

                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  December 26, 2003


                          MORGAN STANLEY ABS CAPITAL I INC.
         (as Depositor, Ocwen Federal Bank FSB as Servicer, CDC Mortgage
          as Unaffiliated Seller and Deutsche Bank National Trust Company,
                                      as Trustee).


                 MORGAN STANLEY ABS CAPITAL I INC CDC MOR CAP TR 2003-HE3
                  (Exact name of Registrant as specified in its Charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-104046-09                            13-3939229
          (Commission File Number)        (I.R.S. Employer Identification No.)


           1585 BROADWAY, 2ND FLOOR
           NEW YORK, NEW YORK                             10036
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 761-4000



     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     December 26, 2003.



                                     SIGNATURE


               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of August 1,2003..

          Date:  Jan 02, 2004                By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President

                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of December 26, 2003.


	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates


	December 26, 2003 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25




				Total Number of Pages				25



			CONTACTS

				Administrator: Jeremy Conyers
				Direct Phone Number: (714)247-6274
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		CDC Mortgage Capital					Cut-Off Date: August 1, 2003
	Certificate Insurer(s):							Closing Date: August 25, 2003
								First Payment Date: September 25, 2003
	Servicer(s):		Ocwen Federal Master Servicer


								Distribution Date: December 26, 2003
	Underwriter(s):		Morgan Stanley Dean Witter					Record Date: November 28, 2003







						Page 1 of 25					© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates
	REMIC III Series 2003-HE3
	Certificate Payment Report for December 26, 2003 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1	FLT	200,000,000.00			192,200,590.94	234,811.73	5,752,110.66	5,986,922.39	-	-	186,448,480.28
A-2	FLT	110,000,000.00			105,757,983.46	134,668.84	2,732,712.43	2,867,381.27	-	-	103,025,271.04
A-3	FLT	145,000,000.00			139,408,250.93	170,315.25	3,602,211.84	3,772,527.09	-	-	135,806,039.09
A-4	FLT	80,000,000.00			75,188,655.94	84,736.05	3,099,516.96	3,184,253.01	-	-	72,089,138.98
A-5	FLT	44,765,000.00			44,764,933.21	62,398.90	-	62,398.90	-	-	44,764,933.21
M-1	MEZ	45,311,000.00			45,310,780.43	70,963.29	-	70,963.29	-	-	45,310,780.43
M-2	MEZ	35,321,000.00			35,320,828.84	87,253.49	-	87,253.49	-	-	35,320,828.84
M-3	MEZ	7,849,000.00			7,848,961.97	21,754.98	-	21,754.98	-	-	7,848,961.97
B-1	SUB	9,276,000.00			9,275,955.05	36,094.09	-	36,094.09	-	-	9,275,955.05
B-2	SUB	9,276,000.00			9,275,955.05	38,889.76	-	38,889.76	-	-	9,275,955.05
B-3	SUB	13,202,000.00			13,201,936.03	55,349.58	-	55,349.58	-	-	13,201,936.03
X	SUB	13,557,494.00			13,557,594.29	3,293,003.96	-	3,293,003.96	-	-	13,557,594.29
P	EXE	100.00			-	277,932.17	-	277,932.17	-	-	-
R	R	-			-	-	-	-	-	-	-


Total		713,557,594.00			691,112,426.15	4,568,172.09	15,186,551.89	19,754,723.98	-	-	675,925,874.26


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	11/25/03	12/25/03		A-Act/360	12506YBL2	200,000,000.00	961.002955	1.174059	28.760553	29.934612	932.242401
A-2	11/25/03	12/25/03		A-Act/360	12506YBM0	110,000,000.00	961.436213	1.224262	24.842840	26.067102	936.593373
A-3	11/25/03	12/25/03		A-Act/360	12506YBU2	145,000,000.00	961.436213	1.174588	24.842840	26.017428	936.593373
A-4	11/25/03	12/25/03		A-Act/360	12506YBV0	80,000,000.00	939.858199	1.059201	38.743962	39.803163	901.114237
A-5	11/25/03	12/25/03		A-Act/360	12506YBW8	44,765,000.00	999.998508	1.393922	-	1.393922	999.998508
M-1	11/25/03	12/25/03		A-Act/360	12506YBN8	45,311,000.00	999.995154	1.566138	-	1.566138	999.995154
M-2	11/25/03	12/25/03		A-Act/360	12506YBP3	35,321,000.00	999.995154	2.470301	-	2.470301	999.995154
M-3	11/25/03	12/25/03		A-Act/360	12506YBQ1	7,849,000.00	999.995154	2.771688	-	2.771688	999.995154
B-1	11/25/03	12/25/03		A-Act/360	12506YBR9	9,276,000.00	999.995154	3.891127	-	3.891127	999.995154
B-2	11/25/03	12/25/03		A-Act/360	12506YBS7	9,276,000.00	999.995154	4.192514	-	4.192514	999.995154
B-3	11/25/03	12/25/03		A-Act/360	12506YBT5	13,202,000.00	999.995154	4.192515	-	4.192515	999.995154
X	11/25/03	12/25/03		A-Act/360		575,787,384.31	1,223.840133	5.719132	-	5.719132	1,197.468750
P	11/25/03	12/25/03		-		100.00	-	2,779,321.700000	-	2,779,321.700000	-
R	11/25/03	12/25/03		-		-	-	-	-	-	-


							Page 2 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates
	REMIC III Series 2003-HE3
	Certificate Payment Report for December 26, 2003 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	200,000,000.00		954,093.10		-	13,551,519.72	13,551,519.72	14,505,612.82	-	-	186,448,480.28
A-2	110,000,000.00		545,967.88		-	6,974,728.96	6,974,728.96	7,520,696.84	-	-	103,025,271.04
A-3	145,000,000.00		690,451.82		-	9,193,960.91	9,193,960.91	9,884,412.73	-	-	135,806,039.09
A-4	80,000,000.00		348,056.22		3,281.20	7,907,579.82	7,910,861.02	8,258,917.24	-	-	72,089,138.98
A-5	44,765,000.00		247,340.53		66.79	-	66.79	247,407.32	-	-	44,764,933.21
M-1	45,311,000.00		281,319.61		219.57	0.00	219.57	281,539.18	-	-	45,310,780.43
M-2	35,321,000.00		346,009.25		171.16	0.00	171.16	346,180.41	-	-	35,320,828.84
M-3	7,849,000.00		86,275.93		38.03	0.00	38.03	86,313.96	-	-	7,848,961.97
B-1	9,276,000.00		143,162.33		44.95	-	44.95	143,207.28	-	-	9,275,955.05
B-2	9,276,000.00		154,254.85		44.95	-	44.95	154,299.80	-	-	9,275,955.05
B-3	13,202,000.00		219,542.12		63.97	0.00	63.97	219,606.09	-	-	13,201,936.03
X	13,557,494.00		11,659,238.02		-	-	-	11,659,238.02	-	100.29	13,557,594.29
P	100.00		615,742.79		100.00	-	100.00	615,842.79	-	-	-
R	-		-		-	-	-	-	-	-	-


Total	713,557,594.00		16,291,454.45		4,030.62	37,627,789.41	37,631,820.03	53,923,274.48	-	100.29	675,925,874.26


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	1.41875%	192,200,590.94			234,811.73	-	-	-	234,811.73	234,811.73	-
A-2	1.47875%	105,757,983.46			134,668.84	-	-	-	134,668.84	134,668.84	-
A-3	1.41875%	139,408,250.93			170,315.25	-	-	-	170,315.25	170,315.25	-
A-4	1.30875%	75,188,655.94			84,736.05	-	-	-	84,736.05	84,736.05	-
A-5	1.61875%	44,764,933.21			62,398.90	-	-	-	62,398.90	62,398.90	-
M-1	1.81875%	45,310,780.43			70,963.29	-	-	-	70,963.29	70,963.29	-
M-2	2.86875%	35,320,828.84			87,253.49	-	-	-	87,253.49	87,253.49	-
M-3	3.21875%	7,848,961.97			21,754.98	-	-	-	21,754.98	21,754.98	-
B-1	4.51875%	9,275,955.05			36,094.09	-	-	-	36,094.09	36,094.09	-
B-2	4.86875%	9,275,955.05			38,889.76	-	-	-	38,889.76	38,889.76	-
B-3	4.86875%	13,201,936.03			55,349.58	-	-	-	55,349.58	55,349.58	-
X	5.71775%	704,671,708.83			3,293,003.96	-	-	-	3,293,003.96	3,293,003.96	-
P		-			277,932.17	-	-	-	277,932.17	277,932.17	-
R		-			-	-	-	-	-	-	-


Total		1,382,226,540.69			4,568,172.09	-	-	-	4,568,172.09	4,568,172.09	-


							Page 3 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					9,433,048.26	5,751,261.38	15,184,309.64
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					9,433,048.26	5,751,261.38	15,184,309.64

	Interest Collections					2,851,401.65	1,496,869.88	4,348,271.53
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(33,394.45)	(22,394.91)	(55,789.36)
	TOTAL NET INTEREST					2,818,007.20	1,474,474.97	4,292,482.17

	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE					12,251,055.46	7,225,736.35	19,476,791.81

	Prepayment Premiums Collected					179,595.00	98,337.17	277,932.17

	TOTAL FUNDS AVAILABLE FOR DISTRIBUTION						7,324,073.52	19,754,723.98


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					354,827.25	176,712.15	531,539.40
	Prepayments In Full					9,041,729.38	5,569,323.76	14,611,053.14
	Curtailments					36,491.63	7,467.73	43,959.36
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	(2,242.26)	(2,242.26)
	Delinquent Principal					(314,739.92)	(160,426.94)	(475,166.86)
	Advanced Principal					314,739.92	160,426.94	475,166.86

	TOTAL PRINCIPAL COLLECTED					9,433,048.26	5,751,261.38	15,184,309.64


				Page 4 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					3,016,372.53	1,585,835.90	4,602,208.43
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(2,648,570.28)	(1,423,842.52)	(4,072,412.80)
	Interest Advanced					2,483,599.40	1,334,876.50	3,818,475.90

	TOTAL INTEREST COLLECTED					2,851,401.65	1,496,869.88	4,348,271.53


				Page 5 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses						0.00	0.00
	Nonrecoverable Advances						0.00	0.00
	Reimbursements to Master Servicer						0.00	0.00

	TOTAL INTEREST WITHDRAWALS						0.00	0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL



	Retained Interest Due to Unaffiliated Seller						0.00	0.00

	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					23,677.65	10,348.96	34,026.61
	Trustee Fee					1,584.65	834.25	2,418.90
	Certificate Insurance Fees					8,132.15	11,211.70	19,343.85

	TOTAL INTEREST OTHER FEES					33,394.45	22,394.91	55,789.36


				Page 6 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 26, 2003 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Beginning Subordinated Amount							13,555,352.04
	Ending Subordinated Amount							13,557,594.29
	Specified Subordinated Amount							13,557,594.29


	Senior Enhancement Percentage							19.79%


				Page 7 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Collateral Report for December 26, 2003 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					2359	1474	3833
	Prior					2,721	1,709	4,430
	Prefunding					172	109	281
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(47)	(30)	(77)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					2,846	1,788	4,634

	*Principal Balance:*
	Original					368,348,313.39	193,881,576.92	562,229,890.31
	Prior					425,737,986.06	224,416,330.24	650,154,316.30
	Prefunding					27,018,497.68	13,939,612.18	40,958,109.86
	Scheduled Principal					(354,827.25)	(176,712.15)	(531,539.40)
	Partial and Full Voluntary Prepayments					(9,078,221.01)	(5,576,791.49)	(14,655,012.50)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					443,323,435.48	232,602,438.78	675,925,874.26

PREFUNDING						GROUP 2	GROUP 1	TOTAL

	Prefunding Account - Initial Balance					99,054,546.00	52,273,158.00	151,327,704.00
	Prefunding Account - Beginning Balance					27,018,497.67	13,939,612.18	40,958,109.85
	Prefunding Account - Withdrawls for Subsequent Transfers					27,018,497.67	13,939,612.18	40,958,109.85
	Prefunding Account - Released as Principal					0.00	0.00	0.00
	Prefunding Account - Ending Balance					0.00	0.00	0.00

	Capitalized Interest Account - Initial Balance							0.00
	Capitalized Interest Account - Beginning Balance							0.00
	Capitalized Interest Account - Withdrawls							0.00
	Capitalized Interest Account - Interest Earnings							0.00
	Capitalized Interest Account - Ending Balance							0.00


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Collateral Report for December 26, 2003 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					8.001939%	7.988167%	7.997190%
	Weighted Average Coupon Prior					7.994821%	7.987073%	7.992140%
	Weighted Average Coupon Current					7.994688%	7.983871%	7.990958%
	Weighted Average Months to Maturity Original					345	351	347
	Weighted Average Months to Maturity Prior					343	350	345
	Weighted Average Months to Maturity Current					342	350	345
	Weighted Avg Remaining Amortization Term Original					349	353	351
	Weighted Avg Remaining Amortization Term Prior					347	351	349
	Weighted Avg Remaining Amortization Term Current					346	350	348
	Weighted Average Seasoning Original					4.15	3.95	4.09
	Weighted Average Seasoning Prior					6.06	5.88	6.00
	Weighted Average Seasoning Current					7.04	6.87	6.98

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Collateral Report for December 26, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					4.572%	5.267%
	Weighted Average Margin Prior					4.537%	5.246%
	Weighted Average Margin Current					4.505%	5.231%
	Weighted Average Max Rate Original					9.869%	11.669%
	Weighted Average Max Rate Prior					9.857%	11.652%
	Weighted Average Max Rate Current					9.785%	11.631%
	Weighted Average Min Rate Original					5.448%	6.428%
	Weighted Average Min Rate Prior					5.438%	6.420%
	Weighted Average Min Rate Current					5.401%	6.410%
	Weighted Average Cap Up Original					0.766%	0.942%
	Weighted Average Cap Up Prior					0.770%	0.940%
	Weighted Average Cap Up Current					0.764%	0.939%
	Weighted Average Cap Down Original					0.766%	0.942%
	Weighted Average Cap Down Prior					0.770%	0.940%
	Weighted Average Cap Down Current					0.764%	0.939%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					23,677.65	10,348.96	34,026.61
	Delinquent Servicing Fees					164,970.88	88,966.02	253,936.90
	TOTAL SERVICING FEES					188,648.53	99,314.98	287,963.51

	Prepayment Interest Shortfall					30,945.71	18,756.15	49,701.86
	Compensating Interest					(30,945.71)	(18,756.15)	(49,701.86)

	Delinquent Servicing Fees					(164,970.88)	(88,966.02)	(253,936.90)

	COLLECTED SERVICING FEES					23,677.65	10,348.96	34,026.61

	Aggregate Advances with respect to this Distribution					2,798,339.32	1,495,303.44	4,293,642.76
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall						0.00	0.00

	Net Monthly Excess Cash Flow							3,295,246.21

	Ending Pool Stated Principal Balance					443,323,435.48	232,602,438.78	675,925,874.26


				Page 10 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			21,007,241.71	8,404,889.10	537,026.99	29,949,157.80
		% Balance			3.11%	1.24%	0.08%	4.43%
		# Loans			165	58	10	233
		% # Loans			3.56%	1.25%	0.22%	5.03%
FORECLOSURE		Balance		792,243.15	651,463.75	422,741.99	2,176,397.54	4,042,846.43
		% Balance		0.12%	0.10%	0.06%	0.32%	0.60%
		# Loans		5	2	2	23	32
		% # Loans		0.11%	0.04%	0.04%	0.50%	0.69%
BANKRUPTCY		Balance		1,371,445.83	48,267.73	-	-	1,419,713.56
		% Balance		0.20%	0.01%	0.00%	0.00%	0.21%
		# Loans		10	1	-	-	11
		% # Loans		0.22%	0.02%	0.00%	0.00%	0.24%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		2,163,688.98	21,706,973.19	8,827,631.09	2,713,424.53	35,411,717.79
		% Balance		0.32%	3.21%	1.31%	0.40%	5.24%
		# Loans		15	168	60	33	276
		% # Loans		0.32%	3.63%	1.29%	0.71%	5.96%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			8,037,663.95	2,292,890.93	350,731.20	10,681,286.08
		% Balance			3.46%	0.99%	0.15%	4.59%
		# Loans			67	22	6	95
		% # Loans			3.75%	1.23%	0.34%	5.31%
FORECLOSURE		Balance		240,513.78	254,114.62	-	992,655.16	1,487,283.56
		% Balance		0.10%	0.11%	0.00%	0.43%	0.64%
		# Loans		2	1	-	10	13
		% # Loans		0.11%	0.06%	0.00%	0.56%	0.73%
BANKRUPTCY		Balance		289,122.80	48,267.73	-	-	337,390.53
		% Balance		0.12%	0.02%	0.00%	0.00%	0.15%
		# Loans		2	1	-	-	3
		% # Loans		0.11%	0.06%	0.00%	0.00%	0.17%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		529,636.58	8,340,046.30	2,292,890.93	1,343,386.36	12,505,960.17
		% Balance		0.23%	3.59%	0.99%	0.58%	5.38%
		# Loans		4	69	22	16	111
		% # Loans		0.22%	3.86%	1.23%	0.89%	6.21%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			12,969,577.76	6,111,998.17	186,295.79	19,267,871.72
		% Balance			2.93%	1.38%	0.04%	4.35%
		# Loans			98	36	4	138
		% # Loans			3.44%	1.26%	0.14%	4.85%
FORECLOSURE		Balance		551,729.37	397,349.13	422,741.99	1,183,742.38	2,555,562.87
		% Balance		0.12%	0.09%	0.10%	0.27%	0.58%
		# Loans		3	1	2	13	19
		% # Loans		0.11%	0.04%	0.07%	0.46%	0.67%
BANKRUPTCY		Balance		1,082,323.03	-	-	-	1,082,323.03
		% Balance		0.24%	0.00%	0.00%	0.00%	0.24%
		# Loans		8	-	-	-	8
		% # Loans		0.28%	0.00%	0.00%	0.00%	0.28%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		1,634,052.40	13,366,926.89	6,534,740.16	1,370,038.17	22,905,757.62
		% Balance		0.37%	3.02%	1.47%	0.31%	5.17%
		# Loans		11	99	38	17	165
		% # Loans		0.39%	3.48%	1.34%	0.60%	5.80%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	REO Report for December 26, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 14 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Foreclosure Report for December 26, 2003 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 11				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 1,922,473.00				Loan Group 2 = Group 2 Group
Total Current Balance = 1,729,621.90


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date

32382772 1		184,774.00	183,855.92	Jul-01-03	8.500%	CO - 87.99%	360	Mar-24-03
32747529 1		119,800.00	119,293.38	Jul-01-03	8.998%	DE - 84.96%	360	Apr-23-03
32752735 1		140,000.00	139,364.00	Jul-01-03	8.500%	CT - 82.84%	360	Apr-22-03
32752982 1		40,000.00	39,848.31	Jul-01-03	9.150%	FL - 80.00%	360	Apr-25-03
32754459 1		114,000.00	113,464.53	Nov-01-03	8.100%	CA - 69.51%	360	Apr-23-03
32755761 1		184,000.00	-	Dec-01-03	7.340%	CA - 80.00%	360	Apr-25-03
32172926 2		399,534.00	397,349.13	Sep-01-03	8.625%	NV - 100.00%	360	Feb-12-03
32384414 2		285,000.00	283,218.53	Aug-01-03	7.350%	CA - 95.00%	360	Mar-12-03
32495343 2		54,115.00	53,787.07	Jul-01-03	5.990%	IN - 79.00%	360	May-23-03
32506719 2		140,000.00	139,523.46	Aug-01-03	9.668%	MN - 80.00%	360	Apr-10-03
32787525 2		261,250.00	259,917.57	Jun-01-03	8.375%	NY - 95.00%	360	Mar-17-03


				Page 15 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					47	30	77
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					47	30	77

	Paid in Full Balance					9,041,729.38	5,569,323.76	14,611,053.14
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					36,491.63	7,467.73	43,959.36
	Total Prepayment Amount					9,078,221.01	5,576,791.49	14,655,012.50

	*Cumulative*
	Number of Paid in Full Loans					132	76	208
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					132	76	208

	Paid in Full Balance					22,659,780.53	12,870,744.59	35,530,525.12
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					129,333.19	33,969.51	163,302.70
	Total Prepayment Amount					22,789,113.72	12,904,714.10	35,693,827.82

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 16 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					2.01%	2.34%	2.12%
	3 Months Avg SMM					1.55%	1.78%	1.63%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.34%	1.42%	1.37%

	CPR					21.59%	24.75%	22.69%
	3 Months Avg CPR					17.09%	19.38%	17.89%
	12 Months Avg CPR
	Avg CPR Since Cut-off					14.99%	15.81%	15.27%

	PSA					1533.01%	1802.14%	1625.22%
	3 Months Avg PSA Approximation					1405.57%	1645.82%	1487.34%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1338.73%	1462.27%	1380.45%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 18 of 25				© COPYRIGHT 2003 Deutsche Bank


	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 26, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 77						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 14,674,480.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 14,611,053.14


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

116128 1			147,900.00	147,185.79	Nov-30-03	7.990%	FL - 100.00%	Paid Off - 360	Mar-26-03
32072530 1			168,000.00	167,443.60	Nov-29-03	9.800%	NJ - 60.00%	Paid Off - 360	Mar-26-03
32173429 1			139,200.00	138,629.03	Nov-03-03	7.990%	CA - 80.00%	Paid Off - 360	Apr-09-03
32375628 1		FCL	93,500.00	93,136.09	Nov-06-03	8.250%	NV - 85.00%	Paid Off - 360	Mar-31-03
32376634 1			85,000.00	84,757.25	Nov-26-03	10.500%	NH - 53.63%	Paid Off - 360	Mar-28-03
32376865 1			240,000.00	238,729.62	Nov-11-03	7.500%	NJ - 77.42%	Paid Off - 360	Mar-20-03
32380669 1			284,750.00	282,829.03	Nov-20-03	6.990%	CA - 85.00%	Paid Off - 360	Apr-23-03
32381840 1			197,625.00	196,965.11	Nov-25-03	8.090%	IL - 85.00%	Paid Off - 360	May-05-03
32382319 1			257,550.00	256,597.09	Nov-05-03	8.500%	CA - 85.00%	Paid Off - 360	Apr-25-03
32384943 1			313,500.00	311,790.66	Nov-03-03	7.350%	CA - 95.00%	Paid Off - 360	Mar-26-03
32385486 1			240,000.00	238,791.05	Nov-29-03	7.750%	CA - 55.81%	Paid Off - 360	Mar-10-03
32484958 1			124,150.00	123,893.18	Nov-07-03	11.990%	FL - 65.00%	Paid Off - 360	Mar-04-03
32485435 1			78,750.00	78,190.99	Nov-26-03	9.190%	FL - 75.00%	Paid Off - 360	Mar-26-03
32485666 1			246,500.00	245,009.07	Nov-06-03	6.000%	CA - 85.00%	Paid Off - 360	Mar-28-03
32486987 1			72,400.00	72,199.59	Nov-06-03	9.900%	MO - 80.00%	Paid Off - 360	Apr-17-03
32487621 1			70,500.00	70,073.57	Nov-06-03	6.000%	MI - 57.32%	Paid Off - 360	Apr-17-03
32507329 1			281,000.00	280,189.30	Nov-19-03	9.703%	NY - 83.88%	Paid Off - 360	Apr-09-03
32507956 1			200,000.00	198,846.49	Nov-07-03	6.250%	NJ - 80.00%	Paid Off - 360	Apr-09-03
32510133 1		FCL	212,500.00	211,721.74	Nov-18-03	8.550%	CA - 85.00%	Paid Off - 360	Mar-28-03
32731226 1			188,000.00	187,503.09	Nov-03-03	9.250%	NV - 80.00%	Paid Off - 360	May-02-03
32747727 1			264,800.00	263,943.22	Nov-19-03	9.153%	NY - 80.00%	Paid Off - 360	Apr-22-03
32747909 1			116,800.00	116,316.98	Nov-06-03	8.000%	CO - 94.96%	Paid Off - 360	Apr-24-03
32755738 1			52,500.00	52,399.38	Nov-05-03	10.750%	FL - 70.00%	Paid Off - 360	May-09-03
32755761 1		FCL	184,000.00	183,286.36	Nov-28-03	7.340%	CA - 80.00%	Paid Off - 360	Apr-25-03
32756256 1			373,500.00	372,093.81	Nov-19-03	7.490%	CA - 90.00%	Paid Off - 360	May-09-03
32808792 1			297,500.00	296,486.09	Nov-26-03	7.990%	CA - 85.00%	Paid Off - 360	May-15-03
32809154 1			280,000.00	278,683.18	Nov-05-03	6.350%	CA - 84.85%	Paid Off - 360	May-23-03
32853962 1			130,900.00	130,245.43	Nov-26-03	6.990%	CA - 85.00%	Paid Off - 360	Apr-29-03
32856411 1			64,000.00	63,881.54	Nov-07-03	9.990%	IL - 80.00%	Paid Off - 360	Jun-05-03
32857955 1			188,000.00	187,506.45	Nov-29-03	8.990%	CA - 76.73%	Paid Off - 360	Jun-12-03
32067621 2			320,000.00	317,964.17	Nov-19-03	7.260%	CO - 80.00%	Paid Off - 360	Feb-14-03
32073629 2			185,000.00	183,863.05	Nov-25-03	7.625%	CA - 71.15%	Paid Off - 360	Feb-13-03
32173015 2			256,000.00	254,610.90	Nov-05-03	7.375%	CA - 80.00%	Paid Off - 360	Mar-18-03
32173205 2			227,500.00	226,547.66	Nov-05-03	8.750%	CA - 74.59%	Paid Off - 360	Mar-18-03
32376931 2			305,000.00	303,678.78	Nov-06-03	8.500%	MA - 100.00%	Paid Off - 360	Mar-27-03
32379117 2			111,150.00	110,621.94	Nov-12-03	8.500%	MO - 95.00%	Paid Off - 360	Apr-15-03
32382939 2			255,600.00	253,940.11	Nov-07-03	6.450%	CA - 90.00%	Paid Off - 360	Mar-24-03
32383135 2			390,000.00	387,831.32	Nov-03-03	7.250%	CO - 77.23%	Paid Off - 360	Mar-22-03
32383200 2			210,000.00	208,749.61	Nov-26-03	6.900%	CA - 60.87%	Paid Off - 360	Mar-19-03
32384539 2			135,000.00	134,306.28	Nov-05-03	7.650%	CA - 79.41%	Paid Off - 360	Mar-26-03
32385205 2			82,000.00	81,070.52	Nov-18-03	8.550%	NJ - 69.49%	Paid Off - 240	Mar-28-03
32385353 2			124,000.00	123,337.06	Nov-10-03	7.450%	HI - 80.00%	Paid Off - 360	Mar-27-03
32484982 2			185,000.00	183,897.73	Nov-29-03	8.740%	CA - 46.25%	Paid Off - 360	Dec-02-02
32485112 2			255,000.00	253,749.94	Nov-29-03	7.900%	CA - 85.00%	Paid Off - 360	Mar-13-03

					Page 19 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 26, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

32485732 2			115,500.00	115,151.11	Nov-20-03	10.250%	CA - 46.95%	Paid Off - 360	Mar-21-03
32486243 2			256,000.00	255,143.30	Nov-05-03	8.990%	CA - 80.00%	Paid Off - 360	Apr-07-03
32486870 2			250,400.00	249,300.69	Nov-17-03	7.650%	IL - 67.68%	Paid Off - 360	Apr-10-03
32507907 2			148,000.00	147,429.81	Nov-21-03	8.301%	RI - 80.00%	Paid Off - 360	Apr-10-03
32507915 2			236,000.00	235,210.28	Nov-13-03	8.990%	ID - 65.00%	Paid Off - 360	Mar-31-03
32508871 2			122,000.00	121,614.32	Nov-19-03	9.265%	CT - 79.74%	Paid Off - 360	Apr-09-03
32510695 2			332,500.00	331,343.01	Nov-29-03	8.800%	MN - 95.00%	Paid Off - 360	Apr-09-03
32730046 2			420,000.00	417,950.65	Nov-25-03	7.115%	CA - 67.20%	Paid Off - 360	Apr-23-03
32748204 2			275,000.00	274,068.57	Nov-04-03	8.935%	MA - 57.89%	Paid Off - 360	Apr-25-03
32748261 2			243,200.00	241,985.30	Nov-25-03	7.000%	MA - 80.00%	Paid Off - 360	Apr-23-03
32748667 2			146,200.00	145,655.46	Nov-10-03	9.600%	OH - 89.97%	Paid Off - 360	Apr-22-03
32749921 2			115,000.00	114,598.09	Nov-06-03	8.779%	MA - 79.86%	Paid Off - 360	Apr-25-03
32751919 2			222,700.00	221,786.53	Nov-03-03	7.990%	PA - 85.00%	Paid Off - 360	Apr-24-03
32753162 2			174,400.00	173,597.01	Nov-18-03	7.410%	RI - 80.00%	Paid Off - 360	Apr-22-03
32756348 2			271,000.00	269,797.04	Nov-19-03	6.650%	CA - 82.12%	Paid Off - 360	May-09-03
32787442 2			80,300.00	80,070.62	Nov-06-03	9.750%	NJ - 84.97%	Paid Off - 360	Apr-23-03
32787947 2			526,700.00	525,072.64	Nov-26-03	9.375%	MA - 69.99%	Paid Off - 360	Apr-30-03
32788275 2			322,700.00	321,475.38	Nov-05-03	8.375%	NJ - 94.91%	Paid Off - 360	May-08-03
32788325 2			251,250.00	250,493.63	Nov-20-03	9.500%	NJ - 75.00%	Paid Off - 360	Apr-07-03
32788523 2			93,000.00	92,537.99	Nov-19-03	7.875%	NJ - 69.40%	Paid Off - 360	Feb-27-03
32798779 2			50,825.00	50,556.69	Nov-25-03	8.200%	OH - 95.00%	Paid Off - 360	Feb-25-03
32799629 2			40,500.00	40,305.89	Nov-29-03	8.000%	FL - 90.00%	Paid Off - 360	Mar-20-03
32801045 2			48,300.00	48,112.52	Nov-05-03	9.050%	OH - 70.00%	Paid Off - 360	Mar-19-03
32802456 2			53,200.00	52,926.63	Nov-18-03	6.850%	MI - 95.00%	Paid Off - 360	Apr-22-03
32803397 2			57,000.00	56,822.91	Nov-04-03	9.350%	IN - 89.57%	Paid Off - 360	Apr-03-03
32803629 2			58,000.00	57,714.72	Nov-14-03	8.550%	MO - 63.74%	Paid Off - 360	Feb-20-03
32804593 2			69,980.00	69,386.86	Nov-05-03	10.850%	CA - 20.00%	Paid Off - 240	Mar-25-03
32807026 2			55,250.00	55,098.64	Nov-29-03	9.950%	IN - 85.00%	Paid Off - 360	Apr-29-03
32809170 2			123,000.00	122,776.17	Nov-10-03	10.990%	CA - 20.00%	Paid Off - 360	May-22-03
32811267 2			212,500.00	211,694.27	Nov-06-03	9.150%	CA - 85.00%	Paid Off - 360	Mar-12-03
32853715 2			260,000.00	259,055.49	Nov-29-03	8.590%	CA - 74.29%	Paid Off - 360	Apr-21-03
32857005 2			207,500.00	206,878.18	Nov-26-03	7.500%	CA - 75.45%	Paid Off - 360	Jun-06-03
1000374653 2			202,500.00	201,949.92	Nov-30-03	7.990%	MA - 75.00%	Paid Off - 360	Jun-10-03


					Page 20 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	2,242.26	2,242.26
	Net Liquidation Proceeds					-	(2,242.26)	(2,242.26)

	*Cumulative*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					1,688.37	2,242.26	3,930.63
	Net Liquidation Proceeds					(1,688.37)	(2,242.26)	(3,930.63)

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.


	Cumulative Loss Percentage						0.00%	0.00%


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 21 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%

	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%

	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 22 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 23 of 25				© COPYRIGHT 2003 Deutsche Bank


	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 26, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 2,242.26
Total Net Liquidation Proceeds = -2,242.26
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 24 of 25				© COPYRIGHT 2003 Deutsche Bank
	CDC Mortgage Capital Trust 2003-HE3
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No
	(60+ Day Delq % is > = to 40% of Senior Enhancement %)
	(x) Rolling 3-month avg. of 60+ Day Delq loans							5,854,260.26
	(y) Stated Principal Balance							0.00
	60+ Day Delq % ( quotient of (x) over (y) )							0.85%
	Trigger Event 40% of Sr Enhancement Percentage							7.26%

	Senior Enhancement Percentage							19.79%


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Basis Risk Carry Forward Amount						0.00	0.00


				Page 25 of 25				© COPYRIGHT 2003 Deutsche Bank

MORGAN STANLEY ABS CAPITAL I INC CDC MOR CAP TR 2003-HE3 8-K