| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-11AR |
| Closing Date | 12/29/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 17.12% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.35% |
| 60+ Days | 4.43% |
| 90+ Days | 3.31% |
| 120+ Days | 2.73% |
| |
| Bankruptcy | 3.01% |
| Foreclosure | 8.04% |
| REO | 0.92% |
| |
| Cumulative Net Loss | 2.69% |
| Loss Severity | 74.29% |
| |
| Prepayment Experience | |
| 1mo CPR | 9.96% |
| 3mo CPR | 8.17% |
| 6mo CPR | 7.02% |
| 9mo CPR | 6.73% |
| 12mo CPR | 7.31% |
| Life CPR | 21.67% |
|