| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2007-8XS |
| Closing Date | 5/31/2007 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 59.79% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.79% |
| 60+ Days | 7.10% |
| 90+ Days | 5.43% |
| 120+ Days | 4.26% |
| |
| Bankruptcy | 2.77% |
| Foreclosure | 19.22% |
| REO | 4.45% |
| |
| Cumulative Net Loss | 13.30% |
| Loss Severity | 74.19% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.25% |
| 3mo CPR | 12.44% |
| 6mo CPR | 14.31% |
| 9mo CPR | 13.86% |
| 12mo CPR | 12.68% |
| Life CPR | 11.20% |
|