| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2005-8SL |
| Closing Date | 11/30/2005 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 7.78% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.22% |
| 60+ Days | 7.75% |
| 90+ Days | 6.97% |
| 120+ Days | 4.28% |
| |
| Bankruptcy | 1.79% |
| Foreclosure | 0.00% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 40.56% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.14% |
| 3mo CPR | 22.30% |
| 6mo CPR | 21.78% |
| 9mo CPR | 21.77% |
| 12mo CPR | 23.72% |
| Life CPR | 33.17% |
|