| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2005-11AR |
| Closing Date | 12/29/2005 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 33.19% |
| |
| Delinquency Status (*) | |
| 30+ Days | 7.89% |
| 60+ Days | 5.44% |
| 90+ Days | 3.25% |
| 120+ Days | 2.31% |
| |
| Bankruptcy | 3.93% |
| Foreclosure | 12.69% |
| REO | 3.15% |
| |
| Cumulative Net Loss | 12.04% |
| Loss Severity | 80.21% |
| |
| Prepayment Experience | |
| 1mo CPR | 22.37% |
| 3mo CPR | 21.11% |
| 6mo CPR | 16.73% |
| 9mo CPR | 14.62% |
| 12mo CPR | 16.57% |
| Life CPR | 16.22% |
|