| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-7AR |
| Closing Date | 8/27/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 22.24% |
| |
| Delinquency Status (*) | |
| 30+ Days | 7.91% |
| 60+ Days | 4.56% |
| 90+ Days | 3.03% |
| 120+ Days | 2.79% |
| |
| Bankruptcy | 2.33% |
| Foreclosure | 4.49% |
| REO | 1.13% |
| |
| Cumulative Net Loss | 1.57% |
| Loss Severity | 53.86% |
| |
| Prepayment Experience | |
| 1mo CPR | 6.17% |
| 3mo CPR | 8.64% |
| 6mo CPR | 9.05% |
| 9mo CPR | 11.39% |
| 12mo CPR | 11.46% |
| Life CPR | 17.70% |
|