| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-7AR |
| Closing Date | 8/27/2004 |
| Collateral Factor Date | 4/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 34.79% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.16% |
| 60+ Days | 2.04% |
| 90+ Days | 1.15% |
| 120+ Days | 0.43% |
| |
| Bankruptcy | 0.93% |
| Foreclosure | 2.23% |
| REO | 1.42% |
| |
| Cumulative Net Loss | 0.37% |
| Loss Severity | 52.46% |
| |
| Prepayment Experience | |
| 1mo CPR | 28.42% |
| 3mo CPR | 20.11% |
| 6mo CPR | 17.17% |
| 9mo CPR | 16.04% |
| 12mo CPR | 15.98% |
| Life CPR | 20.00% |
|