| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-9 |
| Closing Date | 10/29/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 28.65% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.80% |
| 60+ Days | 4.89% |
| 90+ Days | 3.62% |
| 120+ Days | 1.54% |
| |
| Bankruptcy | 2.00% |
| Foreclosure | 6.85% |
| REO | 0.36% |
| |
| Cumulative Net Loss | 1.01% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 2.83% |
| 3mo CPR | 9.98% |
| 6mo CPR | 10.35% |
| 9mo CPR | 8.47% |
| 12mo CPR | 9.34% |
| Life CPR | 14.15% |
|