| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-7AR |
| Closing Date | 8/27/2004 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 34.08% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.00% |
| 60+ Days | 2.58% |
| 90+ Days | 1.68% |
| 120+ Days | 0.77% |
| |
| Bankruptcy | 0.95% |
| Foreclosure | 2.55% |
| REO | 1.39% |
| |
| Cumulative Net Loss | 0.39% |
| Loss Severity | 98.32% |
| |
| Prepayment Experience | |
| 1mo CPR | 21.68% |
| 3mo CPR | 23.98% |
| 6mo CPR | 17.38% |
| 9mo CPR | 17.41% |
| 12mo CPR | 16.33% |
| Life CPR | 20.02% |
|