|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|-------------------------------------------------- | ------ | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |               
|Morgan Stanley ABS Capital I Inc. Series 2005-WMC1
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement                             
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                                             |        | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200503                                             | A-1MZ  | 61744CLQ7 | $249,135.69   |       | $1,497,841.17  |  | $104,781,158.83         | 
|200504                                             | A-1MZ  | 61744CLQ7 | $283,316.61   |       | $2,604,519.97  |  | $102,176,638.86         | 
|200505                                             | A-1MZ  | 61744CLQ7 | $281,837.23   |       | $3,087,735.59  |  | $99,088,903.27          | 
|200506                                             | A-1MZ  | 61744CLQ7 | $307,010.45   |       | $4,271,546.77  |  | $94,817,356.50          | 
|200507                                             | A-1MZ  | 61744CLQ7 | $265,811.61   |       | $5,025,897.67  |  | $89,791,458.83          | 
|200508                                             | A-1MZ  | 61744CLQ7 | $289,951.59   |       | $4,359,336.96  |  | $85,432,121.87          | 
|200509                                             | A-1MZ  | 61744CLQ7 | $298,537.80   |       | $6,114,676.88  |  | $79,317,444.99          | 
|200510                                             | A-1MZ  | 61744CLQ7 | $263,245.79   |       | $4,823,266.25  |  | $74,494,178.74          | 
|200511                                             | A-1MZ  | 61744CLQ7 | $277,599.45   |       | $5,658,939.88  |  | $68,835,238.86          | 
|200512                                             | A-1MZ  | 61744CLQ7 | $274,193.70   |       | $6,336,532.30  |  | $62,498,706.56          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $2,790,639.92           |  | $43,780,293.44  |  |           |  | 
|200503                                             | A-1SS  | 61744CLP9 | $1,041,915.53 |       | $5,991,350.69  |  | $419,123,649.31         | 
|200504                                             | A-1SS  | 61744CLP9 | $1,181,084.62 |       | $10,418,055.47 |  | $408,705,593.84         | 
|200505                                             | A-1SS  | 61744CLP9 | $1,172,474.17 |       | $12,350,913.37 |  | $396,354,680.47         | 
|200506                                             | A-1SS  | 61744CLP9 | $1,276,179.50 |       | $17,086,146.95 |  | $379,268,533.52         | 
|200507                                             | A-1SS  | 61744CLP9 | $1,102,329.66 |       | $20,103,543.44 |  | $359,164,990.08         | 
|200508                                             | A-1SS  | 61744CLP9 | $1,200,783.34 |       | $17,437,306.83 |  | $341,727,683.25         | 
|200509                                             | A-1SS  | 61744CLP9 | $1,234,396.33 |       | $24,458,649.93 |  | $317,269,033.32         | 
|200510                                             | A-1SS  | 61744CLP9 | $1,086,844.73 |       | $19,293,019.60 |  | $297,976,013.72         | 
|200511                                             | A-1SS  | 61744CLP9 | $1,144,393.43 |       | $22,635,706.27 |  | $275,340,307.45         | 
|200512                                             | A-1SS  | 61744CLP9 | $1,129,201.19 |       | $25,346,069.57 |  | $249,994,237.88         | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $11,569,602.50          |  | $175,120,762.12 |  |           |  | 
|200503                                             | A-2A   | 61744CLR5 | $364,892.31   |       | $6,810,681.15  |  | $159,722,318.85         | 
|200504                                             | A-2A   | 61744CLR5 | $405,739.06   |       | $12,324,400.33 |  | $147,397,918.52         | 
|200505                                             | A-2A   | 61744CLR5 | $383,234.59   |       | $12,079,486.25 |  | $135,318,432.27         | 
|200506                                             | A-2A   | 61744CLR5 | $395,693.65   |       | $15,020,256.38 |  | $120,298,175.89         | 
|200507                                             | A-2A   | 61744CLR5 | $319,467.31   |       | $19,847,732.26 |  | $100,450,443.63         | 
|200508                                             | A-2A   | 61744CLR5 | $307,936.42   |       | $19,472,630.21 |  | $80,977,813.42          | 
|200509                                             | A-2A   | 61744CLR5 | $269,296.22   |       | $20,884,769.20 |  | $60,093,044.22          | 
|200510                                             | A-2A   | 61744CLR5 | $190,244.56   |       | $20,097,700.71 |  | $39,995,343.51          | 
|200511                                             | A-2A   | 61744CLR5 | $142,497.30   |       | $16,799,930.50 |  | $23,195,413.01          | 
|200512                                             | A-2A   | 61744CLR5 | $88,477.61    |       | $23,195,413.01 |  | $0.00                   | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $2,867,479.03           |  | $166,533,000.00 |  |           |  | 
|200503                                             | A-2B   | 61744CLS3 | $423,238.89   |       | $0.00          |  | $185,000,000.00         | 
|200504                                             | A-2B   | 61744CLS3 | $489,068.06   |       | $0.00          |  | $185,000,000.00         | 
|200505                                             | A-2B   | 61744CLS3 | $499,500.00   |       | $0.00          |  | $185,000,000.00         | 
|200506                                             | A-2B   | 61744CLS3 | $561,320.83   |       | $0.00          |  | $185,000,000.00         | 
|200507                                             | A-2B   | 61744CLS3 | $508,558.01   |       | $0.00          |  | $185,000,000.00         | 
|200508                                             | A-2B   | 61744CLS3 | $586,244.44   |       | $0.00          |  | $185,000,000.00         | 
|200509                                             | A-2B   | 61744CLS3 | $634,961.11   |       | $0.00          |  | $185,000,000.00         | 
|200510                                             | A-2B   | 61744CLS3 | $603,562.50   |       | $0.00          |  | $185,000,000.00         | 
|200511                                             | A-2B   | 61744CLS3 | $678,243.40   |       | $0.00          |  | $185,000,000.00         | 
|200512                                             | A-2B   | 61744CLS3 | $725,405.56   |       | $5,463,341.88  |  | $179,536,658.12         | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $5,710,102.80           |  | $5,463,341.88   |  |           |  | 
|200503                                             | A-2C   | 61744CLT1 | $88,522.50    |       | $0.00          |  | $37,000,000.00          | 
|200504                                             | A-2C   | 61744CLT1 | $101,955.56   |       | $0.00          |  | $37,000,000.00          | 
|200505                                             | A-2C   | 61744CLT1 | $103,908.33   |       | $0.00          |  | $37,000,000.00          | 
|200506                                             | A-2C   | 61744CLT1 | $116,673.33   |       | $0.00          |  | $37,000,000.00          | 
|200507                                             | A-2C   | 61744CLT1 | $105,452.71   |       | $0.00          |  | $37,000,000.00          | 
|200508                                             | A-2C   | 61744CLT1 | $121,390.83   |       | $0.00          |  | $37,000,000.00          | 
|200509                                             | A-2C   | 61744CLT1 | $131,267.78   |       | $0.00          |  | $37,000,000.00          | 
|200510                                             | A-2C   | 61744CLT1 | $124,587.22   |       | $0.00          |  | $37,000,000.00          | 
|200511                                             | A-2C   | 61744CLT1 | $139,790.63   |       | $0.00          |  | $37,000,000.00          | 
|200512                                             | A-2C   | 61744CLT1 | $149,356.67   |       | $0.00          |  | $37,000,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $1,182,905.56           |  | $0.00           |  |           |  | 
|200503                                             | B-1    | 61744CMA1 | $49,706.77    |       | $0.00          |  | $16,069,000.00          | 
|200504                                             | B-1    | 61744CMA1 | $56,317.38    |       | $0.00          |  | $16,069,000.00          | 
|200505                                             | B-1    | 61744CMA1 | $56,777.13    |       | $0.00          |  | $16,069,000.00          | 
|200506                                             | B-1    | 61744CMA1 | $63,485.94    |       | $0.00          |  | $16,069,000.00          | 
|200507                                             | B-1    | 61744CMA1 | $56,671.19    |       | $0.00          |  | $16,069,000.00          | 
|200508                                             | B-1    | 61744CMA1 | $64,758.07    |       | $0.00          |  | $16,069,000.00          | 
|200509                                             | B-1    | 61744CMA1 | $69,435.93    |       | $0.00          |  | $16,069,000.00          | 
|200510                                             | B-1    | 61744CMA1 | $65,369.58    |       | $0.00          |  | $16,069,000.00          | 
|200511                                             | B-1    | 61744CMA1 | $72,749.05    |       | $0.00          |  | $16,069,000.00          | 
|200512                                             | B-1    | 61744CMA1 | $77,291.89    |       | $0.00          |  | $16,069,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $632,562.93             |  | $0.00           |  |           |  | 
|200503                                             | B-2    | 61744CMB9 | $39,866.94    |       | $0.00          |  | $12,625,000.00          | 
|200504                                             | B-2    | 61744CMB9 | $45,116.84    |       | $0.00          |  | $12,625,000.00          | 
|200505                                             | B-2    | 61744CMB9 | $45,450.00    |       | $0.00          |  | $12,625,000.00          | 
|200506                                             | B-2    | 61744CMB9 | $50,805.10    |       | $0.00          |  | $12,625,000.00          | 
|200507                                             | B-2    | 61744CMB9 | $45,310.65    |       | $0.00          |  | $12,625,000.00          | 
|200508                                             | B-2    | 61744CMB9 | $51,748.47    |       | $0.00          |  | $12,625,000.00          | 
|200509                                             | B-2    | 61744CMB9 | $55,451.81    |       | $0.00          |  | $12,625,000.00          | 
|200510                                             | B-2    | 61744CMB9 | $52,172.81    |       | $0.00          |  | $12,625,000.00          | 
|200511                                             | B-2    | 61744CMB9 | $58,026.78    |       | $0.00          |  | $12,625,000.00          | 
|200512                                             | B-2    | 61744CMB9 | $61,624.03    |       | $0.00          |  | $12,625,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $505,573.43             |  | $0.00           |  |           |  | 
|200503                                             | B-3    | 61744CMC7 | $48,511.56    |       | $0.00          |  | $12,625,000.00          | 
|200504                                             | B-3    | 61744CMC7 | $54,357.64    |       | $0.00          |  | $12,625,000.00          | 
|200505                                             | B-3    | 61744CMC7 | $54,392.71    |       | $0.00          |  | $12,625,000.00          | 
|200506                                             | B-3    | 61744CMC7 | $60,642.08    |       | $0.00          |  | $12,625,000.00          | 
|200507                                             | B-3    | 61744CMC7 | $53,657.18    |       | $0.00          |  | $12,625,000.00          | 
|200508                                             | B-3    | 61744CMC7 | $60,989.27    |       | $0.00          |  | $12,625,000.00          | 
|200509                                             | B-3    | 61744CMC7 | $64,990.69    |       | $0.00          |  | $12,625,000.00          | 
|200510                                             | B-3    | 61744CMC7 | $60,817.43    |       | $0.00          |  | $12,625,000.00          | 
|200511                                             | B-3    | 61744CMC7 | $67,267.58    |       | $0.00          |  | $12,625,000.00          | 
|200512                                             | B-3    | 61744CMC7 | $71,162.92    |       | $0.00          |  | $12,625,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $596,789.06             |  | $0.00           |  |           |  | 
|200503                                             | M-1    | 61744CLU8 | $97,137.24    |       | $0.00          |  | $39,024,000.00          | 
|200504                                             | M-1    | 61744CLU8 | $111,565.28   |       | $0.00          |  | $39,024,000.00          | 
|200505                                             | M-1    | 61744CLU8 | $113,494.80   |       | $0.00          |  | $39,024,000.00          | 
|200506                                             | M-1    | 61744CLU8 | $127,348.32   |       | $0.00          |  | $39,024,000.00          | 
|200507                                             | M-1    | 61744CLU8 | $114,863.50   |       | $0.00          |  | $39,024,000.00          | 
|200508                                             | M-1    | 61744CLU8 | $132,063.72   |       | $0.00          |  | $39,024,000.00          | 
|200509                                             | M-1    | 61744CLU8 | $142,611.04   |       | $0.00          |  | $39,024,000.00          | 
|200510                                             | M-1    | 61744CLU8 | $135,174.80   |       | $0.00          |  | $39,024,000.00          | 
|200511                                             | M-1    | 61744CLU8 | $151,470.03   |       | $0.00          |  | $39,024,000.00          | 
|200512                                             | M-1    | 61744CLU8 | $161,689.44   |       | $0.00          |  | $39,024,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $1,287,418.17           |  | $0.00           |  |           |  | 
|200503                                             | M-2    | 61744CLV6 | $87,699.75    |       | $0.00          |  | $35,006,000.00          | 
|200504                                             | M-2    | 61744CLV6 | $100,681.15   |       | $0.00          |  | $35,006,000.00          | 
|200505                                             | M-2    | 61744CLV6 | $102,392.55   |       | $0.00          |  | $35,006,000.00          | 
|200506                                             | M-2    | 61744CLV6 | $114,878.02   |       | $0.00          |  | $35,006,000.00          | 
|200507                                             | M-2    | 61744CLV6 | $103,581.43   |       | $0.00          |  | $35,006,000.00          | 
|200508                                             | M-2    | 61744CLV6 | $119,069.02   |       | $0.00          |  | $35,006,000.00          | 
|200509                                             | M-2    | 61744CLV6 | $128,549.81   |       | $0.00          |  | $35,006,000.00          | 
|200510                                             | M-2    | 61744CLV6 | $121,820.88   |       | $0.00          |  | $35,006,000.00          | 
|200511                                             | M-2    | 61744CLV6 | $136,477.21   |       | $0.00          |  | $35,006,000.00          | 
|200512                                             | M-2    | 61744CLV6 | $145,663.86   |       | $0.00          |  | $35,006,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $1,160,813.68           |  | $0.00           |  |           |  | 
|200503                                             | M-3    | 61744CLW4 | $56,614.03    |       | $0.00          |  | $22,382,000.00          | 
|200504                                             | M-3    | 61744CLW4 | $64,951.32    |       | $0.00          |  | $22,382,000.00          | 
|200505                                             | M-3    | 61744CLW4 | $66,026.90    |       | $0.00          |  | $22,382,000.00          | 
|200506                                             | M-3    | 61744CLW4 | $74,065.77    |       | $0.00          |  | $22,382,000.00          | 
|200507                                             | M-3    | 61744CLW4 | $66,749.74    |       | $0.00          |  | $22,382,000.00          | 
|200508                                             | M-3    | 61744CLW4 | $76,708.09    |       | $0.00          |  | $22,382,000.00          | 
|200509                                             | M-3    | 61744CLW4 | $82,788.53    |       | $0.00          |  | $22,382,000.00          | 
|200510                                             | M-3    | 61744CLW4 | $78,430.26    |       | $0.00          |  | $22,382,000.00          | 
|200511                                             | M-3    | 61744CLW4 | $87,838.47    |       | $0.00          |  | $22,382,000.00          | 
|200512                                             | M-3    | 61744CLW4 | $93,730.84    |       | $0.00          |  | $22,382,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $747,903.95             |  | $0.00           |  |           |  | 
|200503                                             | M-4    | 61744CLX2 | $53,554.42    |       | $0.00          |  | $20,085,000.00          | 
|200504                                             | M-4    | 61744CLX2 | $61,225.78    |       | $0.00          |  | $20,085,000.00          | 
|200505                                             | M-4    | 61744CLX2 | $62,096.13    |       | $0.00          |  | $20,085,000.00          | 
|200506                                             | M-4    | 61744CLX2 | $69,594.53    |       | $0.00          |  | $20,085,000.00          | 
|200507                                             | M-4    | 61744CLX2 | $62,555.09    |       | $0.00          |  | $20,085,000.00          | 
|200508                                             | M-4    | 61744CLX2 | $71,775.98    |       | $0.00          |  | $20,085,000.00          | 
|200509                                             | M-4    | 61744CLX2 | $77,327.25    |       | $0.00          |  | $20,085,000.00          | 
|200510                                             | M-4    | 61744CLX2 | $73,131.72    |       | $0.00          |  | $20,085,000.00          | 
|200511                                             | M-4    | 61744CLX2 | $81,764.08    |       | $0.00          |  | $20,085,000.00          | 
|200512                                             | M-4    | 61744CLX2 | $87,146.58    |       | $0.00          |  | $20,085,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $700,171.56             |  | $0.00           |  |           |  | 
|200503                                             | M-5    | 61744CLY0 | $49,557.29    |       | $0.00          |  | $18,364,000.00          | 
|200504                                             | M-5    | 61744CLY0 | $56,612.13    |       | $0.00          |  | $18,364,000.00          | 
|200505                                             | M-5    | 61744CLY0 | $57,387.50    |       | $0.00          |  | $18,364,000.00          | 
|200506                                             | M-5    | 61744CLY0 | $64,304.61    |       | $0.00          |  | $18,364,000.00          | 
|200507                                             | M-5    | 61744CLY0 | $57,766.33    |       | $0.00          |  | $18,364,000.00          | 
|200508                                             | M-5    | 61744CLY0 | $66,258.33    |       | $0.00          |  | $18,364,000.00          | 
|200509                                             | M-5    | 61744CLY0 | $71,354.34    |       | $0.00          |  | $18,364,000.00          | 
|200510                                             | M-5    | 61744CLY0 | $67,457.09    |       | $0.00          |  | $18,364,000.00          | 
|200511                                             | M-5    | 61744CLY0 | $75,390.60    |       | $0.00          |  | $18,364,000.00          | 
|200512                                             | M-5    | 61744CLY0 | $80,332.30    |       | $0.00          |  | $18,364,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $646,420.52             |  | $0.00           |  |           |  | 
|200503                                             | M-6    | 61744CLZ7 | $47,432.84    |       | $0.00          |  | $17,217,000.00          | 
|200504                                             | M-6    | 61744CLZ7 | $54,113.99    |       | $0.00          |  | $17,217,000.00          | 
|200505                                             | M-6    | 61744CLZ7 | $54,807.45    |       | $0.00          |  | $17,217,000.00          | 
|200506                                             | M-6    | 61744CLZ7 | $61,392.95    |       | $0.00          |  | $17,217,000.00          | 
|200507                                             | M-6    | 61744CLZ7 | $55,095.66    |       | $0.00          |  | $17,217,000.00          | 
|200508                                             | M-6    | 61744CLZ7 | $63,157.70    |       | $0.00          |  | $17,217,000.00          | 
|200509                                             | M-6    | 61744CLZ7 | $67,968.89    |       | $0.00          |  | $17,217,000.00          | 
|200510                                             | M-6    | 61744CLZ7 | $64,214.63    |       | $0.00          |  | $17,217,000.00          | 
|200511                                             | M-6    | 61744CLZ7 | $71,719.57    |       | $0.00          |  | $17,217,000.00          | 
|200512                                             | M-6    | 61744CLZ7 | $76,386.09    |       | $0.00          |  | $17,217,000.00          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $616,289.77             |  | $0.00           |  |           |  | 
|200503                                             | P      | MS05W1102 | $163,720.07   |       | $0.00          |  | $0.00                   | 
|200504                                             | P      | MS05W1102 | $337,070.49   |       | $0.00          |  | $0.00                   | 
|200505                                             | P      | MS05W1102 | $335,751.41   |       | $0.00          |  | $0.00                   | 
|200506                                             | P      | MS05W1102 | $542,742.52   |       | $0.00          |  | $0.00                   | 
|200507                                             | P      | MS05W1102 | $713,077.39   |       | $0.00          |  | $0.00                   | 
|200508                                             | P      | MS05W1102 | $679,181.17   |       | $0.00          |  | $0.00                   | 
|200509                                             | P      | MS05W1102 | $825,999.27   |       | $0.00          |  | $0.00                   | 
|200510                                             | P      | MS05W1102 | $746,498.29   |       | $0.00          |  | $0.00                   | 
|200511                                             | P      | MS05W1102 | $717,461.93   |       | $0.00          |  | $0.00                   | 
|200512                                             | P      | MS05W1102 | $1,022,843.47 |       | $0.00          |  | $0.00                   | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $6,084,346.01           |  | $0.00           |  |           |  | 
|200503                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                                             | R      | MS05W1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                                             | REMIC1 | MS05W1201 | $6,335,999.91 |       | $14,300,388.84 |  | $1,133,456,844.07       | 
|200504                                             | REMIC1 | MS05W1201 | $6,254,053.67 |       | $25,346,975.77 |  | $1,108,109,868.30       | 
|200505                                             | REMIC1 | MS05W1201 | $6,107,077.44 |       | $27,518,135.21 |  | $1,080,591,733.09       | 
|200506                                             | REMIC1 | MS05W1201 | $5,949,930.21 |       | $36,377,950.10 |  | $1,044,213,782.99       | 
|200507                                             | REMIC1 | MS05W1201 | $5,742,730.10 |       | $44,927,332.49 |  | $999,236,609.62         | 
|200508                                             | REMIC1 | MS05W1201 | $5,489,542.53 |       | $41,269,273.91 |  | $957,967,335.71         | 
|200509                                             | REMIC1 | MS05W1201 | $5,251,915.38 |       | $51,257,424.83 |  | $906,509,239.52         | 
|200510                                             | REMIC1 | MS05W1201 | $4,962,277.21 |       | $43,938,058.13 |  | $862,295,252.96         | 
|200511                                             | REMIC1 | MS05W1201 | $4,718,782.15 |       | $44,809,157.09 |  | $817,200,676.31         | 
|200512                                             | REMIC1 | MS05W1201 | $4,441,413.60 |       | $59,976,962.43 |  | $756,859,319.55         | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $55,253,722.20          |  | $389,721,658.80 |  |           |  | 
|200503                                             | X      | MS05W1101 | $3,638,189.15 |       | $515.92        |  | $34,432,717.08          | 
|200504                                             | X      | MS05W1101 | $3,187,867.84 |       | $0.00          |  | $34,432,717.08          | 
|200505                                             | X      | MS05W1101 | $3,053,167.76 |       | $0.00          |  | $34,432,716.99          | 
|200506                                             | X      | MS05W1101 | $2,606,430.73 |       | $0.00          |  | $34,432,716.99          | 
|200507                                             | X      | MS05W1101 | $2,774,961.37 |       | $0.00          |  | $34,432,717.17          | 
|200508                                             | X      | MS05W1101 | $2,276,626.77 |       | $0.00          |  | $34,432,717.17          | 
|200509                                             | X      | MS05W1101 | $1,722,252.09 |       | $0.00          |  | $34,432,716.99          | 
|200510                                             | X      | MS05W1101 | $1,699,217.07 |       | $0.00          |  | $34,432,716.99          | 
|200511                                             | X      | MS05W1101 | $1,248,096.82 |       | $0.00          |  | $34,432,716.99          | 
|200512                                             | X      | MS05W1101 | $855,299.87   |       | $0.00          |  | $34,432,716.99          | 
|                                                   |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                   |        |           |               |       |                |  | $23,062,109.47          |  | $515.92         |  |           |  | 
|                                                   |        |           |               |       |                |  | $115,414,850.56         |  | $780,619,572.16 |  |           |  |