| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-7AR |
| Closing Date | 8/27/2004 |
| Collateral Factor Date | 12/1/2004 |
| |
| Performance Summary | |
| Current Pool Factor | 95.31% |
| |
| Delinquency Status (*) | |
| 30+ Days | 0.24% |
| 60+ Days | 0.16% |
| 90+ Days | 0.08% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.00% |
| Foreclosure | 0.00% |
| REO | 0.00% |
| |
| Cumulative Net Loss | 0.00% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.02% |
| 3mo CPR | 14.64% |
| Life CPR | 13.28% |
|