| DEAL NAME | Morgan Stanley Home Equity Loan Trust 2005-1 |
| Closing Date | 1/28/2005 |
| Collateral Factor Date | 12/1/2005 |
| |
| Performance Summary | |
| Current Pool Factor | 69.82% |
| |
| Delinquency Status (*) | |
| 30+ Days | 3.94% |
| 60+ Days | 1.11% |
| 90+ Days | 0.28% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.26% |
| Foreclosure | 2.36% |
| REO | 0.92% |
| |
| Cumulative Net Loss | 0.04% |
| Loss Severity | 37.51% |
| |
| Prepayment Experience | |
| 1mo CPR | NA |
| Life CPR | NA |
|