/15/2007 0:00

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

ABN AMRO Acct : 724605.1

Payment Date:

25-May-07

Prior Payment:

25-Apr-07

Next Payment:

25-Jun-07

Record Date:

30-Apr-07

Distribution

Count:

Issuer: Merrill Lynch Mortgage Investors, Inc.

Underwriter: Merrill Lynch & Company- Asset Backed Sec. Group

Closing Date:

30-Mar-07

Master Servicer: ABN AMRO LaSalle Bank N.A.

First Pay. Date:

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

25-Apr-07

Servicer: Litton Loan Servicing L.P./Option One Mortgage Corp./Wilshire Credit
Corporation

Rated Final

Payment Date:

Trustee: ABN AMRO LaSalle Bank N.A./Citibank, N.A.

25-Feb-37

Determination

Date:

15-May-07

Delinq Method:

OTS

24-May-2007 10:03

A-1

59024LAA9

431,956,000.00

428,454,388.71

3,310,673.52

0.00

425,143,715.19

1,988,742.47

0.02

5.5700000000%

A-2A

59024LAB7

304,815,000.00

296,864,496.59

2,612,246.32

0.00

294,252,250.27

1,345,785.72

0.00

5.4400000000%

A-2B

59024LAC5

62,167,000.00

0.00

62,167,000.00

286,486.26

0.00

5.5300000000%

A-2C

59024LAD3

93,112,000.00

0.00

93,112,000.00

432,970.80

0.00

5.5800000000%

A-2D

59024LAE1

28,805,000.00

0.00

28,805,000.00

137,783.92

0.00

5.7400000000%

M-1

59024LAF8

50,349,000.00

0.00

50,349,000.00

242,514.35

0.00

5.7800000000%

M-2

59024LAG6

44,889,000.00

0.00

44,889,000.00

223,322.78

0.00

5.9700000000%

M-3

59024LAH4

27,906,000.00

0.00

27,906,000.00

143,483.35

0.00

6.1700000000%

M-4

59024LAJ0

22,445,000.00

0.00

22,445,000.00

132,238.46

0.00

7.0700000000%

M-5

59024LAK7

21,231,000.00

0.00

21,231,000.00

128,624.48

0.00

7.2700000000%

M-6

59024LAL5

20,625,000.00

0.00

20,625,000.00

128,390.65

0.03

7.4700000000%

B-1

59024LAM3

19,411,000.00

0.00

19,411,000.00

120,833.48

0.00

7.4700000000%

B-2

59024LAN1

18,198,000.00

0.00

18,198,000.00

113,282.55

0.00

7.4700000000%

B-3

59024LAP6

15,772,000.00

0.00

15,772,000.00

98,180.70

0.00

7.4700000000%

59024LAR2

1,213,248,398.83 N

1,201,791,942.25

0.00

1,195,869,022.41

2,249,988.39

(75,130.66)

N/A

59024LAQ4

0.00

105,579.78

N/A

59024LAS0

100.00

0.00

N/A

Total

1,161,681,100.00

1,150,228,885.30

5,922,919.84

0.00

1,144,305,965.46

7,878,208.14

30,449.17

Total P&I Payment

13,801,127.98

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Original Face

Value

(1)

Beginning

Certificate

Balance

Distribution Date: 25-May-07

Bond Payments

Interest Payment

(2)

Interest

Adjustment

Pass-Through

Rate

(1)

N denotes notional balance not included in total

(2)

Accrued Interest plus/minus Interest Adjustment minus Deferred Interest equals Interest Payment

Principal Payment

Principal

Adjustment or

Loss

Deferred

Interest

Ending Certificate

Balance

Class

CUSIP

Page 2 of 52

24-May-2007 10:01

A-1

59024LAA9

431,956,000.00

991.893592652

7.664376742

0.000000000

984.229215910

4.604039462

0.000000046

5.57000000%

A-2A

59024LAB7

304,815,000.00

973.916954849

8.569940193

0.000000000

965.347014656

4.415090202

0.000000000

5.44000000%

A-2B

59024LAC5

62,167,000.00

1000.000000000

0.000000000

1000.000000000

4.608333360

0.000000000

5.53000000%

A-2C

59024LAD3

93,112,000.00

1000.000000000

0.000000000

1000.000000000

4.650000000

0.000000000

5.58000000%

A-2D

59024LAE1

28,805,000.00

1000.000000000

0.000000000

1000.000000000

4.783333449

0.000000000

5.74000000%

M-1

59024LAF8

50,349,000.00

1000.000000000

0.000000000

1000.000000000

4.816666667

0.000000000

5.78000000%

M-2

59024LAG6

44,889,000.00

1000.000000000

0.000000000

1000.000000000

4.975000111

0.000000000

5.97000000%

M-3

59024LAH4

27,906,000.00

1000.000000000

0.000000000

1000.000000000

5.141666667

0.000000000

6.17000000%

M-4

59024LAJ0

22,445,000.00

1000.000000000

0.000000000

1000.000000000

5.891666741

0.000000000

7.07000000%

M-5

59024LAK7

21,231,000.00

1000.000000000

0.000000000

1000.000000000

6.058333569

0.000000000

7.27000000%

M-6

59024LAL5

20,625,000.00

1000.000000000

0.000000000

1000.000000000

6.225001212

0.000001455

7.47000000%

B-1

59024LAM3

19,411,000.00

1000.000000000

0.000000000

1000.000000000

6.225000258

0.000000000

7.47000000%

B-2

59024LAN1

18,198,000.00

1000.000000000

0.000000000

1000.000000000

6.225000000

0.000000000

7.47000000%

B-3

59024LAP6

15,772,000.00

1000.000000000

0.000000000

1000.000000000

6.225000000

0.000000000

7.47000000%

59024LAR2

1,213,248,398.83 N

990.557204451

0.000000000

985.675335375

1.854515854

(0.061925209)

N/A

59024LAQ4

0.00

0.000000000

N/A

59024LAS0

100.00

0.000000000

N/A

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Deferred Interest *

Ending Certificate

Balance *

Interest Payment *

Distribution Date: 25-May-07

Statement to Certificate Holders (FACTORS)

Interest Adjustment*

Next Rate **

* Per $1,000 of Original Face Value ** Estimated

Bond Payments

Class

CUSIP

Original Face Value

Beginning Certificate

Balance *

Principal Payment

Principal

Adjustment or

Loss

Page 3 of 52

24-May-2007 10:01

Interest Summary

Principal Summary

Supplemental Interest Trust

Interest Summary

Principal Summary

Net Swap Payments received

0.00

Scheduled Interest

8,217,733.27

Scheduled Prin Distribution

315,631.16

Net Swap Payments paid

0.00

Fees

444,978.39

Curtailments

14,946.08

Remittance Interest

7,772,754.88

Prepayments in Full

5,592,342.60

Swap Termination Payments received

0.00

Other Interest Proceeds/Shortfalls

Liquidation Proceeds

0.00

Swap Termination Payments paid

0.00

Prepayment Penalties

105,579.78

Repurchase Proceeds

0.00

Other Interest Loss

0.00

Other Principal Proceeds

0.00

Defaulted Swap Termination Payments

0.00

Other Interest Proceeds

0.00

Remittance Principal

5,922,919.84

Non-advancing Interest

0.00

Non-Supported Interest Shortfall

0.00

Cap Contract Payment

0.00

Relief Act Shortfall

(126.52)

Modification Shortfall

0.00

Corridor Contracts

Other Interest Proceeds/Shortfalls

105,453.26

Interest Adjusted

7,878,208.14

Class A-1 Certificates

0.00

Fee Summary

Class A-2 Certificates

0.00

Total Servicing Fees

444,978.39

Subordinate Certificates

0.00

Total Trustee Fees

0.00

LPMI Fees

0.00

Credit Manager's Fees

0.00

Unpaid Serv Fees (Charged-off Loans)

0.00

Misc. Fees / Trust Expense

0.00

Insurance Premium

0.00

Total Fees

444,978.39

Advances (Principal & Interest)

Prior Month's Outstanding Advances

N/A

Current Advances

N/A

Reimbursement of Prior Advances

N/A

Outstanding Advances

N/A

P&I Due Certificate Holders

13,801,127.98

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Pool Source of Funds

Non-Pool Source of Funds

P&I Advances as of the end of the Due Period do not reflect the amount of advances remitted by the Servicer on the Servicer Remittance Date due to additional proceeds received between the end of the Due Period and the Servicer Remittance Date and netted from the
P&I Advances stated as of the end of the Due Period.

Distribution Date: 25-May-07

Cash Reconciliation Summary

Page 4 of 52

24-May-2007 10:01

Fixed

ARM

Total

Interest Summary

Scheduled Interest

766,621.75

3,185,281.90

3,951,903.65

Fees

45,460.53

164,416.40

209,876.93

Remittance Interest

721,161.22

3,020,865.50

3,742,026.72

Other Interest Proceeds/Shortfalls

Prepayment Penalties

7,755.39

51,288.11

59,043.50

Other Interest Loss

0.00

Other Interest Proceeds

0.00

Non-advancing Interest

0.00

Net PPIS/Relief Act Shortfall

0.00

Modification Shortfall

0.00

Other Interest Proceeds/Shortfalls

7,755.39

51,288.11

59,043.50

Interest Adjusted

728,916.61

3,072,153.61

3,801,070.22

Principal Summary

Scheduled Principal Distribution

49,711.61

130,223.45

179,935.06

Curtailments

2,064.80

(5,464.22)

(3,399.42)

Prepayments in Full

864,517.66

2,269,620.22

3,134,137.88

Liquidation Proceeds

0.00

Repurchase Proceeds

0.00

Other Principal Proceeds

0.00

Less Mod Losses

0.00

Remittance Principal

916,294.07

2,394,379.45

3,310,673.52

Fee Summary

Total Servicing Fees

45,460.53

164,416.40

209,876.93

Total Trustee Fees

0.00

LPMI Fees

0.00

Misc. Fees

0.00

Total Fees

45,460.53

164,416.40

209,876.93

Beginning Principal Balance

109,105,281.49

456,504,250.58

565,609,532.07

Ending Principal Balance

108,188,987.42

454,109,871.13

562,298,858.55

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Cash Reconciliation Summary Group I

Page 5 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Fixed

ARM

Total

Interest Summary

Scheduled Interest

445,262.18

3,820,567.44

4,265,829.62

Fees

25,031.33

210,070.13

235,101.46

Remittance Interest

420,230.85

3,610,497.31

4,030,728.16

Other Interest Proceeds/Shortfalls

Prepayment Penalties

8,240.92

38,295.36

46,536.28

Other Interest Loss

0.00

Other Interest Proceeds

0.00

Non-advancing Interest

0.00

Net PPIS/Relief Act Shortfall

0.00

(126.52)

Modification Shortfall

0.00

Other Interest Proceeds/Shortfalls

8,240.92

38,168.84

46,409.76

Interest Adjusted

428,471.77

3,648,666.15

4,077,137.92

Principal Summary

Scheduled Principal Distribution

22,458.51

113,237.59

135,696.10

Curtailments

306.74

18,038.76

18,345.50

Prepayments in Full

318,248.32

2,139,956.40

2,458,204.72

Liquidation Proceeds

0.00

Repurchase Proceeds

0.00

Other Principal Proceeds

0.00

Less Mod Losses

0.00

Remittance Principal

341,013.57

2,271,232.75

2,612,246.32

Fee Summary

Total Servicing Fees

25,031.33

210,070.13

235,101.46

Total Trustee Fees

0.00

LPMI Fees

0.00

Misc. Fees

0.00

Total Fees

25,031.33

210,070.13

235,101.46

Beginning Principal Balance

60,075,184.76

576,107,225.42

636,182,410.18

Ending Principal Balance

59,734,171.19

573,835,992.67

633,570,163.86

Cash Reconciliation Summary Group II

Page 6 of 52

24-May-2007 10:01

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Cut-off Pool Balance

1,213,248,398.83

5,987

3 mo. Rolling Average

16,039,738

1,207,520,171

1.33%

WAC - Remit Current

8.10%

7.71%

7.76%

Cum Scheduled Principal

632,080.05

6 mo. Rolling Average

16,039,738

1,207,520,171

1.33%

WAC - Remit Original

8.10%

7.71%

7.77%

Cum Unscheduled Principal

16,747,296.37

12 mo. Rolling Average

16,039,738

1,207,520,171

1.33%

WAC - Current

8.60%

8.14%

8.21%

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAC - Original

8.60%

8.15%

8.21%

Cum Repurchases

0.00

3 mo. Cum Loss

0.00

WAL - Current

348.82

353.57

352.91

6 mo. Cum loss

0.00

WAL - Original

349.88

354.57

353.91

Current

Amount

Count

12 mo. Cum Loss

0.00

Beginning Pool

1,201,791,942.25

5,943

99.06%

Current Index Rate

Scheduled Principal

315,631.16

0.03%

Triggers

Next Index Rate

Unscheduled Principal

5,607,288.68

0.46%

Liquidations

0.00

0.00%

> Delinquency Trigger Event

(2)

Prepayment Charges

Repurchases

0.00

0.00%

Delinquency Event Calc

(1)

16,039,737.82

1,195,869,022

1.34%

Amount

Count

Ending Pool

1,195,869,022.41

5,911

98.57%

Current

> Loss Trigger Event?

(3)

Cumulative

Ending Actual Balance

1,196,203,772.25

Cumulative Loss

0.00%

Average Loan Balance

202,312.47

> Overall Trigger Event?

Pool Composition

Current Loss Detail

Amount

Step Down Date

Liquidation

0.00

Distribution Count

Properties

%/Score

Realized Loss

0.00

Required Percentage

(4)

24.45%

Cut-off LTV

86.78%

Realized Loss Adjustment

0.00

Step Down %

(5)

51.80%

Cash Out/Refinance

40.81%

Net Liquidation

0.00

% of Required Percentage

(6)

N/A

SFR

56.30%

Credit Enhancement

Amount

> Step Down Date?

Min

Max

W A

Original OC

51,567,298.83

4.25%

Extra Principal

0.00

FICO

501

817

642.81

Target OC

51,563,056.95

4.25%

Cumulative Extra Principal

0.00

Beginning OC

51,563,056.95

OC Release

N/A

Ending OC

51,563,056.95

Most Senior Certificates

909,402,885.30

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Pool Detail and Performance Indicators Total (All Loans)

Misc/Additional Information

Pool Level Information

5.320000%

105,579.78

191,739.64

Balance

1,043,210,281.89

490,575,922.41

676,791,802.49

Owner Occupied

1,167,589,038.93

97.13%

Legend: (1) 60 Days+, REO, BK, F/C % (3) Condn: Cum Loss > specified thresholds (5) Defined Benchmark
(2) (1) > (6) * (4), then TRUE (4) (Ending Pool Bal - Most Senior Certs) / Ending Pool Bal (6) Defined Benchmark (Used in Delinq Event Calc)
Note: Delinquency and Loss Event Triggers may be flagged as "Yes" prior to the Step Down Date on account of the percentage thresholds being breached.

Page 7 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Cut-off Pool Balance

569,112,540.39

3,618

3 mo. Rolling Average

3,995,677

567,361,036

0.71%

WAC - Remit Current

7.93%

7.94%

Cum Scheduled Principal

359,017.46

6 mo. Rolling Average

3,995,677

567,361,036

0.71%

WAC - Remit Original

7.93%

7.95%

Cum Unscheduled Principal

6,454,664.38

12 mo. Rolling Average

3,995,677

567,361,036

0.71%

WAC - Current

8.43%

8.37%

8.38%

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAC - Original

8.43%

8.38%

8.39%

Cum Repurchases

0.00

3 mo. Cum Loss

0.00

WAL - Current

350.44

353.67

353.05

6 mo. Cum loss

0.00

WAL - Original

351.48

354.67

354.06

Current

Amount

Count

12 mo. Cum Loss

0.00

Beginning Pool

565,609,532.07

3,595

99.38%

Scheduled Principal

179,935.06

0.03%

Unscheduled Principal

3,130,738.46

0.55%

Liquidations

0.00

0.00%

Prepayment Charges

Repurchases

0.00

0.00%

Amount

Count

Ending Pool

562,298,858.55

3,576

98.80%

Current

Cumulative

Ending Actual Balance

562,480,642.91

Average Loan Balance

157,242.41

Pool Composition

Current Loss Detail

Amount

Liquidation

0.00

Properties

%/Score

Realized Loss

0.00

Cut-off LTV

87.08%

Realized Loss Adjustment

0.00

Cash Out/Refinance

62.33%

Net Liquidation

0.00

SFR

59.05%

Min

Max

W A

FICO

501

808

627.78

Pool Detail and Performance Indicators Group I

Misc/Additional Information

Pool Level Information

59,043.50

87,965.86

Balance

492,719,364.06

352,686,422.60

334,103,796.24

Owner Occupied

533,725,522.32

94.33%

Page 8 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Cut-off Pool Balance

644,135,858.44

2,369

3 mo. Rolling Average

12,044,061

640,159,134

1.89%

WAC - Remit Current

8.39%

7.52%

7.60%

Cum Scheduled Principal

273,062.59

6 mo. Rolling Average

12,044,061

640,159,134

1.89%

WAC - Remit Original

8.40%

7.52%

7.61%

Cum Unscheduled Principal

10,292,631.99

12 mo. Rolling Average

12,044,061

640,159,134

1.89%

WAC - Current

8.89%

7.96%

8.05%

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAC - Original

8.90%

7.96%

8.05%

Cum Repurchases

0.00

3 mo. Cum Loss

0.00

WAL - Current

345.90

353.50

352.78

6 mo. Cum loss

0.00

WAL - Original

346.96

354.50

353.79

Current

Amount

Count

12 mo. Cum Loss

0.00

Beginning Pool

636,182,410.18

2,348

98.77%

Scheduled Principal

135,696.10

0.02%

Unscheduled Principal

2,476,550.22

0.38%

Liquidations

0.00

0.00%

Prepayment Charges

Repurchases

0.00

0.00%

Amount

Count

Ending Pool

633,570,163.86

2,335

98.36%

Current

Cumulative

Ending Actual Balance

633,723,129.34

Average Loan Balance

271,336.26

Pool Composition

Current Loss Detail

Amount

Liquidation

0.00

Properties

%/Score

Realized Loss

0.00

Cut-off LTV

86.51%

Realized Loss Adjustment

0.00

Cash Out/Refinance

21.67%

Net Liquidation

0.00

SFR

53.85%

Min

Max

W A

FICO

503

817

656.16

Pool Detail and Performance Indicators Group II

Misc/Additional Information

Pool Level Information

46,536.28

103,773.78

Balance

550,490,917.83

99.61%

137,889,499.81

342,688,006.25

Owner Occupied

633,863,516.61

Page 9 of 52

24-May-2007 10:01

A-1

Act/360

428,454,388.71

5.570000000%

1,988,742.45

0.00

1,988,742.47

0.00

A-2A

Act/360

296,864,496.59

5.440000000%

1,345,785.72

0.00

1,345,785.72

0.00

A-2B

Act/360

62,167,000.00

5.530000000%

286,486.26

0.00

286,486.26

0.00

A-2C

Act/360

93,112,000.00

5.580000000%

432,970.80

0.00

432,970.80

0.00

A-2D

Act/360

28,805,000.00

5.740000000%

137,783.92

0.00

137,783.92

0.00

M-1

Act/360

50,349,000.00

5.780000000%

242,514.35

0.00

242,514.35

0.00

M-2

Act/360

44,889,000.00

5.970000000%

223,322.78

0.00

223,322.78

0.00

M-3

Act/360

27,906,000.00

6.170000000%

143,483.35

0.00

143,483.35

0.00

M-4

Act/360

22,445,000.00

7.070000000%

132,238.46

0.00

132,238.46

0.00

M-5

Act/360

21,231,000.00

7.270000000%

128,624.48

0.00

128,624.48

0.00

M-6

Act/360

20,625,000.00

7.470000000%

128,390.62

0.00

128,390.65

0.00

B-1

Act/360

19,411,000.00

7.470000000%

120,833.48

0.00

120,833.48

0.00

B-2

Act/360

18,198,000.00

7.470000000%

113,282.55

0.00

113,282.55

0.00

B-3

Act/360

15,772,000.00

7.470000000%

98,180.70

0.00

98,180.70

0.00

1,201,791,942.25

N/A

2,325,119.05

0.00

2,249,988.39

0.00

N/A

0.00

N/A

0.00

105,579.78

0.00

105,579.78

0.00

N/A

Act/360

0.00

5.570000000%

0.00

N/A

Total

1,150,228,885.30

7,847,758.97

105,579.78

0.00

7,878,208.14

0.00

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07
Bond Interest Reconciliation

- - A c c r u a l - -

- - - - - - R e c o v e r e d - - - - - -

- - - - - O u t s t a n d i n g - - - -

Class

Method

Days

Opening Balance

Pass-Thru Rate

Accrual

Certificate

Interest

Total Interest

Additions

Floating Rate

Certficate Carry-

Over

Interest Carry-

Forward Amount

Floating Rate

Certficate Carry-

Over

Net Cap

Rate in

Effect Y/N

Total Interest

Deductions

Distributable

Certificate Interest

Interest Payment

Amount

Interest Carry-

Forward Amount

Page 10 of 52

24-May-2007 10:01

A-1

30-Apr-07

25-Apr-07

25-May-07

0.00

A-2A

30-Apr-07

25-Apr-07

25-May-07

0.00

A-2B

30-Apr-07

25-Apr-07

25-May-07

0.00

A-2C

30-Apr-07

25-Apr-07

25-May-07

0.00

A-2D

30-Apr-07

25-Apr-07

25-May-07

0.00

M-1

30-Apr-07

25-Apr-07

25-May-07

0.00

M-2

30-Apr-07

25-Apr-07

25-May-07

0.00

M-3

30-Apr-07

25-Apr-07

25-May-07

0.00

M-4

30-Apr-07

25-Apr-07

25-May-07

0.00

M-5

30-Apr-07

25-Apr-07

25-May-07

0.00

M-6

30-Apr-07

25-Apr-07

25-May-07

0.00

B-1

30-Apr-07

25-Apr-07

25-May-07

0.00

B-2

30-Apr-07

25-Apr-07

25-May-07

0.00

B-3

30-Apr-07

25-Apr-07

25-May-07

0.00

30-Apr-07

31-Mar-07

1-May-07

0.00

30-Apr-07

31-Mar-07

1-May-07

0.00

105,579.78

0.00

30-Apr-07

25-Apr-07

25-May-07

0.00

Total

0.00

105,579.78

0.00

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Bond Interest Reconciliation - Part II

- - - - - - - - - - - - - - - - - - - - - - - - - - - A d d i t i o n s - - - - - - - - - - - - - - - - - - - - - - - - - - - -

- - - - - - - - - - - D e d u c t i o n s - - - - - - - - - -

Class

Record Date

Prior Interest

Due Date

Current Interest

Due Date

Supplemental

Interest Trust

Payments From

Cap Contracts

Payment from

Corridor

Contracts

Prepayment

Premiums

Interest Carry-

Forward

(2)

Floating Rate

Cartificate Carry-

Over

(1)

Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(2)

Interest Carry-Forward Shortfall is unpaid interest with interest thereon.

Interest Carry-

Forward

Floating Rate

Cartificate Carry-

Over

Other Interest

Proceeds

(1)

Non-Supported

Interest Shortfall

Page 11 of 52

24-May-2007 10:01

A-1

431,956,000.00

428,454,388.71

179,935.06

3,130,738.46

0.00

425,143,715.19

25-Feb-37

20.73%

24.45%

A-2A

304,815,000.00

296,864,496.59

135,696.10

2,476,550.22

0.00

294,252,250.27

25-Feb-37

20.73%

24.45%

A-2B

62,167,000.00

0.00

62,167,000.00

25-Feb-37

20.73%

24.45%

A-2C

93,112,000.00

0.00

93,112,000.00

25-Feb-37

20.73%

24.45%

A-2D

28,805,000.00

0.00

28,805,000.00

25-Feb-37

20.73%

24.45%

M-1

50,349,000.00

0.00

50,349,000.00

25-Feb-37

16.40%

20.24%

M-2

44,889,000.00

0.00

44,889,000.00

25-Feb-37

12.53%

16.49%

M-3

27,906,000.00

0.00

27,906,000.00

25-Feb-37

10.13%

14.15%

M-4

22,445,000.00

0.00

22,445,000.00

25-Feb-37

8.20%

12.28%

M-5

21,231,000.00

0.00

21,231,000.00

25-Feb-37

6.37%

10.50%

M-6

20,625,000.00

0.00

20,625,000.00

25-Feb-37

4.60%

8.78%

B-1

19,411,000.00

0.00

19,411,000.00

25-Feb-37

2.92%

7.15%

B-2

18,198,000.00

0.00

18,198,000.00

25-Feb-37

1.36%

5.63%

B-3

15,772,000.00

0.00

15,772,000.00

25-Feb-37

0.00%

4.31%

1,213,248,398.83

1,201,791,942.25

0.00

1,195,869,022.41

25-Feb-37

N/A

0.00

25-Feb-37

N/A

100.00

0.00

25-Feb-37

20.73%

N/A

Total

1,161,681,100.00

1,150,228,885.30

315,631.16

5,607,288.68

0.00

1,144,305,965.46

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Bond Principal Reconciliation

- - - - - - - - - - - - - - - - L o s s e s - - - - - - - - - - - - - - -

- Credit Support -

Class

Original Class

Balance

Beginning Class

Balance

Scheduled Principal

Payment

Unscheduled

Principal

Payment

Extra

Principal

Payment

Prior

Loss

Reimburs.

Rated

Final

Maturity

Original

Current

Losses

Cumulative

Losses

Interest on

Losses

Ending

Class Balance

Page 12 of 52

24-May-2007 10:01

Class

CUSIP

Fitch

Moody's

DBRS

S&P

A-1

59024LAA9

Aaa

AAA

A-2A

59024LAB7

Aaa

AAA

A-2B

59024LAC5

Aaa

AAA

A-2C

59024LAD3

Aaa

AAA

A-2D

59024LAE1

Aaa

AAA

M-1

59024LAF8

Aa1

AA+

M-2

59024LAG6

Aa2

M-3

59024LAH4

Aa3

AA-

M-4

59024LAJ0

A+

M-5

59024LAK7

M-6

59024LAL5

A-

B-1

59024LAM3

Baa1

BBB+

B-2

59024LAN1

Baa2

BBB

B-3

59024LAP6

Baa3

BBB-

59024LAR2

59024LAQ4

59024LAS0

AAA

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Ratings Information

NR - Designates that the class was not rated by the rating agency.

(1)

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment

date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that investors obtain current rating
information directly from the rating agency.

- - - - - - - - - - - - O r i g i n a l R a t i n g s - - - - - - - - - -

- - - - - - - - - - - - - - - - R a t i n g s C h a n g e / C h a n g e D a t e

(1)

- - - - - - - - - - - - - - - -

Fitch

Moody's

DBRS

S&P

Page 13 of 52

24-May-2007 10:01

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

5,659

1,137,826,413

145

32,839,245

10,805,541

1,458,204

960,937

11,978,682

25-Apr-07

5,792

1,169,019,443

122

25,896,388

6,628,648

147,792

99,671

25-May-07

95.74%

95.15%

2.45%

2.75%

0.91%

0.90%

0.20%

0.12%

0.08%

0.61%

1.00%

0.00%

25-Apr-07

97.46%

97.27%

2.05%

2.15%

0.45%

0.55%

0.02%

0.01%

0.02%

0.01%

0.00%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Total (All Loans)

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 14 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

3,466

545,585,003

10,219,080

3,309,407

555,329

185,672

2,444,368

25-Apr-07

3,526

555,016,824

9,096,129

1,348,787

147,792

25-May-07

96.92%

97.03%

1.87%

1.82%

0.64%

0.59%

0.14%

0.10%

0.03%

0.39%

0.43%

0.00%

25-Apr-07

98.08%

98.13%

1.64%

1.61%

0.25%

0.24%

0.03%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group I - Total

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 15 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

916

103,266,873

2,928,785

1,461,061

200,824

331,445

25-Apr-07

936

105,908,184

2,630,215

566,882

25-May-07

95.82%

95.45%

2.41%

2.71%

1.26%

1.35%

0.31%

0.19%

0.00%

0.21%

0.31%

0.00%

25-Apr-07

97.40%

97.07%

1.98%

2.41%

0.62%

0.52%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group I - Fixed

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 16 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

2,550

442,318,130

7,290,295

1,848,346

354,505

185,672

2,112,923

25-Apr-07

2,590

449,108,641

6,465,913

781,904

147,792

25-May-07

97.33%

97.40%

1.68%

1.61%

0.42%

0.41%

0.08%

0.04%

0.46%

0.47%

0.00%

25-Apr-07

98.33%

98.38%

1.52%

1.42%

0.11%

0.17%

0.04%

0.03%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group I - ARM

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 17 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

2,193

592,241,409

22,620,165

7,496,134

902,876

775,266

9,534,314

25-Apr-07

2,266

614,002,619

16,800,259

5,279,861

99,671

25-May-07

93.92%

93.48%

3.34%

3.57%

1.33%

1.18%

0.30%

0.14%

0.17%

0.12%

0.94%

1.50%

0.00%

25-Apr-07

96.51%

2.68%

2.64%

0.77%

0.83%

0.00%

0.04%

0.02%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group II - Total

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 18 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

462

54,715,737

2,151,276

1,662,612

902,876

301,670

25-Apr-07

480

56,761,928

2,336,744

976,513

25-May-07

91.85%

91.60%

3.98%

3.60%

2.39%

2.78%

1.39%

1.51%

0.00%

0.40%

0.51%

0.00%

25-Apr-07

94.86%

94.48%

3.56%

3.89%

1.58%

1.63%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group II - Fixed

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 19 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-May-07

1,731

537,525,672

20,468,889

5,833,522

775,266

9,232,643

25-Apr-07

1,786

557,240,691

14,463,516

4,303,348

99,671

25-May-07

94.49%

93.67%

3.17%

3.57%

1.04%

1.02%

0.00%

0.22%

0.14%

1.09%

1.61%

0.00%

25-Apr-07

96.96%

96.73%

2.44%

2.51%

0.54%

0.75%

0.00%

0.05%

0.02%

0.00%

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Group II - ARM

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Page 20 of 52

24-May-2007 10:01

Balance

25-May-07

2,066,725

5,444,467

4,467,489

742,694

218,244

25-Apr-07

99,671

25-May-07

0.00%

0.17%

0.00%

0.27%

0.46%

0.22%

0.37%

0.00%

0.07%

0.06%

0.00%

0.02%

0.00%

25-Apr-07

0.00%

0.02%

0.01%

0.00%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Total (All Loans)

61-90 Days

90 + Days

Current

31-60 Days

Page 21 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

Balance

25-May-07

496,995

1,614,699

332,674

185,672

25-Apr-07

25-May-07

0.00%

0.09%

0.00%

0.22%

0.29%

0.06%

0.00%

0.03%

0.00%

25-Apr-07

0.00%

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

31-60 Days

61-90 Days

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Group I - Total

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Current

Page 22 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

Balance

25-May-07

178,088

153,357

25-Apr-07

25-May-07

0.00%

0.10%

0.16%

0.10%

0.14%

0.00%

25-Apr-07

0.00%

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Group I - Fixed

61-90 Days

90 + Days

Current

31-60 Days

Page 23 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

Balance

25-May-07

496,995

1,436,611

179,317

185,672

25-Apr-07

25-May-07

0.00%

0.11%

0.00%

0.27%

0.32%

0.04%

0.00%

0.04%

0.00%

25-Apr-07

0.00%

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

31-60 Days

61-90 Days

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Group I - ARM

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Current

Page 24 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

Balance

25-May-07

1,569,730

3,829,769

4,134,815

557,022

218,244

25-Apr-07

99,671

25-May-07

0.00%

0.25%

0.00%

0.34%

0.60%

0.47%

0.65%

0.00%

0.13%

0.09%

0.00%

0.04%

0.03%

0.00%

25-Apr-07

0.00%

0.04%

0.02%

0.00%

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Group II - Total

61-90 Days

90 + Days

Current

31-60 Days

Page 25 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

Balance

25-May-07

225,800

75,870

25-Apr-07

25-May-07

0.00%

0.20%

0.38%

0.20%

0.13%

0.00%

25-Apr-07

0.00%

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

31-60 Days

61-90 Days

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Group II - Fixed

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Current

Page 26 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)

Balance

25-May-07

1,569,730

3,603,968

4,058,945

557,022

218,244

25-Apr-07

99,671

25-May-07

0.00%

0.27%

0.00%

0.38%

0.63%

0.55%

0.71%

0.00%

0.16%

0.10%

0.00%

0.05%

0.04%

0.00%

25-Apr-07

0.00%

0.05%

0.02%

0.00%

- - - - - - - - - - - I n F o r e c l o s u r e a n d D e l i n q u e n t - - - - - - - - - - - - -

- - - - - - - - - - - - - - - I n R E O a n d D e l i n q u e n t - - - - - - - - - - - - - -

- - - - - - - - - - - - - I n B a n k r u p t c y a n d D e l i n q u e n t - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Group II - ARM

61-90 Days

90 + Days

Current

31-60 Days

Page 27 of 52

24-May-2007 10:01

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

25-May-07

5,911

1,195,869,022

5,592,343

0.00

353

8.21%

7.76%

25-Apr-07

5,943

1,201,791,942

11,119,370

0.00

354

8.21%

7.77%

25-May-07

956

108,188,987

864,518

0.00

350

8.43%

7.93%

25-Apr-07

961

109,105,281

214,475

0.00

351

8.43%

7.93%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Curr Weighted Avg.

Total (All Loans)

Group I - Fixed

Distribution

Date

Ending Pool

Payoffs

Realized Losses

Page 28 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

25-May-07

2,620

454,109,871

2,269,620

0.00

354

8.37%

7.94%

25-Apr-07

2,634

456,504,251

3,100,807

0.00

355

8.38%

7.95%

25-May-07

503

59,734,171

318,248

0.00

346

8.89%

8.39%

25-Apr-07

506

60,075,185

510,608

0.00

347

8.90%

8.40%

Curr Weighted Avg.

Group I - ARM

Group II - Fixed

Distribution

Date

Ending Pool

Payoffs

Realized Losses

Page 29 of 52

24-May-2007 10:01

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

25-May-07

1,832

573,835,993

2,139,956

0.00

353

7.96%

7.52%

25-Apr-07

1,842

576,107,225

7,293,480

0.00

354

7.96%

7.52%

Curr Weighted Avg.

Group II - ARM

Distribution

Date

Ending Pool

Payoffs

Realized Losses

Page 30 of 52

24-May-2007 10:01

SMM (Single Monthly Mortality)

Total

Current Period

0.47%

3-Month Average

0.69%

6-Month Average

0.69%

12-Month Average

0.69%

Average Since Cut-Off

0.69%

CPR (Conditional Prepayment Rate)

Total

Current Period

5.46%

3-Month Average

7.97%

6-Month Average

7.97%

12-Month Average

7.97%

Average Since Cut-Off

7.97%

PSA (Public Securities Association)

Total

Current Period

91%

3-Month Average

133%

6-Month Average

133%

12-Month Average

133%

Average Since Cut-Off

133%

SMM

Single Monthly Mortality

(Partial and Full Prepayments + Repurchases + Curtailments + Liquidations + Other Prin Proceeds) / (Beginning Collateral Bal - Scheduled Prin)

CPR

Conditional Prepayment Rate

1 - (1 - SMM)^12)

PSA

Public Securities Association

100 * CPR / (0.2 * MIN(30,WAS))

WAS

Weighted Average Seasoning

(Original Term - Remaining Term) * (Current Scheduled Balance / Deal Scheduled Principal Balance)

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Prepayment Summary

0.00%

2.43%

4.86%

7.29%

9.71%

12.14%

14.57%

17.00%

Jun-06

Jul-06

Aug-06

Sep-06

Oct-06

Nov-06

Dec-06

Jan-07

Feb-07

Mar-07

Apr-07

May-07

0.00%

14.29%

28.57%

42.86%

57.14%

71.43%

85.71%

100.00%

Jun-06

Jul-06

Aug-06

Sep-06

Oct-06

Nov-06

Dec-06

Jan-07

Feb-07

Mar-07

Apr-07

May-07

229%

457%

686%

914%

1143%

1371%

1600%

Jun-06

Jul-06

Aug-06

Sep-06

Oct-06

Nov-06

Dec-06

Jan-07

Feb-07

Mar-07

Apr-07

May-07

Page 31 of 52

24-May-2007 10:01

Min

Max

Count

% of Total

Balance

% of Total

Min

Max

Count

% of Total

Balance

% of Total

12,000

67,000

590

9.98%

28,919,757

2.42%

12,000

67,000

599

10.01%

29,447,296

2.43%

67,000

86,000

487

8.24%

37,294,479

3.12%

67,000

86,000

496

8.28%

38,005,524

3.13%

86,000

105,000

464

7.85%

44,360,543

3.71%

86,000

105,000

472

7.88%

45,176,867

3.72%

105,000

124,000

538

9.10%

61,701,601

5.16%

105,000

124,000

543

9.07%

62,299,375

5.13%

124,000

143,000

481

8.14%

64,224,248

5.37%

124,000

143,000

483

8.07%

64,516,905

5.32%

143,000

161,000

392

6.63%

59,705,863

4.99%

143,000

161,000

395

6.60%

60,136,055

4.96%

161,000

207,000

853

14.43%

156,783,881

13.11%

161,000

208,000

885

14.78%

163,058,097

13.44%

207,000

253,000

540

9.14%

123,415,207

10.32%

208,000

255,000

550

9.19%

126,764,092

10.45%

253,000

299,000

406

6.87%

110,859,461

9.27%

255,000

302,000

423

7.07%

116,919,747

9.64%

299,000

345,000

320

5.41%

102,511,479

8.57%

302,000

349,000

311

5.19%

100,886,076

8.32%

345,000

393,000

248

4.20%

91,079,583

7.62%

349,000

394,000

231

3.86%

85,369,783

7.04%

393,000

1,500,000

592

10.02%

315,012,920

26.34%

394,000

1,575,000

599

10.01%

320,668,580

26.43%

5,911

100.00%

1,195,869,022

100.00%

5,987

100.00%

1,213,248,399

100.00%

Min

Max

Count

% of Total

Balance

% of Total

Min

Max

Count

% of Total

Balance

% of Total

5.25%

6.98%

513

8.68%

127,743,153

10.68%

5.25%

6.98%

517

8.64%

128,128,660

10.56%

6.98%

7.25%

642

10.86%

155,957,922

13.04%

6.98%

7.25%

644

10.76%

159,072,017

13.11%

7.25%

7.52%

504

8.53%

130,329,311

10.90%

7.25%

7.52%

506

8.45%

130,206,730

10.73%

7.52%

7.78%

444

7.51%

104,286,237

8.72%

7.52%

7.78%

444

7.42%

105,017,956

8.66%

7.78%

8.05%

543

9.19%

128,555,660

10.75%

7.78%

8.05%

554

9.25%

130,291,959

10.74%

8.05%

8.33%

310

5.24%

70,511,349

5.90%

8.05%

8.38%

480

8.02%

104,718,848

8.63%

8.33%

8.80%

774

13.09%

161,277,787

13.49%

8.38%

8.84%

645

10.77%

137,263,984

11.31%

8.80%

9.28%

659

11.15%

120,289,453

10.06%

8.84%

9.31%

661

11.04%

119,674,025

9.86%

9.28%

9.77%

466

7.88%

79,610,926

6.66%

9.31%

9.78%

466

7.78%

79,461,263

6.55%

9.77%

10.25%

263

4.45%

40,344,256

3.37%

9.78%

10.25%

262

4.38%

40,589,067

3.35%

10.25%

10.75%

207

3.50%

26,438,129

2.21%

10.25%

10.75%

209

3.49%

26,701,056

2.20%

10.75%

13.50%

586

9.91%

50,524,838

4.22%

10.75%

13.50%

599

10.01%

52,122,833

4.30%

5,911

100.00%

1,195,869,022

100.00%

5,987

100.00%

1,213,248,399

100.00%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Mortgage Loan Characteristics Part I

Distribution by Current Ending Principal Balance

Distribution by Cut-off Principal Balance

Distribution by Current Mortgage Rate

Distribution by Original Mortgage Rate

Page 32 of 52

24-May-2007 10:02

4,452

1,027,945,864

85.96%

353.57

8.14%

4,513

1,043,265,543

85.99%

359.98

8.15%

1,005

140,010,967

11.71%

351.15

8.11%

1,016

141,757,471

11.68%

357.92

8.11%

454

27,912,191

2.33%

337.16

11.04%

458

28,225,385

2.33%

345.76

11.04%

5,911

1,195,869,022

100.00%

5,987

1,213,248,399

100.00%

3,594

667,451,335

55.81%

352.73

7.91%

3,640

677,180,214

55.82%

359.15

7.91%

1,049

237,066,797

19.82%

353.13

9.05%

1,070

242,223,932

19.96%

359.90

9.06%

666

154,826,684

12.95%

353.37

8.16%

672

156,996,184

12.94%

359.72

8.18%

259

71,271,536

5.96%

352.30

8.19%

261

71,482,785

5.89%

359.09

8.20%

206

38,672,408

3.23%

352.74

8.44%

207

38,771,818

3.20%

359.69

8.44%

103

20,686,283

1.73%

354.74

7.69%

103

20,695,937

1.71%

360.00

7.67%

5,893,980

0.49%

353.21

9.32%

5,897,529

0.49%

360.00

9.32%

5,911

1,195,869,022

100.00%

5,987

1,213,248,399

100.00%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Mortgage Loan Characteristics Part II

Adjustable

Distribution by Product Characteristics (Current)

Product Type

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

Fixed 1st Lien

Fixed 2nd Lien

Total

Distribution by Property Types (Current)

Property Type

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

SF Unattached Dwelling

Unknown

PUD

Multifamily

Condo - High Facility

Condo - Low Facility

SF Attached Dwelling

Total

Distribution by Product Characteristics (Cut-off)

Product Type

# of

Loans

Original Principal

Balance

% of

Balance

WAMM

WAC

Adjustable

Fixed 1st Lien

Fixed 2nd Lien

Total

Distribution by Property Types (Cut-off)

Property Type

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

SF Unattached Dwelling

Unknown

PUD

Multifamily

Condo - High Facility

Condo - Low Facility

SF Attached Dwelling

Total

Page 33 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Mortgage Loan Characteristics Part II

5,663

1,156,323,256

96.69%

352.90

8.18%

5,735

1,173,337,215

96.71%

359.40

8.19%

222

34,444,967

2.88%

352.96

8.90%

226

34,807,093

2.87%

359.61

8.92%

5,100,799

0.43%

353.65

8.46%

5,104,091

0.42%

360.00

8.46%

5,911

1,195,869,022

100.00%

5,987

1,213,248,399

100.00%

3,623

708,649,803

59.26%

352.89

8.18%

3,664

717,522,663

59.14%

359.43

8.19%

1,960

425,341,499

35.57%

353.00

8.21%

1,991

433,152,915

35.70%

359.44

8.22%

328

61,877,721

5.17%

352.49

8.40%

332

62,572,820

5.16%

358.89

8.40%

5,911

1,195,869,022

100.00%

5,987

1,213,248,399

100.00%

Owner Occupied - Primary Residence

Non-Owner Occupied

Owner Occupied - Secondary Residence

Total

Purchase

Refinance/Equity Takeout

Refinance/No Cash Out

Total

Distribution by Occupancy Type (Current)

Occupancy Type

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

Distribution by Loan Purpose (Current)

Loan Purpose

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

Distribution by Occupancy Type (Cut-off)

Occupancy Type

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

Distribution by Loan Purpose (Cut-off)

Loan Purpose

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

Page 34 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Mortgage Loan Characteristics Part II

4,522

863,789,836

72.23%

352.81

7.89%

4,570

873,747,131

72.02%

359.20

7.89%

1,389

332,079,186

27.77%

353.17

9.02%

1,417

339,501,268

27.98%

359.93

9.03%

Oakmont

Option One

Distribution by Originator Concentration > 10% (Current)

Originator

# of

Loans

Ending Balance

% of

Balance

WAMM

WAC

Distribution by Originator Concentration > 10% (Cut-off)

Originator

# of

Loans

Ending Balance

% of

Balance

WAMM

Page 35 of 52

24-May-2007 10:02

WAMM

WAC

California

1,180

398,215,987

33.30%

353

7.72%

Washington

400

93,243,178

7.80%

353

7.95%

Florida

423

82,087,205

6.86%

354

8.30%

Colorado

302

54,145,296

4.53%

354

7.90%

Ohio

447

51,857,379

4.34%

352

8.70%

Oregon

216

44,705,355

3.74%

353

7.95%

Arizona

182

34,774,614

2.91%

353

7.89%

Georgia

201

31,469,349

2.63%

353

8.80%

Nevada

125

27,814,713

2.33%

353

7.96%

Michigan

220

25,917,171

2.17%

352

8.95%

Remaining

2,215

351,638,775

29.40%

353

8.74%

WAMM

WAC

California

1,194

404,653,934

33.35%

359

7.72%

Washington

404

93,782,645

7.73%

360

7.96%

Florida

428

82,863,805

6.83%

360

8.30%

Colorado

303

54,731,703

4.51%

360

7.92%

Ohio

457

52,809,702

4.35%

359

8.70%

Oregon

218

44,953,587

3.71%

359

7.96%

Arizona

184

35,178,218

2.90%

359

7.90%

Georgia

204

32,458,149

2.68%

359

8.83%

Nevada

125

27,827,485

2.29%

360

7.96%

Michigan

223

26,233,086

2.16%

359

8.96%

Remaining

2,247

357,756,084

29.49%

359

8.75%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Geographic Concentration

Top 10 Current State Concentration

Geographic
Distribution

# of

Loans

Balance

(1)

% of

Balance

(1)

Based on Current Period Ending Principal Balance

Top 10 Original State Concentration

Geographic
Distribution

# of

Loans

Balance

(1)

% of

Balance

Top 10 Current State Concentration

California

Colorado

Florida

Washington

Michigan

Nevada

Georgia

Arizona

Oregon

Ohio

Remaining

Page 36 of 52

24-May-2007 10:02

B
C
L
O
P

REO
Settled
Third Party

R
X
T

1
2
3

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Current Period Realized Loss Detail

Disclosure Control

Original

Liquidation

Balance

Net Liquidation

Proceeds

Loss-Certs Non-

adjusted

Subsequent

Recov/(Exp)

Loss-Certs Adjusted

Loss Severity

Loan-to-Value

FICO

Lien Position

Liq Type

Occ Type

Liq. Type Code - Legend
BK Discharged
Charge-off
Retain Lien
Loan Sale
Paid in Full

Occ Type Code - Legend
Primary
Secondary
Investment

Page 37 of 52

24-May-2007 10:02

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

25-May-07

0.00

25-Apr-07

0.00

Total

0.00

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Historical Realized Loss Summary

Total (All Loans)

- - - - - - - - - - - - - - - - - C u r r e n t R e a l i z e d L o s s - - - - - - - - - - - - - - - - -

- - - - - - - - - - - - - - P r e v i o u s L i q u i d a t i o n s / P a y o f f s - - - - - - - - - - - - - -

Claims on Prior

Liquidations

Recovery on Prior

Liquidations

(Claims)/Recoveries on

Prior Payoffs

Page 38 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Historical Realized Loss Summary

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

25-May-07

0.00

25-Apr-07

0.00

Total

0.00

Group I

- - - - - - - - - - - - - - - - - C u r r e n t R e a l i z e d L o s s - - - - - - - - - - - - - - - - -

- - - - - - - - - - - - - - P r e v i o u s L i q u i d a t i o n s / P a y o f f s - - - - - - - - - - - - - -

Claims on Prior

Liquidations

Recovery on Prior

Liquidations

(Claims)/Recoveries on

Prior Payoffs

Page 39 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Historical Realized Loss Summary

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

25-May-07

0.00

25-Apr-07

0.00

Total

0.00

Group II

- - - - - - - - - - - - - - - - - C u r r e n t R e a l i z e d L o s s - - - - - - - - - - - - - - - - -

- - - - - - - - - - - - - - P r e v i o u s L i q u i d a t i o n s / P a y o f f s - - - - - - - - - - - - - -

Claims on Prior

Liquidations

Recovery on Prior

Liquidations

(Claims)/Recoveries on

Prior Payoffs

Page 40 of 52

24-May-2007 10:02

MDR (monthly Default Rate)

Total

Current Period

0.00%

3-Month Average

0.00%

6-Month Average

0.00%

12-Month Average

0.00%

Average Since Cut-Off

0.00%

CDR (Conditional Default Rate)

Total

Current Period

0.00%

3-Month Average

0.00%

6-Month Average

0.00%

12-Month Average

0.00%

Average Since Cut-Off

0.00%

SDA (Standard Default Assumption)

Total

Current Period

0.00%

3-Month Average

0.00%

6-Month Average

0.00%

12-Month Average

0.00%

Average Since Cut-Off

0.00%

MDR

Monthly Default Rate

(Beginning Principal Balance of Liquidated Loans) / (Total Beginning Principal Balance)

CDR

Conditional Default Rate

1 - (1 - MDR)^12

SDA

Standard Default Assumption

If WAS=30 then CDR/(WAS*0.02) else if 30<WAS=60 then CDR/0.6 else if 60<WAS=120 then CDR/(0.6-((WAS-60)*0.0095)) else if WAS>120 then CDR/0.03

WAS

Weighted Average Seasoning

(Original Term - Remaining Term) * (Current Scheduled Balance / Deal Scheduled Principal Balance)

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Realized Loss Summary

0.00%

0.86%

1.71%

2.57%

3.43%

4.29%

5.14%

6.00%

Jun-06

Jul-06

Aug-06

Sep-06

Oct-06

Nov-06

Dec-06

Jan-07

Feb-07

Mar-07

Apr-07

May-07

0.00%

7.14%

14.29%

21.43%

28.57%

35.71%

42.86%

50.00%

Jun-06

Jul-06

Aug-06

Sep-06

Oct-06

Nov-06

Dec-06

Jan-07

Feb-07

Mar-07

Apr-07

May-07

286%

571%

857%

1143%

1429%

1714%

2000%

Jun-06

Jul-06

Aug-06

Sep-06

Oct-06

Nov-06

Dec-06

Jan-07

Feb-07

Mar-07

Apr-07

May-07

Page 41 of 52

24-May-2007 10:02

380046831

134,951.07

37.00

0.00

134,912.82

7.13%

838.27

801.27

674.75

126.52

Total

134,951.07

37.00

0.00

134,912.82

838.27

801.27

674.75

126.52

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Scheduled Interest Interest Received

Distribution Date: 25-May-07

Servicemembers Civil Relief Act

Total (All Loans)

Disclosure Control

Beginning

Balance

Scheduled

Principal

Unscheduled

Principal

Ending balance

Loan Rate

P&I Amount

Relief Act Interest

Shortfall

Page 42 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Servicemembers Civil Relief Act

Total

Loan Rate

P&I Amount

Relief Act Interest

Shortfall

Group I

Disclosure Control

Beginning

Balance

Scheduled

Principal

Unscheduled

Principal

Ending balance

Scheduled Interest Interest Received

Page 43 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Servicemembers Civil Relief Act

380046831

134,951.07

37.00

0.00

134,912.82

7.13%

838.27

801.27

674.75

126.52

Total

134,951.07

37.00

0.00

134,912.82

838.27

801.27

674.75

126.52

Scheduled Interest Interest Received

Relief Act Interest

Shortfall

Group II

Disclosure Control

Beginning

Balance

Scheduled

Principal

Unscheduled

Principal

Ending balance

Loan Rate

P&I Amount

Page 44 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Material Breaches Detail

Disclosure

Control #

Loan Group #

Ending Principal

Balance

Material Breach

Date

Material Breach Description

Material breaches of pool asset representation or warranties or transaction covenants.

Page 45 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Modified Loan Detail

Disclosure

Control #

Loan Group #

Modified Maturity

Date

Cutoff Maturity

Date

Modification Description

Modifications include any extensions or waivers to the mortgage loan terms, fees, penalties or payments during the preceding calendar month or that have become material over time.

Page 46 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Collateral Asset Changes

Disclosure

Control #

Beginning Principal Balance

Description

Page 47 of 52

24-May-2007 10:02

Total

0.00

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Historical Collateral Level REO Report

Total (All Loans)

Disclosure

Control #

REO Date

City

State

Property Type

Actual Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Date

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized Loss

Page 48 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Historical Collateral Level REO Report

Total

0.00

Group I

Disclosure

Control #

REO Date

City

State

Property Type

Actual Balance

Scheduled

Balance

Liquidation

Proceeds

Liquidation

Expenses

Realized Loss

Recent

Appraisal

Value

Appraisal

Date

Appraisal

Reduction

Amount

Date

Liquidated

Page 49 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Distribution Date: 25-May-07

Historical Collateral Level REO Report

Total

0.00

Group II

Disclosure

Control #

REO Date

City

State

Property Type

Actual Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Date

Realized Loss

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Page 50 of 52

24-May-2007 10:02

Substitution Code

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Adjusted for Principal

Distribution Date: 25-May-07

Substitution Detail History

- - - Loans Substituted Into Pool - - -

- - - - - - - - - - Loans Substituted Out of Pool - - - - - - - - - -

Investor #

Period

Beginning Principal Balance

Investor #

Period

Beginning Principal

Balance

Page 51 of 52

24-May-2007 10:02

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset - Backed Certificates,

Series 2007-HE2

Difference Into vs.

Out

Distribution Date: 25-May-07

Substitution Detail History Summary

- - - Loans Substituted Into Pool - - -

- - - Loans Substituted Out of Pool - - -

Period

Count

Beginning Principal Balance

Count

Beginning Principal Balance

Adjusted for Principal

Page 52 of 52

24-May-2007 10:03

Merrill Lynch Mortgage Investors Trust, Series 2007-HE2 10-D