|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|------------------------------------------------- | ----- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |               
|Morgan Stanley ABS Capital I Inc. Series 2005-HE1
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement                            
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                                            |       | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200502                                            | A-1MZ | 61744CKG0 | $88,485.78    |       | $623,670.15    |  | $36,576,329.85          | 
|200503                                            | A-1MZ | 61744CKG0 | $84,206.84    |       | $813,148.10    |  | $35,763,181.75          | 
|200504                                            | A-1MZ | 61744CKG0 | $97,315.59    |       | $1,148,315.26  |  | $34,614,866.49          | 
|200505                                            | A-1MZ | 61744CKG0 | $96,056.26    |       | $1,227,723.76  |  | $33,387,145.47          | 
|200506                                            | A-1MZ | 61744CKG0 | $104,056.60   |       | $1,420,773.34  |  | $31,966,372.13          | 
|200507                                            | A-1MZ | 61744CKG0 | $90,112.00    |       | $1,961,606.65  |  | $30,004,765.48          | 
|200508                                            | A-1MZ | 61744CKG0 | $97,407.14    |       | $1,528,591.85  |  | $28,476,173.63          | 
|200509                                            | A-1MZ | 61744CKG0 | $100,014.65   |       | $2,063,572.04  |  | $26,412,601.59          | 
|200510                                            | A-1MZ | 61744CKG0 | $88,086.03    |       | $1,982,074.88  |  | $24,430,526.71          | 
|200511                                            | A-1MZ | 61744CKG0 | $91,460.09    |       | $1,893,218.87  |  | $22,537,307.84          | 
|200512                                            | A-1MZ | 61744CKG0 | $90,174.27    |       | $1,744,135.05  |  | $20,793,172.79          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,027,375.25           |  | $16,406,829.95  |  |           |  | 
|200502                                            | A-1SS | 61744CKX3 | $801,242.55   |       | $5,612,947.81  |  | $329,182,052.19         | 
|200503                                            | A-1SS | 61744CKX3 | $762,330.77   |       | $7,318,223.58  |  | $321,863,828.61         | 
|200504                                            | A-1SS | 61744CKX3 | $880,677.55   |       | $10,334,682.97 |  | $311,529,145.64         | 
|200505                                            | A-1SS | 61744CKX3 | $869,036.58   |       | $11,049,348.79 |  | $300,479,821.51         | 
|200506                                            | A-1SS | 61744CKX3 | $941,315.64   |       | $12,786,769.04 |  | $287,693,052.47         | 
|200507                                            | A-1SS | 61744CKX3 | $814,911.67   |       | $17,654,196.14 |  | $270,038,856.33         | 
|200508                                            | A-1SS | 61744CKX3 | $880,720.48   |       | $13,757,121.20 |  | $256,281,735.13         | 
|200509                                            | A-1SS | 61744CKX3 | $904,105.01   |       | $18,571,870.98 |  | $237,709,864.15         | 
|200510                                            | A-1SS | 61744CKX3 | $796,113.45   |       | $17,838,407.50 |  | $219,871,456.65         | 
|200511                                            | A-1SS | 61744CKX3 | $826,441.84   |       | $17,038,715.34 |  | $202,832,741.31         | 
|200512                                            | A-1SS | 61744CKX3 | $814,711.51   |       | $15,696,980.95 |  | $187,135,760.36         | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $9,291,607.05           |  | $147,659,264.30 |  |           |  | 
|200502                                            | A-2MZ | 61744CKH8 | $298,273.54   |       | $2,297,175.50  |  | $123,539,824.50         | 
|200503                                            | A-2MZ | 61744CKH8 | $283,455.26   |       | $2,742,964.99  |  | $120,796,859.51         | 
|200504                                            | A-2MZ | 61744CKH8 | $327,661.48   |       | $3,602,456.63  |  | $117,194,402.88         | 
|200505                                            | A-2MZ | 61744CKH8 | $324,237.85   |       | $4,027,730.89  |  | $113,166,673.59         | 
|200506                                            | A-2MZ | 61744CKH8 | $351,665.44   |       | $5,061,479.07  |  | $108,105,194.52         | 
|200507                                            | A-2MZ | 61744CKH8 | $303,903.64   |       | $5,185,782.13  |  | $102,919,412.39         | 
|200508                                            | A-2MZ | 61744CKH8 | $333,230.19   |       | $4,682,200.57  |  | $98,237,211.82          | 
|200509                                            | A-2MZ | 61744CKH8 | $344,157.70   |       | $5,374,461.66  |  | $92,862,750.16          | 
|200510                                            | A-2MZ | 61744CKH8 | $308,949.21   |       | $6,209,127.63  |  | $86,653,622.53          | 
|200511                                            | A-2MZ | 61744CKH8 | $323,657.30   |       | $5,797,756.91  |  | $80,855,865.62          | 
|200512                                            | A-2MZ | 61744CKH8 | $322,794.58   |       | $5,711,211.22  |  | $75,144,654.40          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $3,521,986.19           |  | $50,692,347.20  |  |           |  | 
|200502                                            | A-2SS | 61744CKY1 | $1,180,501.07 |       | $9,188,629.01  |  | $494,155,370.99         | 
|200503                                            | A-2SS | 61744CKY1 | $1,122,281.75 |       | $10,971,772.76 |  | $483,183,598.23         | 
|200504                                            | A-2SS | 61744CKY1 | $1,298,153.27 |       | $14,409,712.02 |  | $468,773,886.21         | 
|200505                                            | A-2SS | 61744CKY1 | $1,285,221.76 |       | $16,110,795.55 |  | $452,663,097.06         | 
|200506                                            | A-2SS | 61744CKY1 | $1,394,202.34 |       | $20,245,755.41 |  | $432,417,341.65         | 
|200507                                            | A-2SS | 61744CKY1 | $1,205,515.17 |       | $20,742,963.65 |  | $411,674,378.00         | 
|200508                                            | A-2SS | 61744CKY1 | $1,322,275.23 |       | $18,728,653.43 |  | $392,945,724.57         | 
|200509                                            | A-2SS | 61744CKY1 | $1,366,141.30 |       | $21,497,675.79 |  | $371,448,048.78         | 
|200510                                            | A-2SS | 61744CKY1 | $1,226,810.36 |       | $24,836,313.15 |  | $346,611,735.63         | 
|200511                                            | A-2SS | 61744CKY1 | $1,285,664.77 |       | $23,190,843.32 |  | $323,420,892.31         | 
|200512                                            | A-2SS | 61744CKY1 | $1,282,543.52 |       | $22,844,663.32 |  | $300,576,228.99         | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $13,969,310.54          |  | $202,767,777.41 |  |           |  | 
|200502                                            | A-3A  | 61744CKJ4 | $346,802.46   |       | $9,628,246.49  |  | $145,982,753.51         | 
|200503                                            | A-3A  | 61744CKJ4 | $315,647.15   |       | $10,540,564.53 |  | $135,442,188.98         | 
|200504                                            | A-3A  | 61744CKJ4 | $347,559.71   |       | $12,442,723.57 |  | $122,999,465.41         | 
|200505                                            | A-3A  | 61744CKJ4 | $322,873.51   |       | $14,404,553.88 |  | $108,594,879.67         | 
|200506                                            | A-3A  | 61744CKJ4 | $320,535.89   |       | $18,011,863.75 |  | $90,583,015.92          | 
|200507                                            | A-3A  | 61744CKJ4 | $242,668.48   |       | $18,417,147.62 |  | $72,165,868.30          | 
|200508                                            | A-3A  | 61744CKJ4 | $223,092.76   |       | $12,772,089.24 |  | $59,393,779.06          | 
|200509                                            | A-3A  | 61744CKJ4 | $199,101.15   |       | $18,428,079.18 |  | $40,965,699.88          | 
|200510                                            | A-3A  | 61744CKJ4 | $130,680.58   |       | $18,018,723.82 |  | $22,946,976.06          | 
|200511                                            | A-3A  | 61744CKJ4 | $82,349.37    |       | $15,711,229.81 |  | $7,235,746.25           | 
|200512                                            | A-3A  | 61744CKJ4 | $27,793.31    |       | $7,235,746.25  |  | $0.00                   | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $2,559,104.37           |  | $155,610,968.14 |  |           |  | 
|200502                                            | A-3B  | 61744CKK1 | $377,798.60   |       | $0.00          |  | $164,000,000.00         | 
|200503                                            | A-3B  | 61744CKK1 | $366,084.44   |       | $0.00          |  | $164,000,000.00         | 
|200504                                            | A-3B  | 61744CKK1 | $433,552.22   |       | $0.00          |  | $164,000,000.00         | 
|200505                                            | A-3B  | 61744CKK1 | $442,800.00   |       | $0.00          |  | $164,000,000.00         | 
|200506                                            | A-3B  | 61744CKK1 | $497,603.33   |       | $0.00          |  | $164,000,000.00         | 
|200507                                            | A-3B  | 61744CKK1 | $450,829.80   |       | $0.00          |  | $164,000,000.00         | 
|200508                                            | A-3B  | 61744CKK1 | $519,697.78   |       | $0.00          |  | $164,000,000.00         | 
|200509                                            | A-3B  | 61744CKK1 | $562,884.44   |       | $0.00          |  | $164,000,000.00         | 
|200510                                            | A-3B  | 61744CKK1 | $535,050.00   |       | $0.00          |  | $164,000,000.00         | 
|200511                                            | A-3B  | 61744CKK1 | $601,253.61   |       | $0.00          |  | $164,000,000.00         | 
|200512                                            | A-3B  | 61744CKK1 | $643,062.22   |       | $10,780,919.26 |  | $153,219,080.74         | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $5,430,616.44           |  | $10,780,919.26  |  |           |  | 
|200502                                            | A-3C  | 61744CKL9 | $96,812.67    |       | $0.00          |  | $40,000,000.00          | 
|200503                                            | A-3C  | 61744CKL9 | $93,644.44    |       | $0.00          |  | $40,000,000.00          | 
|200504                                            | A-3C  | 61744CKL9 | $110,566.67   |       | $0.00          |  | $40,000,000.00          | 
|200505                                            | A-3C  | 61744CKL9 | $112,666.67   |       | $0.00          |  | $40,000,000.00          | 
|200506                                            | A-3C  | 61744CKL9 | $126,500.00   |       | $0.00          |  | $40,000,000.00          | 
|200507                                            | A-3C  | 61744CKL9 | $114,314.04   |       | $0.00          |  | $40,000,000.00          | 
|200508                                            | A-3C  | 61744CKL9 | $131,577.78   |       | $0.00          |  | $40,000,000.00          | 
|200509                                            | A-3C  | 61744CKL9 | $142,266.67   |       | $0.00          |  | $40,000,000.00          | 
|200510                                            | A-3C  | 61744CKL9 | $135,011.11   |       | $0.00          |  | $40,000,000.00          | 
|200511                                            | A-3C  | 61744CKL9 | $151,469.44   |       | $0.00          |  | $40,000,000.00          | 
|200512                                            | A-3C  | 61744CKL9 | $161,822.22   |       | $0.00          |  | $40,000,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,376,651.71           |  | $0.00           |  |           |  | 
|200502                                            | A-3MZ | 61744CKM7 | $95,709.67    |       | $1,069,811.11  |  | $38,887,188.89          | 
|200503                                            | A-3MZ | 61744CKM7 | $90,131.86    |       | $1,171,180.35  |  | $37,716,008.54          | 
|200504                                            | A-3MZ | 61744CKM7 | $103,279.00   |       | $1,382,532.53  |  | $36,333,476.01          | 
|200505                                            | A-3MZ | 61744CKM7 | $101,430.94   |       | $1,600,514.89  |  | $34,732,957.58          | 
|200506                                            | A-3MZ | 61744CKM7 | $108,887.82   |       | $2,001,329.32  |  | $32,731,628.26          | 
|200507                                            | A-3MZ | 61744CKM7 | $92,778.38    |       | $2,046,361.12  |  | $30,685,267.14          | 
|200508                                            | A-3MZ | 61744CKM7 | $100,144.78   |       | $1,419,128.92  |  | $29,266,138.22          | 
|200509                                            | A-3MZ | 61744CKM7 | $103,309.47   |       | $2,047,575.74  |  | $27,218,562.48          | 
|200510                                            | A-3MZ | 61744CKM7 | $91,212.43    |       | $2,002,091.56  |  | $25,216,470.92          | 
|200511                                            | A-3MZ | 61744CKM7 | $94,836.70    |       | $1,745,701.91  |  | $23,470,769.01          | 
|200512                                            | A-3MZ | 61744CKM7 | $94,326.41    |       | $2,001,862.86  |  | $21,468,906.15          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,076,047.46           |  | $18,488,090.31  |  |           |  | 
|200502                                            | B-1   | 61744CKU9 | $66,726.96    |       | $0.00          |  | $20,561,000.00          | 
|200503                                            | B-1   | 61744CKU9 | $63,967.56    |       | $0.00          |  | $20,561,000.00          | 
|200504                                            | B-1   | 61744CKU9 | $74,362.28    |       | $0.00          |  | $20,561,000.00          | 
|200505                                            | B-1   | 61744CKU9 | $74,876.31    |       | $0.00          |  | $20,561,000.00          | 
|200506                                            | B-1   | 61744CKU9 | $83,683.27    |       | $0.00          |  | $20,561,000.00          | 
|200507                                            | B-1   | 61744CKU9 | $74,592.25    |       | $0.00          |  | $20,561,000.00          | 
|200508                                            | B-1   | 61744CKU9 | $85,162.52    |       | $0.00          |  | $20,561,000.00          | 
|200509                                            | B-1   | 61744CKU9 | $91,222.30    |       | $0.00          |  | $20,561,000.00          | 
|200510                                            | B-1   | 61744CKU9 | $85,796.48    |       | $0.00          |  | $20,561,000.00          | 
|200511                                            | B-1   | 61744CKU9 | $95,387.33    |       | $0.00          |  | $20,561,000.00          | 
|200512                                            | B-1   | 61744CKU9 | $101,274.35   |       | $0.00          |  | $20,561,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $897,051.61             |  | $0.00           |  |           |  | 
|200502                                            | B-2   | 61744CKV7 | $48,724.54    |       | $0.00          |  | $14,565,000.00          | 
|200503                                            | B-2   | 61744CKV7 | $46,672.73    |       | $0.00          |  | $14,565,000.00          | 
|200504                                            | B-2   | 61744CKV7 | $54,181.80    |       | $0.00          |  | $14,565,000.00          | 
|200505                                            | B-2   | 61744CKV7 | $54,497.38    |       | $0.00          |  | $14,565,000.00          | 
|200506                                            | B-2   | 61744CKV7 | $60,881.70    |       | $0.00          |  | $14,565,000.00          | 
|200507                                            | B-2   | 61744CKV7 | $54,199.05    |       | $0.00          |  | $14,565,000.00          | 
|200508                                            | B-2   | 61744CKV7 | $61,832.47    |       | $0.00          |  | $14,565,000.00          | 
|200509                                            | B-2   | 61744CKV7 | $66,173.65    |       | $0.00          |  | $14,565,000.00          | 
|200510                                            | B-2   | 61744CKV7 | $62,184.46    |       | $0.00          |  | $14,565,000.00          | 
|200511                                            | B-2   | 61744CKV7 | $69,075.52    |       | $0.00          |  | $14,565,000.00          | 
|200512                                            | B-2   | 61744CKV7 | $73,294.32    |       | $0.00          |  | $14,565,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $651,717.62             |  | $0.00           |  |           |  | 
|200502                                            | B-3   | 61744CKW5 | $69,883.59    |       | $0.00          |  | $17,134,000.00          | 
|200503                                            | B-3   | 61744CKW5 | $66,632.22    |       | $0.00          |  | $17,134,000.00          | 
|200504                                            | B-3   | 61744CKW5 | $76,722.24    |       | $0.00          |  | $17,134,000.00          | 
|200505                                            | B-3   | 61744CKW5 | $76,674.65    |       | $0.00          |  | $17,134,000.00          | 
|200506                                            | B-3   | 61744CKW5 | $85,441.55    |       | $0.00          |  | $17,134,000.00          | 
|200507                                            | B-3   | 61744CKW5 | $75,486.05    |       | $0.00          |  | $17,134,000.00          | 
|200508                                            | B-3   | 61744CKW5 | $85,722.35    |       | $0.00          |  | $17,134,000.00          | 
|200509                                            | B-3   | 61744CKW5 | $91,248.07    |       | $0.00          |  | $17,134,000.00          | 
|200510                                            | B-3   | 61744CKW5 | $85,298.76    |       | $0.00          |  | $17,134,000.00          | 
|200511                                            | B-3   | 61744CKW5 | $94,242.95    |       | $0.00          |  | $17,134,000.00          | 
|200512                                            | B-3   | 61744CKW5 | $99,624.69    |       | $0.00          |  | $17,134,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $906,977.12             |  | $0.00           |  |           |  | 
|200502                                            | M-1   | 61744CKN5 | $132,543.74   |       | $0.00          |  | $53,117,000.00          | 
|200503                                            | M-1   | 61744CKN5 | $128,070.99   |       | $0.00          |  | $53,117,000.00          | 
|200504                                            | M-1   | 61744CKN5 | $150,940.81   |       | $0.00          |  | $53,117,000.00          | 
|200505                                            | M-1   | 61744CKN5 | $153,596.66   |       | $0.00          |  | $53,117,000.00          | 
|200506                                            | M-1   | 61744CKN5 | $172,364.67   |       | $0.00          |  | $53,117,000.00          | 
|200507                                            | M-1   | 61744CKN5 | $155,518.67   |       | $0.00          |  | $53,117,000.00          | 
|200508                                            | M-1   | 61744CKN5 | $178,841.99   |       | $0.00          |  | $53,117,000.00          | 
|200509                                            | M-1   | 61744CKN5 | $193,168.82   |       | $0.00          |  | $53,117,000.00          | 
|200510                                            | M-1   | 61744CKN5 | $183,135.61   |       | $0.00          |  | $53,117,000.00          | 
|200511                                            | M-1   | 61744CKN5 | $205,256.63   |       | $0.00          |  | $53,117,000.00          | 
|200512                                            | M-1   | 61744CKN5 | $219,137.13   |       | $0.00          |  | $53,117,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,872,575.72           |  | $0.00           |  |           |  | 
|200502                                            | M-2   | 61744CKP0 | $124,820.45   |       | $0.00          |  | $49,690,000.00          | 
|200503                                            | M-2   | 61744CKP0 | $120,581.07   |       | $0.00          |  | $49,690,000.00          | 
|200504                                            | M-2   | 61744CKP0 | $142,058.19   |       | $0.00          |  | $49,690,000.00          | 
|200505                                            | M-2   | 61744CKP0 | $144,515.08   |       | $0.00          |  | $49,690,000.00          | 
|200506                                            | M-2   | 61744CKP0 | $162,155.03   |       | $0.00          |  | $49,690,000.00          | 
|200507                                            | M-2   | 61744CKP0 | $146,257.88   |       | $0.00          |  | $49,690,000.00          | 
|200508                                            | M-2   | 61744CKP0 | $168,159.24   |       | $0.00          |  | $49,690,000.00          | 
|200509                                            | M-2   | 61744CKP0 | $181,589.34   |       | $0.00          |  | $49,690,000.00          | 
|200510                                            | M-2   | 61744CKP0 | $172,120.64   |       | $0.00          |  | $49,690,000.00          | 
|200511                                            | M-2   | 61744CKP0 | $192,869.66   |       | $0.00          |  | $49,690,000.00          | 
|200512                                            | M-2   | 61744CKP0 | $205,882.23   |       | $0.00          |  | $49,690,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,761,008.81           |  | $0.00           |  |           |  | 
|200502                                            | M-3   | 61744CKQ8 | $87,508.48    |       | $0.00          |  | $34,268,000.00          | 
|200503                                            | M-3   | 61744CKQ8 | $84,489.66    |       | $0.00          |  | $34,268,000.00          | 
|200504                                            | M-3   | 61744CKQ8 | $99,443.83    |       | $0.00          |  | $34,268,000.00          | 
|200505                                            | M-3   | 61744CKQ8 | $101,090.60   |       | $0.00          |  | $34,268,000.00          | 
|200506                                            | M-3   | 61744CKQ8 | $113,398.52   |       | $0.00          |  | $34,268,000.00          | 
|200507                                            | M-3   | 61744CKQ8 | $102,197.30   |       | $0.00          |  | $34,268,000.00          | 
|200508                                            | M-3   | 61744CKQ8 | $117,444.05   |       | $0.00          |  | $34,268,000.00          | 
|200509                                            | M-3   | 61744CKQ8 | $126,753.52   |       | $0.00          |  | $34,268,000.00          | 
|200510                                            | M-3   | 61744CKQ8 | $120,080.78   |       | $0.00          |  | $34,268,000.00          | 
|200511                                            | M-3   | 61744CKQ8 | $134,485.24   |       | $0.00          |  | $34,268,000.00          | 
|200512                                            | M-3   | 61744CKQ8 | $143,506.77   |       | $0.00          |  | $34,268,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,230,398.75           |  | $0.00           |  |           |  | 
|200502                                            | M-4   | 61744CKR6 | $79,240.10    |       | $0.00          |  | $29,129,000.00          | 
|200503                                            | M-4   | 61744CKR6 | $76,350.35    |       | $0.00          |  | $29,129,000.00          | 
|200504                                            | M-4   | 61744CKR6 | $89,547.40    |       | $0.00          |  | $29,129,000.00          | 
|200505                                            | M-4   | 61744CKR6 | $90,785.38    |       | $0.00          |  | $29,129,000.00          | 
|200506                                            | M-4   | 61744CKR6 | $101,733.03   |       | $0.00          |  | $29,129,000.00          | 
|200507                                            | M-4   | 61744CKR6 | $91,402.47    |       | $0.00          |  | $29,129,000.00          | 
|200508                                            | M-4   | 61744CKR6 | $104,848.22   |       | $0.00          |  | $29,129,000.00          | 
|200509                                            | M-4   | 61744CKR6 | $112,923.42   |       | $0.00          |  | $29,129,000.00          | 
|200510                                            | M-4   | 61744CKR6 | $106,765.88   |       | $0.00          |  | $29,129,000.00          | 
|200511                                            | M-4   | 61744CKR6 | $119,333.83   |       | $0.00          |  | $29,129,000.00          | 
|200512                                            | M-4   | 61744CKR6 | $127,164.27   |       | $0.00          |  | $29,129,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $1,100,094.35           |  | $0.00           |  |           |  | 
|200502                                            | M-5   | 61744CKS4 | $70,988.50    |       | $0.00          |  | $25,702,000.00          | 
|200503                                            | M-5   | 61744CKS4 | $68,367.32    |       | $0.00          |  | $25,702,000.00          | 
|200504                                            | M-5   | 61744CKS4 | $80,118.85    |       | $0.00          |  | $25,702,000.00          | 
|200505                                            | M-5   | 61744CKS4 | $81,175.48    |       | $0.00          |  | $25,702,000.00          | 
|200506                                            | M-5   | 61744CKS4 | $90,942.24    |       | $0.00          |  | $25,702,000.00          | 
|200507                                            | M-5   | 61744CKS4 | $81,648.57    |       | $0.00          |  | $25,702,000.00          | 
|200508                                            | M-5   | 61744CKS4 | $93,619.54    |       | $0.00          |  | $25,702,000.00          | 
|200509                                            | M-5   | 61744CKS4 | $100,780.40   |       | $0.00          |  | $25,702,000.00          | 
|200510                                            | M-5   | 61744CKS4 | $95,240.19    |       | $0.00          |  | $25,702,000.00          | 
|200511                                            | M-5   | 61744CKS4 | $106,400.93   |       | $0.00          |  | $25,702,000.00          | 
|200512                                            | M-5   | 61744CKS4 | $113,345.82   |       | $0.00          |  | $25,702,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $982,627.84             |  | $0.00           |  |           |  | 
|200502                                            | M-6   | 61744CKT2 | $60,940.99    |       | $0.00          |  | $21,418,000.00          | 
|200503                                            | M-6   | 61744CKT2 | $58,637.72    |       | $0.00          |  | $21,418,000.00          | 
|200504                                            | M-6   | 61744CKT2 | $68,608.99    |       | $0.00          |  | $21,418,000.00          | 
|200505                                            | M-6   | 61744CKT2 | $69,430.02    |       | $0.00          |  | $21,418,000.00          | 
|200506                                            | M-6   | 61744CKT2 | $77,747.34    |       | $0.00          |  | $21,418,000.00          | 
|200507                                            | M-6   | 61744CKT2 | $69,705.26    |       | $0.00          |  | $21,418,000.00          | 
|200508                                            | M-6   | 61744CKT2 | $79,859.39    |       | $0.00          |  | $21,418,000.00          | 
|200509                                            | M-6   | 61744CKT2 | $85,886.18    |       | $0.00          |  | $21,418,000.00          | 
|200510                                            | M-6   | 61744CKT2 | $81,090.93    |       | $0.00          |  | $21,418,000.00          | 
|200511                                            | M-6   | 61744CKT2 | $90,510.39    |       | $0.00          |  | $21,418,000.00          | 
|200512                                            | M-6   | 61744CKT2 | $96,357.20    |       | $0.00          |  | $21,418,000.00          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $838,774.41             |  | $0.00           |  |           |  | 
|200502                                            | P     | MS05H1102 | $262,299.38   |       | $0.00          |  | $0.00                   | 
|200503                                            | P     | MS05H1102 | $508,756.86   |       | $0.00          |  | $0.00                   | 
|200504                                            | P     | MS05H1102 | $738,831.71   |       | $0.00          |  | $0.00                   | 
|200505                                            | P     | MS05H1102 | $1,055,326.32 |       | $0.00          |  | $0.00                   | 
|200506                                            | P     | MS05H1102 | $1,021,674.27 |       | $0.00          |  | $0.00                   | 
|200507                                            | P     | MS05H1102 | $1,257,128.09 |       | $0.00          |  | $0.00                   | 
|200508                                            | P     | MS05H1102 | $1,026,343.87 |       | $0.00          |  | $0.00                   | 
|200509                                            | P     | MS05H1102 | $1,245,185.12 |       | $0.00          |  | $0.00                   | 
|200510                                            | P     | MS05H1102 | $1,186,201.59 |       | $0.00          |  | $0.00                   | 
|200511                                            | P     | MS05H1102 | $1,110,944.49 |       | $0.00          |  | $0.00                   | 
|200512                                            | P     | MS05H1102 | $1,081,005.80 |       | $0.00          |  | $0.00                   | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $10,493,697.50          |  | $0.00           |  |           |  | 
|200502                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200503                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                                            | R     | MS05H1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200502                                            | X     | MS05H1101 | $5,642,203.70 |       | $615.40        |  | $47,119,832.60          | 
|200503                                            | X     | MS05H1101 | $5,676,047.16 |       | $0.28          |  | $47,119,832.32          | 
|200504                                            | X     | MS05H1101 | $4,879,642.93 |       | $0.00          |  | $47,119,832.32          | 
|200505                                            | X     | MS05H1101 | $4,663,495.29 |       | $0.00          |  | $47,119,832.32          | 
|200506                                            | X     | MS05H1101 | $3,991,037.01 |       | $0.00          |  | $47,119,832.32          | 
|200507                                            | X     | MS05H1101 | $4,245,743.84 |       | $0.00          |  | $47,119,832.32          | 
|200508                                            | X     | MS05H1101 | $3,485,714.02 |       | $0.00          |  | $47,119,832.32          | 
|200509                                            | X     | MS05H1101 | $2,997,254.71 |       | $0.00          |  | $47,119,832.32          | 
|200510                                            | X     | MS05H1101 | $3,039,414.44 |       | $0.00          |  | $47,119,832.32          | 
|200511                                            | X     | MS05H1101 | $2,387,449.72 |       | $0.00          |  | $47,119,832.32          | 
|200512                                            | X     | MS05H1101 | $1,746,675.02 |       | $0.00          |  | $47,119,832.32          | 
|                                                  |       |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |       |           |               |       |                |  | $42,754,677.84          |  | $615.68         |  |           |  | 
|                                                  |       |           |               |       |                |  | $101,742,300.58         |  | $602,406,812.25 |  |           |  |