| DEAL NAME | Morgan Stanley Mortgage Loan Trust 2005-5AR |
| Closing Date | 8/31/2005 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 27.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.43% |
| 60+ Days | 6.75% |
| 90+ Days | 4.90% |
| 120+ Days | 4.10% |
| |
| Bankruptcy | 3.30% |
| Foreclosure | 10.00% |
| REO | 1.75% |
| |
| Cumulative Net Loss | 6.04% |
| Loss Severity | 56.60% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.39% |
| 3mo CPR | 11.10% |
| 6mo CPR | 11.44% |
| 9mo CPR | 11.15% |
| 12mo CPR | 10.83% |
| Life CPR | 17.55% |
|