| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-7AR |
| Closing Date | 8/27/2004 |
| Collateral Factor Date | 10/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 30.73% |
| |
| Delinquency Status (*) | |
| 30+ Days | 6.19% |
| 60+ Days | 3.57% |
| 90+ Days | 1.96% |
| 120+ Days | 1.27% |
| |
| Bankruptcy | 0.88% |
| Foreclosure | 3.75% |
| REO | 1.59% |
| |
| Cumulative Net Loss | 0.57% |
| Loss Severity | 46.47% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.66% |
| 3mo CPR | 18.11% |
| 6mo CPR | 21.07% |
| 9mo CPR | 20.74% |
| 12mo CPR | 19.13% |
| Life CPR | 20.09% |
|