                                    UNITED STATES
                          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):
                             (Date of earliest event reported)


                                MORGAN STANLEY ABS CAPITAL I INC.
              (as Depositor under the Pooling and Servicing Agreement, dated
                as August 1, 2004, providing for the issuance of Mortgage
                           Pass-Through Certificates, Series 2004-NC7)
                      (Exact name of registrant as specified in charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-113543-12                        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


             (Former name or former address, if changed since last report.)


     Check the appropriate box below if the Form 8-K filing is intended to
     simultaneously satisfy the filing obligation of the registrant under any
     of the following provisions (see General Instruction A.2. below):

     [  ] Written communications pursuant to Rule 425 under the Securities Act
     (17 CFR 230.425)

     [  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
     (17 CFR 240.14a-12(b))

     [  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

     [  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01 Other Events.

     This current report on Form 8-K relates to the monthly distribution
     reported to the holders of Morgan Stanley ABS Capital I Inc. Mortgage
     Pass-Through Certificates, Series 2004-NC7, which was made on
     August 1, 2004


     Item 9.01 Financial Statements and Exhibits.

     (c) Exhibits

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     .


                                  SIGNATURES


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



                                       DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                       IN ITS CAPACITY AS TRUSTEE UNDER THE
                                       POOLING AND SERVICING AGREEMENT ON
                                       BEHALF OF MORGAN STANLEY ABS CAPITAL
                                       I INC., REGISTRANT



          Date:  Sep 27, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

         DOCUMENT

         99.1 Monthly Remittance Statement to the Certificateholders dated as of
              .



Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

				External Parties					Table of Contents

												Page
				Seller								Page
				Seller					1. Certificate Payment Report					2
				Morgan Stanley					1. Certificate Payment Report					2
				Morgan Stanley					2. Collection Account Report					4
									2. Collection Account Report					4
									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10
				Certificate Insurer(s)					5. Delinquency Report					10
									6. REO Report					13

									7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18
									9. Prepayment Detail Report					18
									10. Realized Loss Report					20
									11. Realized Loss Detail Report					23
				Servicer(s)					11. Realized Loss Detail Report					23
				Servicer(s)					12. Triggers and Adj. Cert. Report					24
				Chase Manhattan Mortgage					12. Triggers and Adj. Cert. Report					24
				Chase Manhattan Mortgage					13. Other Related Information					25
				New Century Mortgage Corporation					13. Other Related Information					25
				New Century Mortgage Corporation
				HomeQ Servicing Corp.


				Underwriter(s)
				Morgan Stanley & Co. Inc


									Total Number of Pages					25
									Total Number of Pages

				Dates					Contacts

				Cut-Off Date:		August 01, 2004			Eiko Akiyama
				Close Date:		August 25, 2004			Administrator
				First Distribution Date:		September 27, 2004			(714) 247-6328

									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:		September 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		August 31, 2004			Factor Information:			(800) 735-7777
									Main Phone Number:			(714) 247-6000

						September 24, 2004
						September 24, 2004

									https://www.corporatetrust.db.com/invr



Page 1 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior											Current
	Class		Original		Principal					Total		Realized		Deferred		Principal
	Class		Original		Principal					Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest		Principal		Distribution		Loss		Interest		Balance


					(1)	(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1	FLT	$	634,982,000.00		634,982,000.00	1,117,568.32		7,280,787.20		8,398,355.52		0.00		0.00		627,701,212.80
A-1	FLT	$	634,982,000.00		634,982,000.00	1,117,568.32		7,280,787.20		8,398,355.52		0.00		0.00		627,701,212.80
A-2	FLT	$	185,400,000.00		185,400,000.00	296,562.75		5,383,592.51		5,680,155.26		0.00		0.00		180,016,407.49
A-3	FLT	$	66,500,000.00		66,500,000.00	116,735.21		0.00		116,735.21		0.00		0.00		66,500,000.00
A-4	FLT	$	73,500,000.00		73,500,000.00	142,498.13		0.00		142,498.13		0.00		0.00		73,500,000.00
M-1	MEZ, FLT	$	40,815,000.00		40,815,000.00	81,749.04		0.00		81,749.04		0.00		0.00		40,815,000.00
M-2	MEZ, FLT	$	39,016,000.00		39,016,000.00	79,934.03		0.00		79,934.03		0.00		0.00		39,016,000.00
M-3	MEZ, FLT	$	24,010,000.00		24,010,000.00	49,850.76		0.00		49,850.76		0.00		0.00		24,010,000.00
M-4	MEZ, FLT	$	39,016,000.00		39,016,000.00	98,889.30		0.00		98,889.30		0.00		0.00		39,016,000.00
M-5	MEZ, FLT	$	21,008,000.00		21,008,000.00	57,097.99		0.00		57,097.99		0.00		0.00		21,008,000.00
B-1	SUB, FLT	$	15,006,000.00		15,006,000.00	48,075.47		0.00		48,075.47		0.00		0.00		15,006,000.00
B-2	SUB, FLT	$	18,007,000.00		18,007,000.00	59,340.57		0.00		59,340.57		0.00		0.00		18,007,000.00
B-3	SUB, FLT	$	14,406,000.00		14,406,000.00	67,546.13		0.00		67,546.13		0.00		0.00		14,406,000.00
X	EXE	$	28,811,717.00		28,811,717.00	4,216,060.11		251.79		4,216,311.90		0.00		0.00		28,811,465.21
UT-R	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
P		$	0.00		0.00	130,758.32		0.00		130,758.32		0.00		0.00		0.00


Total			1,200,477,717.00		1,200,477,717.00	6,562,666.13		12,664,631.50		19,227,297.63		0.00		0.00		1,187,813,085.50
Total




Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
								Orig. Principal		Prior							Current
								Orig. Principal		Prior							Current
	Period		Period					(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	08/25/04		09/26/04		A-Act/360	61744CFK7		634,982,000.00		1,000.000000		1.760000		11.466132		13.226132	988.533868
A-2	08/25/04		09/26/04		A-Act/360	61744CFL5		185,400,000.00		1,000.000000		1.599583		29.037716		30.637299	970.962284
A-3	08/25/04		09/26/04		A-Act/360	61744CFM3		66,500,000.00		1,000.000000		1.755417		0.000000		1.755417	1,000.000000
A-4	08/25/04		09/26/04		A-Act/360	61744CFN1		73,500,000.00		1,000.000000		1.938750		0.000000		1.938750	1,000.000000
M-1	08/25/04		09/26/04		A-Act/360	61744CFP6		40,815,000.00		1,000.000000		2.002917		0.000000		2.002917	1,000.000000
M-2	08/25/04		09/26/04		A-Act/360	61744CFQ4		39,016,000.00		1,000.000000		2.048750		0.000000		2.048750	1,000.000000
M-3	08/25/04		09/26/04		A-Act/360	61744CFR2		24,010,000.00		1,000.000000		2.076250		0.000000		2.076250	1,000.000000
M-4	08/25/04		09/26/04		A-Act/360	61744CFS0		39,016,000.00		1,000.000000		2.534583		0.000000		2.534583	1,000.000000
M-5	08/25/04		09/26/04		A-Act/360	61744CFT8		21,008,000.00		1,000.000000		2.717917		0.000000		2.717917	1,000.000000
B-1	08/25/04		09/26/04		A-Act/360	61744CFU5		15,006,000.00		1,000.000000		3.203750		0.000000		3.203750	1,000.000000
B-2	08/25/04		09/26/04		A-Act/360	61744CFV3		18,007,000.00		1,000.000000		3.295417		0.000000		3.295417	1,000.000000
B-3	08/25/04		09/26/04		A-Act/360	61744CFW1		14,406,000.00		1,000.000000		4.688750		0.000000		4.688750	1,000.000000
X	08/25/04		09/26/04		A-Act/360			28,811,717.00		1,000.000000		146.331443		0.008739		146.340182	999.991261
UT-R	08/25/04		09/24/04		F-30/360			0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	08/25/04		09/24/04		F-30/360			0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

Distribution to Date - REMIC II
																Current


	Original				Unscheduled	Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal	Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	634,982,000.00		1,117,568.32		6,733,652.89	547,134.32		7,280,787.20		8,398,355.52		0.00		0.00		627,701,212.80
A-2	185,400,000.00		296,562.75		4,979,027.99	404,564.52		5,383,592.51		5,680,155.26		0.00		0.00		180,016,407.49
A-3	66,500,000.00		116,735.21		0.00	0.00		0.00		116,735.21		0.00		0.00		66,500,000.00
A-4	73,500,000.00		142,498.13		0.00	0.00		0.00		142,498.13		0.00		0.00		73,500,000.00
M-1	40,815,000.00		81,749.04		0.00	0.00		0.00		81,749.04		0.00		0.00		40,815,000.00
M-2	39,016,000.00		79,934.03		0.00	0.00		0.00		79,934.03		0.00		0.00		39,016,000.00
M-3	24,010,000.00		49,850.76		0.00	0.00		0.00		49,850.76		0.00		0.00		24,010,000.00
M-4	39,016,000.00		98,889.30		0.00	0.00		0.00		98,889.30		0.00		0.00		39,016,000.00
M-5	21,008,000.00		57,097.99		0.00	0.00		0.00		57,097.99		0.00		0.00		21,008,000.00
B-1	15,006,000.00		48,075.47		0.00	0.00		0.00		48,075.47		0.00		0.00		15,006,000.00
B-2	18,007,000.00		59,340.57		0.00	0.00		0.00		59,340.57		0.00		0.00		18,007,000.00
B-3	14,406,000.00		67,546.13		0.00	0.00		0.00		67,546.13		0.00		0.00		14,406,000.00
X	28,811,717.00		4,216,060.11		0.00	0.00		251.79		4,216,311.90		0.00		0.00		28,811,465.21
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		130,758.32		0.00	0.00		0.00		130,758.32		0.00		0.00		0.00


Total	1,200,477,717.00		6,562,666.13		11,712,680.88	951,698.84		12,664,631.50		19,227,297.63		0.00		0.00		1,187,813,085.50


Interest Detail - REMIC II
	Pass		Prior Principal			Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal			Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued	Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	1.92000%		634,982,000.00		1,117,568.32	0.00		0.00		0.00		1,117,568.32		1,117,568.32		0.00
A-2	1.74500%		185,400,000.00		296,562.75	0.00		0.00		0.00		296,562.75		296,562.75		0.00
A-3	1.91500%		66,500,000.00		116,735.21	0.00		0.00		0.00		116,735.21		116,735.21		0.00
A-4	2.11500%		73,500,000.00		142,498.13	0.00		0.00		0.00		142,498.13		142,498.13		0.00
M-1	2.18500%		40,815,000.00		81,749.04	0.00		0.00		0.00		81,749.04		81,749.04		0.00
M-2	2.23500%		39,016,000.00		79,934.03	0.00		0.00		0.00		79,934.03		79,934.03		0.00
M-3	2.26500%		24,010,000.00		49,850.76	0.00		0.00		0.00		49,850.76		49,850.76		0.00
M-4	2.76500%		39,016,000.00		98,889.30	0.00		0.00		0.00		98,889.30		98,889.30		0.00
M-5	2.96500%		21,008,000.00		57,097.99	0.00		0.00		0.00		57,097.99		57,097.99		0.00
B-1	3.49500%		15,006,000.00		48,075.47	0.00		0.00		0.00		48,075.47		48,075.47		0.00
B-2	3.59500%		18,007,000.00		59,340.57	0.00		0.00		0.00		59,340.57		59,340.57		0.00
B-3	5.11500%		14,406,000.00		67,546.13	0.00		0.00		0.00		67,546.13		67,546.13		0.00
X	159.63430%		28,811,717.00		0.00	0.00		0.00		0.00		0.00		4,216,060.11		0.00
UT-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		130,758.32		0.00


Total			1,200,477,717.00		2,215,847.70	0.00		0.00		0.00		2,215,847.70		6,562,666.13		0.00



Page 3 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
									Group 2		Group 1		Total
Principal Collections									5,383,292.33		7,280,380.82		12,663,673.15
Principal Withrawals									0.00		0.00		0.00
Principal Other Accounts									407.22		551.14		958.36
TOTAL NET PRINCIPAL									5,383,699.55		7,280,931.96		12,664,631.51
Interest Collections									2,230,580.77		4,270,789.26		6,501,370.03
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Other Accounts									0.00		0.00		130,758.32
Interest Fees									-15,460.57		-54,001.64		-69,462.21
TOTAL NET INTEREST									2,215,120.20		4,216,787.62		6,562,666.14
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION									7,598,819.75		11,497,719.58		19,227,297.65



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										311,096.40		640,602.44		951,698.84
Prepayments In Full										4,999,517.94		6,599,404.52		11,598,922.46
Curtailments										72,677.99		40,373.86		113,051.85
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		-0.00		-0.00
Delinquent Principal										-287,195.54		-542,595.77		-829,791.31
Advanced Principal										287,195.54		542,595.77		829,791.31
TOTAL PRINCIPAL COLLECTED										5,383,292.33		7,280,380.82		12,663,673.15


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
									Group 2		Group 1		Total
Closing Deposit									407.22		551.14		958.36
TOTAL OTHER ACCOUNTS PRINCIPAL									407.22		551.14		958.36





Page 4 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									2,385,887.20		4,550,020.78		6,935,907.98
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
Prepayment Interest Shortfalls									-8,581.67		-8,427.96		-17,009.63
Compensating Interest									8,581.67		8,427.96		17,009.63
Delinquent Interest									-2,187,129.45		-3,844,654.42		-6,031,783.87
Interest Advanced									2,031,823.02		3,565,422.90		5,597,245.92
TOTAL INTEREST COLLECTED									2,230,580.77		4,270,789.26		6,501,370.03


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
									Group 2		Group 1		Total
Nonrecoverable Advances									0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS									0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
									Group 2		Group 1		Total
Prepayment Charges													130,758.32
TOTAL INTEREST OTHER ACCOUNTS									0.00		0.00		130,758.32



INTEREST - FEES
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									14,172.53		51,488.17		65,660.70
Current Trustee Fees									1,288.04		2,513.47		3,801.51
TOTAL INTEREST OTHER FEES									15,460.57		54,001.64		69,462.21




Page 5 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Overcollateralization Amount													#######
Overcollateralization Target Amount													28,811,465.21
Overcollateralization Deficiency Amount													0.00
Overcollateralization Release Amount													251.79




Page 6 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Collateral Report


COLLATERAL



										Group 2		Group 1		Total



*Loan Count:*


Original									1,925		4,856		6,781
Prior									1,925		4,856		6,781
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-21		-33		-54
Repurchases									-0		-0		-0
Liquidations									-0		-0		-0
Current									1,904		4,823		6,727
*Principal Balance:*


Original									406,749,507.78		793,727,250.86		1,200,476,758.64
Prior									406,749,507.78		793,727,250.86		1,200,476,758.64
Prefunding									0.00		0.00		0.00
Scheduled Principal									-311,096.40		-640,602.44		-951,698.84
Partial Prepayments									-72,677.99		-40,373.86		-113,051.85
Full Voluntary Prepayments									-4,999,517.94		-6,599,404.52		-11,598,922.46
Repurchases									-0.00		-0.00		-0.00
Liquidations									-0.00		-0.00		-0.00
Current									401,366,215.45		786,446,870.04		1,187,813,085.49





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									7.03889%		6.87897%		6.93315%
Weighted Average Coupon Prior									7.03889%		6.87897%		6.93315%
Weighted Average Coupon Current									7.03889%		6.87897%		6.93315%
Weighted Average Months to Maturity Original									350		350		350
Weighted Average Months to Maturity Prior									350		350		350
Weighted Average Months to Maturity Current									350		350		350
Weighted Avg Remaining Amortization Term Original									350		350		350
Weighted Avg Remaining Amortization Term Prior									350		350		350
Weighted Avg Remaining Amortization Term Current									350		350		350
Weighted Average Seasoning Original									3.77		3.60		3.66
Weighted Average Seasoning Prior									3.77		3.60		3.66
Weighted Average Seasoning Current									3.77		3.60		3.66









Page 8 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.56578%		5.53293%		5.54384%
Weighted Average Margin Prior									5.56578%		5.53293%		5.54384%
Weighted Average Margin Current									5.56578%		5.53293%		5.54384%
Weighted Average Max Rate Original									14.15095%		13.91880%		13.99589%
Weighted Average Max Rate Prior									14.15095%		13.91880%		13.99589%
Weighted Average Max Rate Current									14.15095%		13.91880%		13.99589%
Weighted Average Min Rate Original									7.15607%		6.92725%		7.00323%
Weighted Average Min Rate Prior									7.15607%		6.92725%		7.00323%
Weighted Average Min Rate Current									7.15607%		6.92725%		7.00323%
Weighted Average Cap Up Original									1.50869%		1.49849%		1.50188%
Weighted Average Cap Up Prior									1.50869%		1.49849%		1.50188%
Weighted Average Cap Up Current									1.50869%		1.49849%		1.50188%
Weighted Average Cap Down Original									1.50869%		1.49849%		1.50188%
Weighted Average Cap Down Prior									1.50869%		1.49849%		1.50188%
Weighted Average Cap Down Current									1.50869%		1.49849%		1.50188%




SERVICING FEES & ADVANCES

										Group 2		Group 1		Total




Current Servicing Fees									14,172.53		51,488.17		65,660.70
Delinquent Servicing Fees									155,306.43		279,231.52		434,537.95
TOTAL SERVICING FEES									169,478.96		330,719.70		500,198.66


Compensating Interest									-8,581.67		-8,427.96		-17,009.63
Delinquent Servicing Fees									-155,306.43		-279,231.52		-434,537.95
COLLECTED SERVICING FEES									75,782.89		43,060.22		48,651.09


Aggregate Advances with respect to this Distribution									1,674,855.86		3,065,862.29		4,740,718.15





ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Net Prepayment Interest Shortfall									0.00		0.00		0.00
Libor For Current Period													1.6150%




Page 9 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			3,201,675.96		284,790.15		0.00		3,486,466.11
			% Balance			0.27%		0.02%		0.00%		0.29%
			# Loans			20		2		0		22
			% # Loans			0.30%		0.03%		0.00%		0.33%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		965,393.45	0.00		0.00		0.00		965,393.45
			% Balance		0.08%	0.00%		0.00%		0.00%		0.08%
			# Loans		7	0		0		0		7
			% # Loans		0.10%	0.00%		0.00%		0.00%		0.10%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		965,393.45	3,201,675.96		284,790.15		0.00		4,451,859.56
			% Balance		0.08%	0.27%		0.02%		0.00%		0.37%
			# Loans		7	20		2		0		29
			% # Loans		0.10%	0.30%		0.03%		0.00%		0.43%









Page 10 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			1,025,850.38		0.00		0.00		1,025,850.38
			% Balance			0.13%		0.00%		0.00%		0.13%
			# Loans			9		0		0		9
			% # Loans			0.19%		0.00%		0.00%		0.19%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		501,880.53	0.00		0.00		0.00		501,880.53
			% Balance		0.06%	0.00%		0.00%		0.00%		0.06%
			# Loans		4	0		0		0		4
			% # Loans		0.08%	0.00%		0.00%		0.00%		0.08%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		501,880.53	1,025,850.38		0.00		0.00		1,527,730.91
			% Balance		0.06%	0.13%		0.00%		0.00%		0.19%
			# Loans		4	9		0		0		13
			% # Loans		0.08%	0.19%		0.00%		0.00%		0.27%










Page 11 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			2,175,825.58		284,790.15		0.00		2,460,615.73
			% Balance			0.54%		0.07%		0.00%		0.61%
			# Loans			11		2		0		13
			% # Loans			0.58%		0.11%		0.00%		0.68%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		463,512.92	0.00		0.00		0.00		463,512.92
			% Balance		0.12%	0.00%		0.00%		0.00%		0.12%
			# Loans		3	0		0		0		3
			% # Loans		0.16%	0.00%		0.00%		0.00%		0.16%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		463,512.92	2,175,825.58		284,790.15		0.00		2,924,128.65
			% Balance		0.12%	0.54%		0.07%		0.00%		0.73%
			# Loans		3	11		2		0		16
			% # Loans		0.16%	0.58%		0.11%		0.00%		0.84%









Page 12 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
REO Report
Loan Number			Original		Stated			Current		State &

													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 13 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated			Current		State &

													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date




TOTAL



Page 14 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

										Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans									21		33		54
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									21		33		54
Curtailments Amount									72,677.99		40,373.86		113,051.85
Paid in Full Balance									4,999,517.94		6,599,404.52		11,598,922.46
Repurchased Loans Balance									0.00		0.00		0.00
Total Prepayment Amount									5,072,195.93		6,639,778.38		11,711,974.31

*Cumulative*


Number of Paid in Full Loans									21		33		54
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									21		33		54
Paid in Full Balance									4,999,517.94		6,599,404.52		11,598,922.46
Repurchased Loans Balance									0.00		0.00		0.00
Curtailments Amount									72,677.99		40,373.86		113,051.85
Total Prepayment Amount									5,072,195.93		6,639,778.38		11,711,974.31










Page 15 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

										Group 2		Group 1		Total



SMM									1.25%		0.84%		0.98%
3 Months Avg SMM									1.25%		0.84%		0.98%
12 Months Avg SMM									1.25%		0.84%		0.98%
Avg SMM Since Cut-off									1.25%		0.84%		0.98%


CPR									13.99%		9.60%		11.11%
3 Months Avg CPR									13.99%		9.60%		11.11%
12 Months Avg CPR									13.99%		9.60%		11.11%
Avg CPR Since Cut-off									13.99%		9.60%		11.11%


PSA									1,853.91%		1,332.09%		1,517.50%
3 Months Avg PSA Approximation									1,853.91%		1,332.10%		1,517.49%
12 Months Avg PSA Approximation									1,853.91%		1,332.10%		1,517.49%
Avg PSA Since Cut-off Approximation									1,853.91%		1,332.10%		1,517.49%










Page 16 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution






PREPAYMENT CALCULATION METHODOLOGY

	Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)

	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	PSA Standard Prepayment Model: CPR/(0.002*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/(0.002*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, liquidations, and repurchases.
	Dates correspond to distribution dates.




Page 17 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
Loan Number			Original						Current		State &		Type Prepayment

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

1049451 2			283,500.00		282,663.05		26-Aug-2004		7.575%		IL - 90.00%		Paid Off - 360		01-May-2004
1049451 2			283,500.00		282,663.05		26-Aug-2004		7.575%		IL - 90.00%		Paid Off - 360		01-May-2004
1336850 1			315,000.00		314,302.51		13-Aug-2004		8.990%		CA - 100.00%		Paid Off - 360		01-May-2004
1337956 1			126,000.00		125,477.49		30-Aug-2004		7.000%		MN - 90.00%		Paid Off - 360		01-Apr-2004
1346194 2			135,000.00		134,655.61		31-Aug-2004		8.300%		IL - 90.00%		Paid Off - 360		01-May-2004
1349805 2			342,000.00		342,000.00		18-Aug-2004		6.000%		CA - 90.00%		Paid Off - 360		01-May-2004
1351622 2			142,500.00		142,111.71		31-Aug-2004		7.975%		MD - 89.06%		Paid Off - 360		01-May-2004
1352937 1			235,000.00		234,394.37		09-Aug-2004		8.250%		NJ - 84.84%		Paid Off - 360		01-May-2004
1363724 1			150,000.00		150,000.00		25-Aug-2004		6.750%		IL - 85.71%		Paid Off - 360		01-May-2004
1370956 1			182,700.00		182,645.25		13-Sep-2004		7.150%		CA - 90.00%		Paid Off - 360		01-Apr-2004
1392421 2			335,700.00		334,653.32		13-Aug-2004		7.300%		NJ - 90.00%		Paid Off - 360		01-May-2004
1393764 1			104,150.00		103,517.26		17-Aug-2004		6.050%		CA - 32.55%		Paid Off - 360		01-May-2004
1401687 2			242,250.00		241,505.85		30-Aug-2004		7.375%		NY - 85.00%		Paid Off - 360		01-May-2004
1403035 1			159,000.00		158,417.66		01-Sep-2004		6.500%		CA - 63.60%		Paid Off - 360		01-May-2004
1404330 2			454,500.00		452,993.75		13-Aug-2004		6.990%		NY - 90.00%		Paid Off - 360		01-May-2004
1405588 2			85,500.00		85,263.50		30-Aug-2004		7.900%		NM - 100.00%		Paid Off - 360		01-May-2004
1410086 1			164,350.00		163,790.20		01-Sep-2004		6.850%		CA - 95.00%		Paid Off - 360		01-May-2004
1410294 2			70,200.00		68,518.96		03-Aug-2004		6.500%		GA - 65.00%		Paid Off - 120		01-May-2004
1411088 2			207,000.00		206,420.04		05-Aug-2004		7.850%		RI - 90.00%		Paid Off - 360		01-May-2004
1411247 1			164,000.00		164,000.00		23-Aug-2004		6.650%		CA - 80.00%		Paid Off - 360		01-May-2004
1416092 2			57,285.00		57,121.69		08-Sep-2004		7.750%		MI - 95.00%		Paid Off - 360		01-May-2004
1423472 2			100,800.00		100,521.19		09-Sep-2004		7.900%		MI - 90.00%		Paid Off - 360		01-May-2004
1424770 1			297,500.00		297,500.00		30-Aug-2004		6.850%		CA - 85.00%		Paid Off - 360		01-May-2004
1427936 1			310,000.00		309,991.97		19-Aug-2004		5.650%		CA - 84.93%		Paid Off - 360		01-May-2004
1431429 2			373,500.00		372,902.27		10-Aug-2004		9.150%		VA - 90.00%		Paid Off - 360		01-Jun-2004
1437365 2			370,500.00		369,144.87		07-Sep-2004		6.975%		CA - 95.00%		Paid Off - 360		01-May-2004
1441826 1			207,450.00		206,687.58		25-Aug-2004		6.550%		MD - 90.00%		Paid Off - 360		01-Jun-2004
1446012 2			85,000.00		84,745.11		07-Sep-2004		7.820%		CA - 89.47%		Paid Off - 360		01-May-2004
1458961 2			355,500.00		355,500.00		27-Aug-2004		7.500%		CA - 90.00%		Paid Off - 360		01-May-2004
1466760 1			260,000.00		259,356.89		23-Aug-2004		7.000%		MA - 80.00%		Paid Off - 360		01-Jun-2004
1467853 1			298,350.00		297,610.59		23-Aug-2004		6.990%		CA - 85.00%		Paid Off - 360		01-Jun-2004
1471936 1			114,000.00		113,717.47		01-Sep-2004		6.990%		WA - 95.00%		Paid Off - 360		01-Jun-2004
1475643 1			290,000.00		289,382.27		26-Aug-2004		6.588%		CA - 79.45%		Paid Off - 360		01-Jul-2004
1477119 1			250,000.00		249,205.71		20-Aug-2004		5.700%		DC - 69.93%		Paid Off - 360		01-Jun-2004
1478329 1			146,700.00		146,347.69		31-Aug-2004		7.150%		NV - 90.00%		Paid Off - 360		01-Jun-2004
1486028 1			89,300.00		89,083.41		30-Aug-2004		7.100%		CT - 95.00%		Paid Off - 360		01-Jun-2004
1486561 1			167,724.00		167,220.59		17-Aug-2004		6.000%		CA - 71.68%		Paid Off - 360		01-Jun-2004
1487441 1			95,000.00		94,755.62		31-Aug-2004		6.800%		CA - 73.08%		Paid Off - 360		01-Jun-2004
1487441 1			95,000.00		94,755.62		31-Aug-2004		6.800%		CA - 73.08%		Paid Off - 360		01-Jun-2004



Page 18 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
Loan Number			Original						Current		State &		Type Prepayment

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

1488175 2			215,000.00		214,399.40		30-Aug-2004		6.375%		PA - 78.75%		Paid Off - 360		01-Jun-2004
1488175 2			215,000.00		214,399.40		30-Aug-2004		6.375%		PA - 78.75%		Paid Off - 360		01-Jun-2004
1495274 1			199,000.00		198,621.37		23-Aug-2004		6.250%		CA - 78.04%		Paid Off - 360		01-Jul-2004
1504730 1			290,000.00		289,178.11		23-Aug-2004		6.300%		NJ - 67.44%		Paid Off - 360		01-Jun-2004
1512478 1			188,000.00		187,430.33		27-Aug-2004		5.950%		CA - 80.00%		Paid Off - 360		01-Jun-2004
1517896 1			301,500.00		301,114.16		25-Aug-2004		8.250%		MN - 90.00%		Paid Off - 360		01-Jul-2004
1519121 1			163,200.00		162,737.54		30-Aug-2004		7.850%		NV - 85.00%		Paid Off - 360		01-Jun-2004
1519817 1			253,650.00		253,204.82		27-Aug-2004		7.525%		NJ - 95.00%		Paid Off - 360		01-Jul-2004
1523058 2			282,822.00		281,905.99		24-Aug-2004		5.600%		IL - 100.00%		Paid Off - 360		01-Jun-2004
1537216 1			160,200.00		159,936.59		30-Aug-2004		7.000%		FL - 90.00%		Paid Off - 360		01-Jul-2004
1540693 1			138,000.00		137,479.94		27-Aug-2004		5.400%		IL - 54.12%		Paid Off - 360		01-Jun-2004
1541159 2			183,750.00		183,500.06		18-Aug-2004		7.950%		CA - 75.00%		Paid Off - 360		01-Jul-2004
1554662 1			229,500.00		229,174.99		31-Aug-2004		7.750%		CA - 90.00%		Paid Off - 360		01-Jul-2004
1569551 2			304,000.00		303,391.57		26-Aug-2004		5.990%		CA - 80.00%		Paid Off - 360		01-Jul-2004
1572469 1			256,900.00		256,557.58		18-Aug-2004		8.050%		UT - 100.00%		Paid Off - 360		01-Jul-2004
1573493 1			55,000.00		54,907.33		30-Aug-2004		6.900%		CT - 73.33%		Paid Off - 360		01-Jul-2004
1574344 1			252,000.00		251,657.23		20-Aug-2004		7.950%		CA - 65.45%		Paid Off - 360		01-Jul-2004
1595772 2			385,600.00		385,600.00		26-Aug-2004		6.850%		CA - 80.00%		Paid Off - 360		01-Jul-2004


TOTAL			11,625,081.00		11,598,922.46
TOTAL


Page 19 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



										Group 2		Group 1		Total


*Current*
*Current*



Number of Loans Liquidated									0		0		0
Collateral Principal Realized Loss/(Gain) Amount									0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		0.00		0.00

*Cumulative*
*Cumulative*



Number of Loans Liquidated									0		0		0
Collateral Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		0.00		0.00










Page 20 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution


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									0.00%		0.00%		0.00%
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									0.00%		0.00%		0.00%
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									0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation									0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period									0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation									0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation									0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off									0.00%		0.00%		0.00%












Page 21 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution





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 22 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Original		Prior			Current		State &

													First
&			Principal		Principal	Realized		Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Loss/(Gain)		Rate		Origination		Term		Date

SPACE INTENTIONALLY LEFT BLANK
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 23 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
									Group 2		Group 1		Total
Trigger Event in effect (0=No , 1=Yes)													0
Stepdown Date has occurred (0 = No, 1=Yes)													0
Balances 60+ days includes Bankruptcy and Foreclosure													0.00
Class A-2 Accelerated Event Occured (0 = No, 1=Yes)													0
Ending Balance													1,187,813,085.49
Senior Enhancement Percentage													20.0000%
Class A-2 Accelerated Amortization Amount													0



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Basis Risk CarryForward Amount paid													$0.00
Basis Risk CarryForward Amount unpaid													$0.00
Excess Reserve Fund Account Balance													0.00




Page 24 of 25
Morgan Stanley ABS Capital I Inc. 2004-NC7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC7

September 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Current Scheduled Payments									2,696,983.60		5,190,623.22		7,887,606.82
Current Scheduled Payments 1 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 2 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 3 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 4 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 5 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 6 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 7 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 8 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 9 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 10 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 11 Month Prior									0.00		0.00		0.00
Sched. Payments for 60+Day Delinquent Loans									5,296.55		3,628.36		8,924.91
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior									0.00		0.00		0.00




Page 25 of 25

Filing Compare · Morgan Stanley ABS Capital I Inc. Trust 2004-NC7