Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


*CONTACT INFORMATION*

Depositor	WaMu Asset Acceptance Corp.
	1301 Second Avenue
	Seattle, WA 98101

Seller / Servicer	Washington Mutual Bank
	1301 Second Avenue
	Seattle, WA 98101

Trustee	Citibank, N.A.
	388 Greenwich Street, 14th Floor
	New York, NY 10013


*CONTENTS*

Distribution Summary	2

Distribution Summary (Factors)	3

Interest Distribution	4

Principal Distribution	5

Reconciliation Detail	6

Collateral Summary	7

Delinquency Information	10

Standard Prepayment and Default Information	14

Credit Enhancement	15

Distribution Waterfall Detail	16

Other Information	19

Loan Level Detail	23


Deal Contact:	Valerie Delgado	Citibank, N.A.
	valerie.delgado@citi.com	Agency and Trust
	Tel: (949) 250-6464	388 Greenwich Street, 14th Floor
	Fax: (949) 250-6450	New York, NY 10013

Reports Available at www.sf.citidirect.com

Page 1 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Distribution Summary

*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Pass- Through Rate	Accrual Day Count	Accrual Dates	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(7+8)	(10)	(11)	(12)=(3-8+10-11)
IA	491,550,000.00	462,665,167.17	5.132500%	32 / 360	10/25 - 11/25	2,110,781.31	3,929,074.07	6,039,855.38	0.00	0.00	458,736,093.10
IIA1	357,425,000.00	302,603,499.75	4.982500%	32 / 360	10/25 - 11/25	1,340,197.28	8,193,197.86	9,533,395.14	0.00	0.00	294,410,301.89
IIA2	125,322,000.00	125,322,000.00	5.062500%	32 / 360	10/25 - 11/25	563,949.00	0.00	563,949.00	0.00	0.00	125,322,000.00
IIA3	199,414,000.00	199,414,000.00	5.122500%	32 / 360	10/25 - 11/25	907,998.41	0.00	907,998.41	0.00	0.00	199,414,000.00
IIA4	117,955,000.00	117,955,000.00	5.232500%	32 / 360	10/25 - 11/25	548,621.81	0.00	548,621.81	0.00	0.00	117,955,000.00
M1	50,997,000.00	50,997,000.00	5.342500%	32 / 360	10/25 - 11/25	242,179.09	0.00	242,179.09	0.00	0.00	50,997,000.00
M2	44,623,000.00	44,623,000.00	5.422500%	32 / 360	10/25 - 11/25	215,082.86	0.00	215,082.86	0.00	0.00	44,623,000.00
M3	27,092,000.00	27,092,000.00	5.622500%	32 / 360	10/25 - 11/25	135,399.80	0.00	135,399.80	0.00	0.00	27,092,000.00
M4	23,905,000.00	23,905,000.00	6.222500%	32 / 360	10/25 - 11/25	132,221.21	0.00	132,221.21	0.00	0.00	23,905,000.00
M5	23,108,000.00	23,108,000.00	6.572500%	32 / 360	10/25 - 11/25	135,002.07	0.00	135,002.07	0.00	0.00	23,108,000.00
M6	21,514,000.00	21,514,000.00	7.010877%	32 / 360	10/25 - 11/25	135,072.89	0.00	135,072.89	0.00	0.00	21,514,000.00
M7	20,718,000.00	20,718,000.00	7.010877%	32 / 360	10/25 - 11/25	129,112.30	0.00	129,112.30	0.00	0.00	20,718,000.00
M8	12,749,000.00	12,749,000.00	7.010877%	32 / 360	10/25 - 11/25	79,450.37	0.00	79,450.37	0.00	0.00	12,749,000.00
M9	17,531,000.00	17,531,000.00	7.010877%	32 / 360	10/25 - 11/25	109,251.27	0.00	109,251.27	0.00	0.00	17,531,000.00
C	59,762,058.04	57,953,419.21	0.000000%	30 / 360	10/01 - 10/31	0.00	0.00	0.00	0.00	680,546.20	57,272,873.01
P	100.00	100.00	0.000000%	30 / 360		104,782.69	0.00	104,782.69	0.00	0.00	100.00
R	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
RCX	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
RPX	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,593,665,158.04	1,508,150,186.13				6,889,102.36	12,122,271.93	19,011,374.29	0.00	680,546.20	1,495,347,368.00

Reports Available at www.sf.citidirect.com

Page 2 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Distribution Summary (Factors)*

*PER $1,000 OF ORIGINAL BALANCE*

Class	CUSIP	Record Date	Prior Principal Balance	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
			(3/2 x 1000)	(7/2 x 1000)	(8/2 x 1000)	(9/2 x 1000)	(10/2 x 1000)	(11/2 x 1000)	(12/2 x 1000)
IA	92926SAA4	11/23/2007	941.237244	4.294133	7.993234	12.287367	0.000000	0.000000	933.244010
IIA1	92926SAB2	11/23/2007	846.620969	3.749590	22.922845	26.672435	0.000000	0.000000	823.698124
IIA2	92926SAC0	11/23/2007	1,000.000000	4.500000	0.000000	4.500000	0.000000	0.000000	1,000.000000
IIA3	92926SAD8	11/23/2007	1,000.000000	4.553333	0.000000	4.553333	0.000000	0.000000	1,000.000000
IIA4	92926SAE6	11/23/2007	1,000.000000	4.651111	0.000000	4.651111	0.000000	0.000000	1,000.000000
M1	92926SAF3	11/23/2007	1,000.000000	4.748889	0.000000	4.748889	0.000000	0.000000	1,000.000000
M2	92926SAG1	11/23/2007	1,000.000000	4.820000	0.000000	4.820000	0.000000	0.000000	1,000.000000
M3	92926SAH9	11/23/2007	1,000.000000	4.997778	0.000000	4.997778	0.000000	0.000000	1,000.000000
M4	92926SAJ5	11/23/2007	1,000.000000	5.531111	0.000000	5.531111	0.000000	0.000000	1,000.000000
M5	92926SAK2	11/23/2007	1,000.000000	5.842222	0.000000	5.842222	0.000000	0.000000	1,000.000000
M6	92926SAL0	11/23/2007	1,000.000000	6.278372	0.000000	6.278372	0.000000	0.000000	1,000.000000
M7	92926SAM8	11/23/2007	1,000.000000	6.231890	0.000000	6.231890	0.000000	0.000000	1,000.000000
M8	92926SAN6	11/23/2007	1,000.000000	6.231890	0.000000	6.231890	0.000000	0.000000	1,000.000000
M9	92926SAP1	11/23/2007	1,000.000000	6.231890	0.000000	6.231890	0.000000	0.000000	1,000.000000
C	92926SAQ9	10/31/2007	969.736002	0.000000	0.000000	0.000000	0.000000	11.387596	958.348405
P	92926SAR7	10/31/2007	1,000.000000	1,047,826.900000	0.000000	1,047,826.900000	0.000000	0.000000	1,000.000000

Reports Available at www.sf.citidirect.com

Page 3 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Interest Distribution Detail*

*DISTRIBUTION IN DOLLARS*

Class	Prior Principal Balance	Pass- Through Rate	Next Pass- Through Rate	Interest Accrual Day Cnt Fraction	Optimal Accrued Interest	Prior Unpaid Interest	Interest on Prior Unpaid Interest	Non-Recov. Interest Shortfall	Interest Due	Deferred Interest	Interest Distributed	Current Unpaid Interest
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)=(6)+(7)+(8)-(9)	(11)	(12)	(13)=(10)-(11)-(12)
IA	462,665,167.17	5.13250%	5.04313%	32 / 360	2,110,781.31	0.00	0.00	0.00	2,110,781.31	0.00	2,110,781.31	0.00
IIA1	302,603,499.75	4.98250%	4.89313%	32 / 360	1,340,197.28	0.00	0.00	0.00	1,340,197.28	0.00	1,340,197.28	0.00
IIA2	125,322,000.00	5.06250%	4.97313%	32 / 360	563,949.00	0.00	0.00	0.00	563,949.00	0.00	563,949.00	0.00
IIA3	199,414,000.00	5.12250%	5.03313%	32 / 360	907,998.41	0.00	0.00	0.00	907,998.41	0.00	907,998.41	0.00
IIA4	117,955,000.00	5.23250%	5.14313%	32 / 360	548,621.81	0.00	0.00	0.00	548,621.81	0.00	548,621.81	0.00
M1	50,997,000.00	5.34250%	5.25313%	32 / 360	242,179.09	0.00	0.00	0.00	242,179.09	0.00	242,179.09	0.00
M2	44,623,000.00	5.42250%	5.33313%	32 / 360	215,082.86	0.00	0.00	0.00	215,082.86	0.00	215,082.86	0.00
M3	27,092,000.00	5.62250%	5.53313%	32 / 360	135,399.80	0.00	0.00	0.00	135,399.80	0.00	135,399.80	0.00
M4	23,905,000.00	6.22250%	6.13313%	32 / 360	132,221.21	0.00	0.00	0.00	132,221.21	0.00	132,221.21	0.00
M5	23,108,000.00	6.57250%	6.48313%	32 / 360	135,002.07	0.00	0.00	0.00	135,002.07	0.00	135,002.07	0.00
M6	21,514,000.00	7.01088%	7.01088%	32 / 360	135,072.89	0.00	0.00	0.00	135,072.89	0.00	135,072.89	0.00
M7	20,718,000.00	7.01088%	7.01088%	32 / 360	129,112.30	0.00	0.00	0.00	129,112.30	0.00	129,112.30	0.00
M8	12,749,000.00	7.01088%	7.01088%	32 / 360	79,450.37	0.00	0.00	0.00	79,450.37	0.00	79,450.37	0.00
M9	17,531,000.00	7.01088%	7.01088%	32 / 360	109,251.27	0.00	0.00	0.00	109,251.27	0.00	109,251.27	0.00
C	57,953,419.21	0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	100.00	0.00000%	0.00000%	30 / 360	104,782.69	0.00	0.00	0.00	104,782.69	0.00	104,782.69	0.00
R	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RCX	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RPX	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,508,150,186.13				6,889,102.36	0.00	0.00	0.00	6,889,102.36	0.00	6,889,102.36	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Principal Distribution Detail*

*DISTRIBUTION IN DOLLARS*

Class	Original Balance	Prior Principal Balance	Scheduled Principal Distribution	Unscheduled Principal Distribution	Accreted Principal	Current Realized Losses	Current Principal Recoveries	Current Principal Balance	Cumulative Realized Losses	Original Class (%)	Current Class (%)	Original Credit Support	Current Credit Support
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(3)-(4)-(5)+(6)-(7)+(8)	(10)	(11)	(12)	(13)	(14)
IA	491,550,000.00	462,665,167.17	299,720.74	3,629,353.33	0.00	0.00	0.00	458,736,093.10	0.00	30.84%	30.68%	18.95%	20.03%
IIA1	357,425,000.00	302,603,499.75	377,475.02	7,815,722.84	0.00	0.00	0.00	294,410,301.89	0.00	22.43%	19.69%	18.95%	20.03%
IIA2	125,322,000.00	125,322,000.00	0.00	0.00	0.00	0.00	0.00	125,322,000.00	0.00	7.86%	8.38%	18.95%	20.03%
IIA3	199,414,000.00	199,414,000.00	0.00	0.00	0.00	0.00	0.00	199,414,000.00	0.00	12.51%	13.34%	18.95%	20.03%
IIA4	117,955,000.00	117,955,000.00	0.00	0.00	0.00	0.00	0.00	117,955,000.00	0.00	7.40%	7.89%	18.95%	20.03%
M1	50,997,000.00	50,997,000.00	0.00	0.00	0.00	0.00	0.00	50,997,000.00	0.00	3.20%	3.41%	15.75%	16.62%
M2	44,623,000.00	44,623,000.00	0.00	0.00	0.00	0.00	0.00	44,623,000.00	0.00	2.80%	2.98%	12.95%	13.64%
M3	27,092,000.00	27,092,000.00	0.00	0.00	0.00	0.00	0.00	27,092,000.00	0.00	1.70%	1.81%	11.25%	11.82%
M4	23,905,000.00	23,905,000.00	0.00	0.00	0.00	0.00	0.00	23,905,000.00	0.00	1.50%	1.60%	9.75%	10.22%
M5	23,108,000.00	23,108,000.00	0.00	0.00	0.00	0.00	0.00	23,108,000.00	0.00	1.45%	1.55%	8.30%	8.68%
M6	21,514,000.00	21,514,000.00	0.00	0.00	0.00	0.00	0.00	21,514,000.00	0.00	1.35%	1.44%	6.95%	7.24%
M7	20,718,000.00	20,718,000.00	0.00	0.00	0.00	0.00	0.00	20,718,000.00	0.00	1.30%	1.39%	5.65%	5.86%
M8	12,749,000.00	12,749,000.00	0.00	0.00	0.00	0.00	0.00	12,749,000.00	0.00	0.80%	0.85%	4.85%	5.00%
M9	17,531,000.00	17,531,000.00	0.00	0.00	0.00	0.00	0.00	17,531,000.00	0.00	1.10%	1.17%	3.75%	3.83%
C	59,762,058.04	57,953,419.21	0.00	0.00	0.00	680,546.20	0.00	57,272,873.01	2,489,570.42	3.75%	3.83%	0.00%	0.00%
Totals	1,593,665,058.04	1,508,150,086.13	677,195.76	11,445,076.17	0.00	680,546.20	0.00	1,495,347,268.00	2,489,570.42	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	10,181,437.38
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	0.00
Interest Adjustments	423.49
Interest Losses	(157,378.45)
Stop Advance Interest	(109,097.46)
Total Interest Funds Available:		9,915,384.96
Principal Funds Available
Scheduled Principal	677,195.76
Curtailments	101,234.82
Prepayments in Full	8,879,049.66
Net Liquidation Proceeds	(0.11)
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Total Principal Funds Available:		9,657,480.13
Other Funds Available
Swap Contract Amount	111,666.65
Prepayment Penalties	104,782.69
Other Charges	0.00
Interest Coverage Account	0.00
Supplemental Interest Account	0.00
Reserve Fund	1,000.00
Total Other Funds Available:		217,449.34
Total Funds Available		19,790,314.43


*ALLOCATION OF FUNDS*

Scheduled Fees
PMI Fee	155,199.74
Servicing Fee	623,563.45
Tax Premium	176.95
Total Scheduled Fees:		778,940.14
Additional Fees, Expenses, etc.
Extraordinary Trust Fund Expenses	0.00
Other Expenses	0.00
Payment to the Swap Counterparty	0.00
Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	6,889,102.36
Principal Distribution	12,122,271.93
Total Distribution to Certificateholders:		19,011,374.29
Total Funds Allocated		19,790,314.43

Reports Available at www.sf.citidirect.com

Page 6 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Collateral Summary - Group 1


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	606,470,447.62	578,282,671.50	575,019,972.45

Loan Count	3,170	3,037	3,019

Weighted Average Coupon Rate (WAC)	8.028203%	8.015631%	N/A

Net Weighted Average Coupon Rate (Net WAC)	7.528203%	7.360336%	N/A

Weighted Average Remaining Term (WART in months)	362	356	355


*AVAILABLE PRINCIPAL*

Scheduled Principal	299,720.74
Curtailments	17,653.39
Principal Prepayments	2,812,810.96
Net Liquidation Proceeds	(0.01)
Repurchased Principal	0.00
Subsequent Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	3,130,185.08

Current Realized Losses	139,050.74
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	410,652.65


*AVAILABLE INTEREST*

Scheduled Interest		3,862,750.51

Less:	Servicing Fee	240,689.26
	PMI Fee	75,564.01
	Tax Premium	103.72
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
	Stop Advance Interest	5,682.77
	Interest Losses	6,536.77

TOTAL AVAILABLE INTEREST		3,534,173.98

Reports Available at www.sf.citidirect.com

Page 7 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Collateral Summary - Group 2


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	987,194,710.42	929,867,514.62	920,327,395.55

Loan Count	3,598	3,405	3,355

Weighted Average Coupon Rate (WAC)	8.212286%	8.154306%	N/A

Net Weighted Average Coupon Rate (Net WAC)	7.712286%	7.552142%	N/A

Weighted Average Remaining Term (WART in months)	361	355	354


*AVAILABLE PRINCIPAL*

Scheduled Principal	377,475.02
Curtailments	83,581.43
Principal Prepayments	6,066,238.70
Net Liquidation Proceeds	(0.10)
Repurchased Principal	0.00
Subsequent Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	6,527,295.05

Current Realized Losses	3,163,665.70
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	7,757,303.06


*AVAILABLE INTEREST*

Scheduled Interest		6,318,686.87

Less:	Servicing Fee	382,874.19
	PMI Fee	79,635.73
	Tax Premium	73.23
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	(423.49)
	Stop Advance Interest	103,414.69
	Interest Losses	150,841.68

TOTAL AVAILABLE INTEREST		5,602,270.84

Reports Available at www.sf.citidirect.com

Page 8 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Collateral Summary - Total


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	1,593,665,158.04	1,508,150,186.12	1,495,347,368.00

Loan Count	6,768	6,442	6,374

Weighted Average Coupon Rate (WAC)	8.142233%	8.101133%	N/A

Net Weighted Average Coupon Rate (WAC)	7.642233%	7.601133%	N/A

Weighted Average Remaining Term (WART in months)	361	356	355


*AVAILABLE PRINCIPAL*

Scheduled Principal	677,195.76
Curtailments	101,234.82
Principal Prepayments	8,879,049.66
Net Liquidation Proceeds	(0.11)
Repurchased Principal	0.00
Subsequent Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	9,657,480.13

Current Realized Losses	3,302,716.44
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	8,167,955.71


*AVAILABLE INTEREST*

Scheduled Interest		10,181,437.38

Less:	Servicing Fee	623,563.45
	PMI Fee	155,199.74
	Tax Premium	176.95
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	(423.49)
	Stop Advance Interest	109,097.46
	Interest Losses	157,378.45

TOTAL AVAILABLE INTEREST		9,136,444.82

Reports Available at www.sf.citidirect.com

Page 9 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Delinquency Information


*GROUP 1*

DELINQUENT			BANKRUPTCY			FORECLOSURE			REO			TOTAL

Days	Balance	Count	Days	Balance	Count	Days	Balance	Count	Days	Balance	Count	Days	Balance	Count
			< 30	1,120,567.44	6	< 30	32,883.73	1	< 30	0.00	0	< 30	1,153,451.17	7
				0.194875%	0.2%		0.005719%	0.0%		0.0000%	0.0%		0.200593%	0.2%
30-59	27,372,100.53	141	30-59	729,913.85	5	30-59	0.00	0	30-59	0.00	0	30-59	28,102,014.38	146
	4.760200%	4.7%		0.126937%	0.2%		0.000000%	0.0%		0.000000%	0.0%		4.887137%	4.8%
60-89	16,170,466.94	73	60-89	296,201.27	1	60-89	0.00	0	60-89	0.00	0	60-89	16,466,668.21	74
	2.812157%	2.4%		0.051511%	0.0%		0.000000%	0.0%		0.000000%	0.0%		2.863669%	2.5%
90-119	9,901,461.88	54	90-119	115,681.52	2	90-119	0.00	0	90-119	0.00	0	90-119	10,017,143.40	56
	1.961591%	1.8%		0.0201	0.1%		0.000000%	0.0%		0.000000%	0.0%		1.742051%	1.9%
120-149	1,378,079.25	8	120-149	198,593.06	1	120-149	8,238,535.81	35	120-149	0.00	0	120-149	9,815,208.12	44
	0.239658%	0.3%		0.020118%	0.0%		1.432739%	1.2%		0.000000%	0.0%		1.706933%	1.5%
150-179	893,241.94	4	150-179	0	0	150-179	6082094	24	150-179	0.00	0	150-179	6,975,335.71	28
	0.155341%	0.1%		0.000000%	0.0%		1.057719%	0.8%		0.000000%	0.0%		1.706933%	0.9%
180+	840,429.40	4	180+	250,299.28	1	180+	2,933,972.02	12	180+	392,299.96	2	180+	4,417,000.66	19
	0.146157%	0.1%		0.043529%	0.0%		0.510238%	0.4%		0.068224%	0.1%		0.768147%	0.6%
Total	56,555,779.94	284	Total	2,711,256.42	16	Total	17,287,485.33	72	Total	392,299.96	2	Total	76,946,821.65	374
	9.835446%	9.4%		0.471506%	0.5%		3.006415%	2.4%		0.068224%	0.1%		13.381591%	12.4%

Principal and Interest Advances							3,684,132.00

Reports Available at www.sf.citidirect.com

Page 10 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Delinquency Information


*GROUP 2*

DELINQUENT			BANKRUPTCY			FORECLOSURE			REO			TOTAL

Days	Balance	Count	Days	Balance	Count	Days	Balance	Count	Days	Balance	Count	Days	Balance	Count
			< 30	191,445.20	1	< 30	0.00	0	< 30	0.00	0	< 30	191,445.20	1
				0.020802%	0.0%		0.000000%	0.0%		0.0000%	0.0%		0.020802%	0.0%
30-59	55,125,134.85	198	30-59	0.00	0	30-59	0.00	0	30-59	0.00	0	30-59	55,125,134.85	198
	5.989731%	5.9%		0.000000%	0.0%		0.000000%	0.0%		0.000000%	0.0%		5.989731%	5.9%
60-89	40,644,358.38	140	60-89	170,712.06	1	60-89	374,469.07	3	60-89	0.00	0	60-89	41,189,539.51	144
	4.416293%	4.2%		0.018549%	0.0%		0.040689%	0.1%		0.000000%	0.0%		4.475531%	4.3%
90-119	33,655,611.84	119	90-119	815,948.77	2	90-119	102,478.94	1	90-119	0.00	0	90-119	34,574,039.55	122
	4.754314%	3.5%		0.0887	0.1%		0.011135%	0.0%		0.000000%	0.0%		3.756711%	3.6%
120-149	10,099,640.11	39	120-149	798,999.10	4	120-149	22,889,462.22	93	120-149	0.00	0	120-149	33,788,101.43	136
	1.097396%	1.2%		0.088659%	0.1%		2.487100%	2.8%		0.000000%	0.0%		3.671313%	4.1%
150-179	3,393,691.30	14	150-179	315961	2	150-179	22943054	60	150-179	0.00	0	150-179	26,652,706.70	76
	0.368748%	0.4%		0.034331%	0.1%		2.492923%	1.8%		0.000000%	0.0%		3.671313%	2.3%
180+	8,356,577.91	20	180+	729,882.79	4	180+	25,241,439.91	58	180+	892,366.74	5	180+	35,220,267.35	87
	0.908001%	0.6%		0.079307%	0.1%		2.742659%	1.7%		0.096962%	0.1%		3.826928%	2.6%
Total	151,275,014.39	530	Total	3,022,948.90	14	Total	71,550,904.56	215	Total	892,366.74	5	Total	226,741,234.59	764
	16.437087%	15.8%		0.328465%	0.4%		7.774506%	6.4%		0.096962%	0.1%		24.637019%	22.8%

Principal and Interest Advances							5,856,048.40

Reports Available at www.sf.citidirect.com

Page 11 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Delinquency Information


*GROUP TOTALS*

DELINQUENT			BANKRUPTCY			FORECLOSURE			REO			TOTAL

Days	Balance	Count	Days	Balance	Count	Days	Balance	Count	Days	Balance	Count	Days	Balance	Count
			< 30	1,312,012.64	7	< 30	32,883.73	1	< 30	0.00	0	< 30	1,344,896.37	8
				0.087740%	0.1%		0.002199%	0.0%		0.000000%	0.0%		0.089939%	0.1%
30-59	82,497,235.38	339	30-59	729,913.85	5	30-59	0.00	0	30-59	0.00	0	30-59	83,227,149.23	344
	5.516928%	5.3%		0.048812%	0.1%		0.000000%	0.0%		0.000000%	0.0%		5.565740%	5.4%
60-89	56,814,825.32	213	60-89	466,913.33	2	60-89	374,469.07	3	60-89	0.00	0	60-89	57,656,207.72	218
	3.799440%	3.3%		0.031224%	0.0%		0.025042%	0.0%		0.000000%	0.0%		3.855707%	3.4%
90-119	43,557,073.72	173	90-119	931,630.29	4	90-119	102,478.94	1	90-119	0.00	0	90-119	44,591,182.95	178
	2.912840%	2.7%		0.062302%	0.1%		0.006853%	0.0%		0.000000%	0.0%		2.981995%	2.8%
120-149	11,477,719.36	47	120-149	997,592.16	5	120-149	31,127,998.03	128	120-149	0.00	0	120-149	43,603,309.55	180
	0.767562%	0.7%		0.066713%	0.1%		2.081657%	2.0%		0.000000%	0.0%		2.915932%	2.8%
150-179	4,286,933.24	18	150-179	315,960.98	2	150-179	29,025,148.19	84	150-179	0.00	0	150-179	33,628,042.41	104
	0.286685%	0.3%		0.021130%	0.0%		1.941030%	1.3%		0.000000%	0.0%		2.248845%	1.6%
180+	9,197,007.31	24	180+	980,182.07	5	180+	28,175,411.93	70	180+	1,284,666.70	7	180+	39,637,268.01	106
	0.615042%	0.4%		0.065549%	0.1%		1.884205%	1.1%		0.085911%	0.1%		2.650706%	1.7%
Total	207,830,794.33	814	Total	5,734,205.32	30	Total	88,838,389.89	287	Total	1,284,666.70	7	Total	303,688,056.24	1,138
	13.898496%	12.8%		0.383470%	0.5%		5.940987%	4.5%		0.085911%	0.1%		20.308864%	17.9%

Principal and Interest Advances							9,540,180.40

Reports Available at www.sf.citidirect.com

Page 12 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Historical Delinquency Information*
Distribution Date	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total ( 2+, BK, FC & REO )
Distribution Date	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
11/26/2007	82,497,235.38	339	56,814,825.32	213	68,518,733.63	262	5,734,205.32	30	88,838,389.89	287	1,284,666.70	7	221,190,820.86	799
	5.517%	5.3%	3.799%	3.3%	4.582%	4.1%	0.383%	0.5%	5.941%	4.5%	0.086%	0.1%	14.792%	12.5%
10/25/2007	78,176,141.93	298	54,208,062.89	209	54,907,414.99	216	6,068,642.01	30	59,179,438.53	191	0.00	0	174,363,558.42	646
	5.184%	4.6%	3.594%	3.2%	3.641%	3.4%	0.402%	0.5%	3.924%	3.0%	0.000%	0.0%	11.561%	10.0%
09/25/2007	68,175,392.16	276	45,061,886.88	197	65,552,839.20	232	5,327,655.56	25	17,966,826.91	61	0.00	0	133,909,208.55	515
	4.491%	4.2%	2.968%	3.0%	4.318%	3.6%	0.351%	0.4%	1.183%	0.9%	0.000%	0.0%	8.821%	7.9%
08/27/2007	62,884,040.73	270	41,564,016.49	163	45,909,096.12	149	1,439,990.23	12	0.00	0	0.00	0	88,913,102.84	324
	4.123%	4.1%	2.725%	2.5%	3.010%	2.3%	0.094%	0.2%	0.000%	0.0%	0.000%	0.0%	5.830%	5.0%
07/25/2007	50,893,797.61	207	47,286,850.46	166	2,006,713.72	3	545,820.83	4	98,886.52	1	0.00	0	49,938,271.53	174
	3.289%	3.1%	3.056%	2.5%	0.130%	0.0%	0.035%	0.1%	0.006%	0.0%	0.000%	0.0%	3.227%	2.6%
06/25/2007	57,243,055.90	206	1,967,988.55	3	98,901.14	1	0.00	0	0.00	0	0.00	0	2,066,889.69	4
	3.656%	3.1%	0.126%	0.0%	0.006%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.132%	0.1%
05/25/2007	3,650,571.65	10	98,915.63	1	0.00	0	147,315.45	1	0.00	0	0.00	0	246,231.08	2
	0.231%	0.1%	0.006%	0.0%	0.000%	0.0%	0.009%	0.0%	0.000%	0.0%	0.000%	0.0%	0.016%	0.0%

Reports Available at www.sf.citidirect.com

Page 13 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Standard Prepayment and Default Information*
Payment Date	Wtd. Avg. Age (Months)	Current Collateral Balance	Scheduled Principal	Unscheduled Principal	Liquidation Principal	SMM	CPR	PSA	MDR	CDR	SDA
26-Nov-2007	9.37	1,495,347,368.00	677,195.76	12,125,622.36	3,145,337.88	0.804%	9.237%	493%	0.209%	2.474%	132%
25-Oct-2007	8.37	1,508,150,186.12	678,201.13	9,329,185.43	5,166,845.02	0.615%	7.133%	426%	0.340%	4.008%	239%
25-Sep-2007	7.37	1,518,157,572.68	675,653.91	6,218,264.52	0.00	0.408%	4.787%	325%	0.000%	0.000%	0%
27-Aug-2007	6.37	1,525,051,491.11	682,360.36	21,654,350.56	0.00	1.400%	15.565%	1,222%	0.000%	0.000%	0%
25-Jul-2007	5.37	1,547,388,202.03	683,116.76	17,598,391.00	0.00	1.125%	12.690%	1,183%	0.000%	0.000%	0%
25-Jun-2007	4.36	1,565,669,709.79	685,764.08	16,082,691.70	0.00	1.017%	11.541%	1,322%	0.000%	0.000%	0%
25-May-2007	3.37	1,582,438,165.57	684,500.32	10,542,492.15	0.00	0.662%	7.659%	1,138%	0.000%	0.000%	0%

SMM (Single Month Mortality) = Unscheduled Principal / (Beginning Balance - Scheduled Principal)		MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance
CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12)		CDR (Conditional Default Rate) = 1 - ((1-MDR)^12)
PSA (Public Securities Association) = CPR * (min(.2% * Age, 6%))		SDA (Standard Default Assumption) = CDR * (min(.2% * Age, 6%))

Reports Available at www.sf.citidirect.com

Page 14 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Credit Enhancement


*Overcollateralization and Trigger Information*

Overcollateralization Target Amount		59,762,443.43	3.9966%
Beginning Overcollateralization Amount		57,953,419.20
Overcollateralization Decrease Due to Realized Losses		(3,145,337.99)
Overcollateralization Deficiency Amount	4,954,362.22
Excess Spread Available for Overcollateralization Increase	2,353,125.15
Overcollateralization Increase Amount		2,353,125.15
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	9,657,480.13
Overcollateralization Reduction Amount		0.00
Current Overcollateralization		57,272,873.01	3.8301%

Current Credit Enhancement Percentage			20.0295%
Are Stepdown Principal Distributions Allowed This Month?			No
(Has the Stepdown Date Occured and Are There No Trigger Events in Effect?)
Has the Stepdown Date Occured?		No
(Has the 3rd Anniversary Distribution Date Occurred and Does the Senior Enhancement Percentage Equal or Exceed the Target Percentage?)
3rd Anniversary Distribution Date	25-May-2010
Credit Enhancement Percentage per Stepdown Date definition	20.0750%
Credit Enhancement Target Percentage	37.9000%
Is a Trigger Event in Effect?		Yes
(Is a Delinquency Trigger Event in Effect or Is a Cumulative Realized Loss Trigger in Effect?)
Is a Delinquency Trigger Event in Effect?		Yes
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	14.6554%
Target Percentage (42.00% of the Credit Enhancement Percentage)	8.4315%
Is a Cumulative Realized Loss Trigger Event in Effect?		No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.5125%
Target Percentage	0.0000%

Reports Available at www.sf.citidirect.com

Page 15 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Waterfall Detail*
*DISTRIBUTIONS*	Amount Distributed	Remaining Available Funds
Group I Interest Remittance Funds		3,534,173.98
Swap Counterparty, the Group I Net Swap Payment and any unpaid Group I Swap Termination Payment	0.00	3,534,173.98
Swap Counterparty, the Group II Net Swap Payment and any unpaid Group II Swap Termination Payment	0.00	3,534,173.98
Final Maturity Reserve Trust, the Group I Final Maturity Reserve Amount	0.00	3,534,173.98
Final Maturity Reserve Trust, the Group II Final Maturity Reserve Amount	0.00	3,534,173.98
Class I-A Certificates, the Senior Interest Distribution Amount	(2,110,781.31)	1,423,392.67
Class II-A Certificates, Any Remaining Unpaid Senior Interest Distribution Amount	0.00	1,423,392.67

Group II Interest Remittance Funds		5,602,270.84
Swap Counterparty, the Group II Net Swap Payment and any unpaid Group II Swap Termination Payment	0.00	5,602,270.84
Swap Counterparty, the Group I Net Swap Payment and any unpaid Group I Swap Termination Payment	0.00	5,602,270.84
Final Maturity Reserve Trust, the Group II Final Maturity Reserve Amount	0.00	5,602,270.84
Final Maturity Reserve Trust, the Group I Final Maturity Reserve Amount	0.00	5,602,270.84
Class II-A Certificates, the Senior Interest Distribution Amount	(3,360,766.50)	2,241,504.34
Class I-A Certificates, Any Remaining Unpaid Senior Interest Distribution Amount	0.00	2,241,504.34

Remaining Group I & II Interest Remittance Funds		3,664,897.01
Class M-1 Interest Distribution Amount	(242,179.09)	3,422,717.92
Class M-2 Interest Distribution Amount	(215,082.86)	3,207,635.06
Class M-3 Interest Distribution Amount	(135,399.80)	3,072,235.26
Class M-4 Interest Distribution Amount	(132,221.21)	2,940,014.05
Class M-5 Interest Distribution Amount	(135,002.07)	2,805,011.98
Class M-6 Interest Distribution Amount	(134,072.89)	2,670,939.09
Class M-7 Interest Distribution Amount	(129,112.30)	2,541,826.79
Class M-8 Interest Distribution Amount	(79,450.37)	2,462,376.42
Class M-9 Interest Distribution Amount	(109,251.27)	2,353,125.15

Group I Principal Remittance Amount Less Any OC Reduction Amount)		3,130,185.08
Class I-A Certificates	(3,130,185.08)	0.00
Class II-A1 Certificates	0.00	0.00
Class II-A2 Certificates	0.00	0.00
Class II-A3 Certificates	0.00	0.00
Class II-A4 Certificates	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 16 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


Group II Principal Remittance Amount Less Any OC Reduction Amount)		6,527,295.05
Class II-A1 Certificates	(6,527,295.05)	0.00
Class II-A2 Certificates	0.00	0.00
Class II-A3 Certificates	0.00	0.00
Class II-A4 Certificates	0.00	0.00
Class I-A Certificates	0.00	0.00

Group I & II Remaining Principal Remittance Amount Less Any OC Reduction Amount)		0.00
Class M-1 Certificates	0.00	0.00
Class M-2 Certificates	0.00	0.00
Class M-3 Certificates	0.00	0.00
Class M-4 Certificates	0.00	0.00
Class M-5 Certificates	0.00	0.00
Class M-6 Certificates	0.00	0.00
Class M-7 Certificates	0.00	0.00
Class M-8 Certificates	0.00	0.00
Class M-9 Certificates	0.00	0.00

Net Monthly Excess Cashflow		2,353,125.15
Class I-A Certificates, as Extra PDA	(762,695.56)	1,590,429.59
Class II-A1 Certificates, as Extra PDA	(1,590,429.59)	0.00
Class II-A2 Certificates, as Extra PDA	0.00	0.00
Class II-A3 Certificates, as Extra PDA	0.00	0.00
Class II-A4 Certificates, as Extra PDA	0.00	0.00
Class M-1 Certificates, as Extra PDA	0.00	0.00
Class M-2 Certificates, as Extra PDA	0.00	0.00
Class M-3 Certificates, as Extra PDA	0.00	0.00
Class M-4 Certificates, as Extra PDA	0.00	0.00
Class M-5 Certificates, as Extra PDA	0.00	0.00
Class M-6 Certificates, as Extra PDA	0.00	0.00
Class M-7 Certificates, as Extra PDA	0.00	0.00
Class M-8 Certificates, as Extra PDA	0.00	0.00
Class M-9 Certificates, as Extra PDA	0.00	0.00

To the Senior Certificates, any Interest Carryforward Amounts	0.00	0.00
To the Mezzanine Certificates, any Interest Carryforward Amounts	0.00	0.00
To the Mezzanine Certificates, the related Allocated Realized Loss Amount	0.00	0.00
To the Reserve Fund, any Net Wac Rate Carryover Amounts	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 17 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


To the Swap Counterparty, any unpaid Swap Termination Payment	0.00	0.00
To the Final Maturity Reserve Trust, the Supplemental Final Maturity Reserve Amount	0.00	0.00
To the Class C Certificates, the Interest Distribution Amount	0.00	0.00
To the Class C Certificates, the Overcollateralization Reduction Amount	0.00	0.00
To the Class R Certificates, any remaining amounts	0.00	0.00

Prepayment Penalties		104,782.69
Class P Prepayment Penalties	(104,782.69)	0.00
Distribution of Class P outstanding Certificate Principal Balance	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 18 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

Other Information


Supplemental Interest Trust Account Information
Beginning Supplemental Interest Trust Account Balance	0.00
Deposits	111,666.65
Withdrawals	111,666.65
Ending Supplemental Interest Trust Account Balance	0.00

Interest Coverage Account Information
Beginning Interest Coverage Account Balance	0.00
Ending Interest Coverage Account Balance	0.00

Reserve Fund Information
Beginning Reserve Fund Balance	1,000.00
Deposits	0.00
Withdrawals	1,000.00
Ending Reserve Fund Balance	0.00

Expenses
Extraordinary Trust Fund Expenses	0.00

Rate Reset Information
Current LIBOR	4.872500%
Next LIBOR	4.783130%

Final Maturity Reserve Amount
Group I Final Maturity Reserve Amount	0.00
Group II Final Maturity Reserve Amount	0.00
Supplemental Final Maturity Reserve Amount	0.00
Aggregate Final Maturity Reserve Amount	0.00

Credit Enhancement
Credit Enhancement Percentage per PSA	19.904544%

Delinquency Balance
Numerator for Delinquency Percentage	219,148,894.37

Reports Available at www.sf.citidirect.com

Page 19 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust



Liquidation Information
Group I Current Liquidated Loan Count	2.00
Group I Cumulative Liquidated Loan Count	7.00
Group I Current Net Liquidated Proceeds	(0.01)
Group I Cumulative Net Liquidated Loan Proceeds	(0.01)

Group II Current Liquidated Loan Count	35.00
Group II Cumulative Liquidated Loan Count	71.00
Group II Current Net Liquidated Proceeds	(0.10)
Group II Cumulative Net Liquidated Loan Proceeds	534,528.11

Group I Prepayment and Default Speeds
3 Mo. CPR	4.894451%
3 Mo. MDR	0.022483%
3 Mo. CDR	0.269467%

12 Mo. CPR	0.000000%
12 Mo. MDR	0.000000%
12 Mo. CDR	0.000000%

Lifetime CPR	7.830524%
Lifetime MDR	0.009636%
Lifetime CDR	0.115575%

Group II Prepayment and Default Speeds
3 Mo. CPR	5.057869%
3 Mo. MDR	0.282708%
3 Mo. CDR	3.340238%

12 Mo. CPR	0.000000%
12 Mo. MDR	0.000000%
12 Mo. CDR	0.000000%

Lifetime CPR	8.408463%
Lifetime MDR	0.121259%
Lifetime CDR	1.445437%

Reports Available at www.sf.citidirect.com

Page 20 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


Total Prepayment and Default Speeds
3 Mo. CPR	4.994654%
3 Mo. MDR	0.183067%
3 Mo. CDR	2.174817%

12 Mo. CPR	0.000000%
12 Mo. MDR	0.000000%
12 Mo. CDR	0.000000%

Lifetime CPR	8.188615%
Lifetime MDR	0.078498%
Lifetime CDR	0.937923%

Swap Payment
Group I Swap Payment	1,816,848.64
Group II Swap Payment	2,907,891.31
Swap Payment	4,724,739.95
Countparty Payment	4,836,406.60

Group I Net Swap Payment	0.00
Group II Net Swap Payment	0.00
Net Swap Payment	0.00
Net Counterparty Payment	111,666.65

Group I Swap Termination Payment	0.00
Group II Swap Termination Payment	0.00
Swap Termination Payment	0.00

Net Wac Rate Carryover Amount for Each Class of Certificates
I-A Net Wac Rate Carryover Amount	0.00
II-A1 Net Wac Rate Carryover Amount	0.00
II-A2 Net Wac Rate Carryover Amount	0.00
II-A3 Net Wac Rate Carryover Amount	0.00
II-A4 Net Wac Rate Carryover Amount	0.00
M-1Net Wac Rate Carryover Amount	0.00
M-2Net Wac Rate Carryover Amount	0.00
M-3Net Wac Rate Carryover Amount	0.00

Reports Available at www.sf.citidirect.com

Page 21 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


M-4 Net Wac Rate Carryover Amount	0.00
M-5 Net Wac Rate Carryover Amount	0.00
M-6 Net Wac Rate Carryover Amount	2,134.64
M-7 Net Wac Rate Carryover Amount	2,055.66
M-8 Net Wac Rate Carryover Amount	1,264.97
M-9 Net Wac Rate Carryover Amount	1,739.44

Net WAC Rate Carryover Remaining Unpaid on Each Class of Certificates
I-A Unpaid Net WAC Rate Carryover Amount	0.00
II-A1 Unpaid Net WAC Rate Carryover Amount	0.00
II-A2 Unpaid Net WAC Rate Carryover Amount	0.00
II-A3 Unpaid Net WAC Rate Carryover Amount	0.00
II-A4 Unpaid Net WAC Rate Carryover Amount	0.00
M-1 Unpaid Net WAC Rate Carryover Amount	0.00
M-2 Unpaid Net WAC Rate Carryover Amount	0.00
M-3 Unpaid Net WAC Rate Carryover Amount	0.00
M-4 Unpaid Net WAC Rate Carryover Amount	0.00
M-5 Unpaid Net WAC Rate Carryover Amount	0.00
M-6 Unpaid Net WAC Rate Carryover Amount	1,134.64
M-7 Unpaid Net WAC Rate Carryover Amount	2,055.66
M-8 Unpaid Net WAC Rate Carryover Amount	1,264.97
M-9 Unpaid Net WAC Rate Carryover Amount	1,739.44

Reports Available at www.sf.citidirect.com

Page 22 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


*LIQUIDATION LOSS DETAIL*
Loan Number	Prior Loan Status	Next Due Date at Liquidation	Original Principal Balance	Unpaid Principal Balance at Liquidation	Scheduled Principal Balance at Liquidation	Current Realized Loss Amount	Subsequent Loss / (Recovery) Amount	Total Realized Loss Amount	Loss Severity
*Group* 1
0000000729855221	Delinquent	05/01/2007	82,600.00	0.00	82,434.15	86,456.26	-	86,456.26	104.879%
0000000729886986	Foreclosure	05/01/2007	50,250.00	0.00	50,079.82	52,594.48	-	52,594.48	105.021%
*SUBTOTAL*			132,850.00	0.00	132,513.97	139,050.74	0.00	139,050.74	104.933%

*Group* 2
0000000729857862	Delinquent	05/01/2007	86,000.00	0.00	85,767.58	90,072.16	-	90,072.16	105.019%
0000000729877944	Delinquent	05/01/2007	64,000.00	0.00	62,940.07	65,843.41	-	65,843.41	104.613%
0000000729878165	Delinquent	05/01/2007	62,000.00	0.00	61,821.17	64,885.96	-	64,885.96	104.958%
0000000729916122	Delinquent	05/01/2007	48,000.00	0.00	47,909.75	49,953.24	-	49,953.24	104.265%
0000000729957068	Delinquent	05/01/2007	82,000.00	0.00	81,787.33	85,783.81	-	85,783.81	104.886%
0000000729977199	Delinquent	05/01/2007	56,000.00	0.00	55,871.98	58,607.66	-	58,607.66	104.896%
0000000729984799	Delinquent	05/01/2007	88,000.00	0.00	87,783.68	92,136.61	-	92,136.61	104.959%
0000000730016805	Delinquent	05/01/2007	135,000.00	0.00	134,796.44	142,181.81	-	142,181.81	105.479%
0000000729809814	Foreclosure	05/01/2007	78,000.00	0.00	77,789.18	81,704.05	-	81,704.05	105.033%
0000000729835579	Foreclosure	05/01/2007	103,980.00	0.00	103,648.16	108,866.30	-	108,866.30	105.034%
0000000729847285	Foreclosure	05/01/2007	44,900.00	0.00	44,766.19	46,891.42	-	46,891.42	104.747%
0000000729849398	Foreclosure	04/01/2007	37,400.00	0.00	37,324.44	39,379.57	-	39,379.57	105.506%
0000000729867028	Foreclosure	05/01/2007	81,400.00	0.00	81,189.34	85,349.76	-	85,349.76	105.124%
0000000729868646	Foreclosure	05/01/2007	61,800.00	0.00	61,656.62	64,965.86	-	64,965.86	105.367%
0000000729873000	Foreclosure	05/01/2007	155,800.00	0.00	155,370.59	163,271.84	-	163,271.84	105.085%
0000000729874768	Foreclosure	05/01/2007	86,000.00	0.00	85,752.00	89,958.62	-	89,958.62	104.906%
0000000729877761	Foreclosure	05/01/2007	78,980.00	0.00	78,794.10	82,765.60	-	82,765.60	105.040%
0000000729880872	Foreclosure	05/01/2007	152,000.00	0.00	151,575.71	159,026.62	-	159,026.62	104.916%
0000000729888156	Foreclosure	05/01/2007	87,000.00	0.00	86,746.46	90,993.06	-	90,993.06	104.895%
0000000729894022	Foreclosure	05/01/2007	71,000.00	0.00	70,820.19	74,484.27	-	74,484.27	105.174%
0000000729899724	Foreclosure	05/01/2007	116,000.00	0.00	115,679.69	121,419.39	-	121,419.39	104.962%

Reports Available at www.sf.citidirect.com

Page 23 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust

*Group* 2
0000000729934372	Foreclosure	05/01/2007	61,000.00	0.00	60,862.56	64,013.58	-	64,013.58	105.177%
0000000729936260	Foreclosure	05/01/2007	95,000.00	0.00	94,825.21	98,759.83	-	98,759.83	104.149%
0000000729946251	Foreclosure	05/01/2007	57,969.00	0.00	57,811.82	60,792.91	-	60,792.91	105.157%
0000000729959528	Foreclosure	05/01/2007	74,000.00	0.00	73,835.06	77,643.47	-	77,643.47	105.158%
0000000729967620	Foreclosure	05/01/2007	60,000.00	0.00	59,844.37	62,797.76	-	62,797.76	104.935%
0000000729971077	Foreclosure	05/01/2007	117,000.00	0.00	116,677.77	122,613.06	-	122,613.06	105.087%
0000000729976969	Foreclosure	05/01/2007	105,000.00	0.00	104,766.02	110,114.15	-	110,114.15	105.105%
0000000729999631	Foreclosure	05/01/2007	117,000.00	0.00	116,736.41	122,640.43	-	122,640.43	105.058%
0000000730007481	Foreclosure	05/01/2007	46,400.00	0.00	46,295.08	48,591.63	-	48,591.63	104.961%
0000000730008935	Foreclosure	05/01/2007	65,400.00	0.00	65,277.05	68,661.88	-	68,661.88	105.185%
0000000730020732	Foreclosure	05/01/2007	108,000.00	0.00	107,833.51	113,717.45	-	113,717.45	105.457%
0000000730024254	Foreclosure	05/01/2007	128,000.00	0.00	127,681.30	133,567.11	-	133,567.11	104.610%
0000000730027166	Foreclosure	05/01/2007	85,000.00	0.00	84,840.15	89,202.29	-	89,202.29	105.142%
0000000730041993	Foreclosure	05/01/2007	126,000.00	0.00	125,747.04	132,009.13	-	132,009.13	104.980%
*SUBTOTAL*			3,021,029.00	0.00	3,012,824.02	3,163,665.70	0.00	3,163,665.70	105.007%
*TOTALS*			3,153,879.00	0.00	3,145,337.99	3,302,716.44	0.00	3,302,716.44	105.004%

Reports Available at www.sf.citidirect.com

Page 24 of 25

Distribution Date:	11/26/2007	WaMu Asset-Backed Certificates
Determination Date:	11/15/2007	Series 2007-HE2 Trust


*REO DETAIL*
Loan Number	Group No.	State	REO Acquisition Date	Original Principal Balance	Unpaid Principal Balance at Acquisition	Current Scheduled Principal Balance	REO Book Value



0000000729856666	1	NH	N/A	280,000.00	N/A	277,820.16		N/A
0000000729827956	1	MI	N/A	115,000.00	N/A	114,479.80		N/A
SUBTOTAL				395,000.00	N/A	392,299.96		N/A
0000000729649434	2	TX	N/A	53,235.00	N/A	53,006.74		N/A
0000000729926790	2	VA	N/A	540,000.00	N/A	537,913.11		N/A
0000000729912519	2	MI	N/A	66,600.00	N/A	66,382.94		N/A
0000000729910521	2	VA	N/A	127,800.00	N/A	127,401.09		N/A
0000000729923326	2	VA	N/A	108,000.00	N/A	107,662.86		N/A
SUBTOTAL				895,635.00	N/A	892,366.74		N/A
TOTALS				1,290,635.00	N/A	1,284,666.70		N/A

Reports Available at www.sf.citidirect.com

Page 25 of 25

WaMu Asset-Backed Certificates, WaMu Series 2007-HE2 10-D