| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-7AR |
| Closing Date | 8/27/2004 |
| Collateral Factor Date | 6/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 33.22% |
| |
| Delinquency Status (*) | |
| 30+ Days | 4.67% |
| 60+ Days | 2.74% |
| 90+ Days | 1.94% |
| 120+ Days | 0.71% |
| |
| Bankruptcy | 1.00% |
| Foreclosure | 3.14% |
| REO | 1.18% |
| |
| Cumulative Net Loss | 0.46% |
| Loss Severity | 100.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 25.95% |
| 3mo CPR | 25.40% |
| 6mo CPR | 19.84% |
| 9mo CPR | 18.67% |
| 12mo CPR | 17.27% |
| Life CPR | 20.13% |
|