| DEAL NAME | Morgan Stanley Mortgage Loan Trust, Series 2004-8AR |
| Closing Date | 9/30/2004 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 15.72% |
| |
| Delinquency Status (*) | |
| 30+ Days | 5.06% |
| 60+ Days | 3.13% |
| 90+ Days | 2.29% |
| 120+ Days | 1.53% |
| |
| Bankruptcy | 0.75% |
| Foreclosure | 8.23% |
| REO | 1.48% |
| |
| Cumulative Net Loss | 1.23% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 0.72% |
| 3mo CPR | 2.57% |
| 6mo CPR | 9.23% |
| 9mo CPR | 10.65% |
| 12mo CPR | 8.91% |
| Life CPR | 21.71% |
|