
                                    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
               July 1, 2004, providing for the issuance of Mortgage Pass-Through
                              Certificates, Series 2004-NC6)
                      (Exact name of registrant as specified in charter)



                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-113543-10                        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-NC6, which
     was made on July 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 28, 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-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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					22
									11. Realized Loss Detail Report					25
				Servicer(s)					11. Realized Loss Detail Report					25
				Servicer(s)					12. Triggers and Adj. Cert. Report					26
				Chase Manhattan Mortgage					12. Triggers and Adj. Cert. Report					26
				Chase Manhattan Mortgage					13. Other Related Information					27
				New Century Mortgage Corporation					13. Other Related Information					27
				New Century Mortgage Corporation
				HomeQ Servicing Corp.


				Underwriter(s)
				Morgan Stanley & Co. Inc


									Total Number of Pages					27
									Total Number of Pages

				Dates					Contacts

				Cut-Off Date:		July 01, 2004			Eiko Akiyama
				Close Date:		July 28, 2004			Administrator
				First Distribution Date:		August 25, 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 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC 2
					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	$	484,050,000.00		471,463,335.36	885,958.18		13,052,885.03		13,938,843.21		0.00		0.00		458,410,450.33
A-1	FLT	$	484,050,000.00		471,463,335.36	885,958.18		13,052,885.03		13,938,843.21		0.00		0.00		458,410,450.33
A-2	FLT	$	200,000,000.00		193,807,683.84	347,319.52		4,950,703.65		5,298,023.17		0.00		0.00		188,856,980.19
A-3	FLT	$	160,500,000.00		151,703,102.78	241,271.14		7,033,043.86		7,274,315.00		0.00		0.00		144,670,058.92
A-4	FLT	$	57,873,000.00		57,873,000.00	101,591.23		0.00		101,591.23		0.00		0.00		57,873,000.00
A-5	FLT	$	65,750,000.00		65,750,000.00	127,472.81		0.00		127,472.81		0.00		0.00		65,750,000.00
M-1	MEZ, FLT	$	76,230,000.00		76,230,000.00	154,778.66		0.00		154,778.66		0.00		0.00		76,230,000.00
M-2	MEZ, FLT	$	66,025,000.00		66,025,000.00	173,398.16		0.00		173,398.16		0.00		0.00		66,025,000.00
M-3	MEZ, FLT	$	15,006,000.00		15,006,000.00	42,160.61		0.00		42,160.61		0.00		0.00		15,006,000.00
B-1	MEZ, FLT	$	18,007,000.00		18,007,000.00	58,020.05		0.00		58,020.05		0.00		0.00		18,007,000.00
B-2	MEZ, FLT	$	14,406,000.00		14,406,000.00	47,737.88		0.00		47,737.88		0.00		0.00		14,406,000.00
B-3	MEZ, FLT	$	15,606,000.00		15,606,000.00	73,172.63		0.00		73,172.63		0.00		0.00		15,606,000.00
X	EXE	$	27,010,529.00		27,010,429.40	3,990,034.08		0.00		3,990,034.08		0.00		0.00		27,010,429.40
UT-R	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
P	SUB	$	0.00		0.00	377,304.36		0.00		377,304.36		0.00		0.00		0.00


Total			1,200,463,529.00		1,172,887,551.38	6,620,219.31		25,036,632.54		31,656,851.85		0.00		0.00		1,147,850,918.84
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	61744CEP7		484,050,000.00		973.997181		1.830303		26.965985		28.796288	947.031196
A-2	08/25/04		09/26/04		A-Act/360	61744CEQ5		200,000,000.00		969.038419		1.736598		24.753518		26.490116	944.284901
A-3	08/25/04		09/26/04		A-Act/360	61744CER3		160,500,000.00		945.190672		1.503247		43.819588		45.322835	901.371084
A-4	08/25/04		09/26/04		A-Act/360	61744CES1		57,873,000.00		1,000.000000		1.755417		0.000000		1.755417	1,000.000000
A-5	08/25/04		09/26/04		A-Act/360	61744CET9		65,750,000.00		1,000.000000		1.938750		0.000000		1.938750	1,000.000000
M-1	08/25/04		09/26/04		A-Act/360	61744CEU6		76,230,000.00		1,000.000000		2.030417		0.000000		2.030417	1,000.000000
M-2	08/25/04		09/26/04		A-Act/360	61744CEV4		66,025,000.00		1,000.000000		2.626250		0.000000		2.626250	1,000.000000
M-3	08/25/04		09/26/04		A-Act/360	61744CEW2		15,006,000.00		1,000.000000		2.809583		0.000000		2.809583	1,000.000000
B-1	08/25/04		09/26/04		A-Act/360	61744CEX0		18,007,000.00		1,000.000000		3.222083		0.000000		3.222083	1,000.000000
B-2	08/25/04		09/26/04		A-Act/360	61744CEY8		14,406,000.00		1,000.000000		3.313750		0.000000		3.313750	1,000.000000
B-3	08/25/04		09/26/04		A-Act/360	61744CEZ5		15,606,000.00		1,000.000000		4.688750		0.000000		4.688750	1,000.000000
X	08/25/04		09/26/04		A-Act/360			27,010,529.00		999.996313		147.721434		0.000000		147.721434	999.996313
UT-R	08/01/04		08/30/04		A-30/360			0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	08/01/04		08/30/04		A-30/360			0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution

Distribution to Date - REMIC 2
																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	484,050,000.00		1,600,101.89		24,693,661.45	945,888.22		25,639,549.67		27,239,651.56		0.00		0.00		458,410,450.33
A-2	200,000,000.00		627,611.96		10,734,196.04	408,823.77		11,143,019.81		11,770,631.77		0.00		0.00		188,856,980.19
A-3	160,500,000.00		438,742.49		15,249,159.90	580,781.17		15,829,941.08		16,268,683.57		0.00		0.00		144,670,058.92
A-4	57,873,000.00		180,897.56		0.00	0.00		0.00		180,897.56		0.00		0.00		57,873,000.00
A-5	65,750,000.00		227,801.17		0.00	0.00		0.00		227,801.17		0.00		0.00		65,750,000.00
M-1	76,230,000.00		277,027.53		0.00	0.00		0.00		277,027.53		0.00		0.00		76,230,000.00
M-2	66,025,000.00		312,660.73		0.00	0.00		0.00		312,660.73		0.00		0.00		66,025,000.00
M-3	15,006,000.00		76,146.13		0.00	0.00		0.00		76,146.13		0.00		0.00		15,006,000.00
B-1	18,007,000.00		105,104.67		0.00	0.00		0.00		105,104.67		0.00		0.00		18,007,000.00
B-2	14,406,000.00		86,527.09		0.00	0.00		0.00		86,527.09		0.00		0.00		14,406,000.00
B-3	15,606,000.00		133,399.93		0.00	0.00		0.00		133,399.93		0.00		0.00		15,606,000.00
X	27,010,529.00		8,570,812.44		96.08	3.51		99.60		8,570,912.04		0.00		0.00		27,010,429.40
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		467,802.42		0.00	0.00		0.00		467,802.42		0.00		0.00		0.00


Total	1,200,463,529.00		13,104,636.01		50,677,113.47	1,935,496.67		52,612,610.16		65,717,246.17		0.00		0.00		1,147,850,918.84


Interest Detail - REMIC 2
	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	2.05000%		471,463,335.36		885,958.18	0.00		0.00		0.00		885,958.18		885,958.18		0.00
A-2	1.95500%		193,807,683.84		347,319.52	0.00		0.00		0.00		347,319.52		347,319.52		0.00
A-3	1.73500%		151,703,102.78		241,271.14	0.00		0.00		0.00		241,271.14		241,271.14		0.00
A-4	1.91500%		57,873,000.00		101,591.23	0.00		0.00		0.00		101,591.23		101,591.23		0.00
A-5	2.11500%		65,750,000.00		127,472.81	0.00		0.00		0.00		127,472.81		127,472.81		0.00
M-1	2.21500%		76,230,000.00		154,778.66	0.00		0.00		0.00		154,778.66		154,778.66		0.00
M-2	2.86500%		66,025,000.00		173,398.16	0.00		0.00		0.00		173,398.16		173,398.16		0.00
M-3	3.06500%		15,006,000.00		42,160.61	0.00		0.00		0.00		42,160.61		42,160.61		0.00
B-1	3.51500%		18,007,000.00		58,020.05	0.00		0.00		0.00		58,020.05		58,020.05		0.00
B-2	3.61500%		14,406,000.00		47,737.88	0.00		0.00		0.00		47,737.88		47,737.88		0.00
B-3	5.11500%		15,606,000.00		73,172.63	0.00		0.00		0.00		73,172.63		73,172.63		0.00
X	161.15125%		27,010,429.40		0.00	0.00		0.00		0.00		0.00		3,990,034.08		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		377,304.36		0.00


Total			1,172,887,551.38		2,252,880.87	0.00		0.00		0.00		2,252,880.87		6,620,219.31		0.00



Page 3 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
									Group 2		Group 1		Total
Principal Collections									11,983,747.51		13,052,885.03		25,036,632.54
Principal Withrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									11,983,747.51		13,052,885.03		25,036,632.54
Interest Collections									3,159,532.03		3,161,283.18		6,320,815.21
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Other Accounts									0.00		0.00		377,304.36
Interest Fees									-39,378.33		-38,407.41		-77,785.73
TOTAL NET INTEREST									3,120,153.70		3,122,875.77		6,620,333.84
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION									15,103,901.21		16,175,760.80		31,656,966.38



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										468,613.36		493,530.49		962,143.85
Prepayments In Full										11,478,588.67		12,530,220.58		24,008,809.25
Curtailments										36,545.48		29,133.96		65,679.44
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										-403,366.81		-426,960.09		-830,326.90
Advanced Principal										403,366.81		426,960.09		830,326.90
TOTAL PRINCIPAL COLLECTED										11,983,747.51		13,052,885.03		25,036,632.54


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
									Group 2		Group 1		Total
Closing Deposit									0.00		0.00		0.00
TOTAL OTHER ACCOUNTS PRINCIPAL									0.00		0.00		0.00





Page 4 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									3,365,876.86		3,369,569.90		6,735,446.76
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									-16,084.66		-11,168.05		-27,252.71
Compensating Interest									16,084.66		11,168.05		27,252.71
Delinquent Interest									-2,857,431.24		-2,871,112.17		-5,728,543.41
Interest Advanced									2,651,086.41		2,662,825.45		5,313,911.86
TOTAL INTEREST COLLECTED									3,159,532.03		3,161,283.18		6,320,815.21


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													377,304.36
TOTAL INTEREST OTHER ACCOUNTS									0.00		0.00		377,304.36



INTEREST - FEES
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									37,524.92		36,546.67		74,071.59
Current Trustee Fees									1,853.41		1,860.73		3,714.14
TOTAL INTEREST OTHER FEES									39,378.33		38,407.41		77,785.73




Page 5 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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													27,010,429.40
Overcollateralization Target Amount													27,010,429.40
Overcollateralization Deficiency Amount													0.00
Overcollateralization Release Amount													0.00




Page 6 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution
Collateral Report


COLLATERAL



										Group 2		Group 1		Total



*Loan Count:*


Original									3,068		3,589		6,657
Prior									3,015		3,530		6,545
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-47		-69		-116
Repurchases									-0		-0		-0
Liquidations									-0		-0		-0
Current									2,968		3,461		6,429
*Principal Balance:*


Original									600,254,519.76		600,183,038.72		1,200,437,558.48
Prior									585,287,405.41		587,600,145.98		1,172,887,551.39
Prefunding									0.00		0.00		0.00
Scheduled Principal									-468,613.36		-493,530.49		-962,143.85
Partial Prepayments									-36,545.48		-29,133.96		-65,679.44
Full Voluntary Prepayments									-11,478,588.67		-12,530,220.58		-24,008,809.25
Repurchases									-0.00		-0.00		-0.00
Liquidations									-0.00		-0.00		-0.00
Current									573,303,657.90		574,547,260.95		1,147,850,918.85





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									6.90211%		6.88867%		6.89539%
Weighted Average Coupon Prior									6.90211%		6.88867%		6.89539%
Weighted Average Coupon Current									6.90097%		6.88135%		6.89114%
Weighted Average Months to Maturity Original									350		350		350
Weighted Average Months to Maturity Prior									350		350		350
Weighted Average Months to Maturity Current									349		349		349
Weighted Avg Remaining Amortization Term Original									350		350		350
Weighted Avg Remaining Amortization Term Prior									350		350		350
Weighted Avg Remaining Amortization Term Current									349		349		349
Weighted Average Seasoning Original									3.80		3.97		3.89
Weighted Average Seasoning Prior									3.80		3.97		3.89
Weighted Average Seasoning Current									4.80		4.97		4.88









Page 8 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.50499%		5.54128%		5.52346%
Weighted Average Margin Prior									5.50499%		5.54128%		5.52346%
Weighted Average Margin Current									5.50806%		5.53877%		5.52374%
Weighted Average Max Rate Original									13.89127%		13.96579%		13.92920%
Weighted Average Max Rate Prior									13.89127%		13.96579%		13.92920%
Weighted Average Max Rate Current									13.88615%		13.95793%		13.92279%
Weighted Average Min Rate Original									6.88106%		6.96542%		6.92400%
Weighted Average Min Rate Prior									6.88106%		6.96542%		6.92400%
Weighted Average Min Rate Current									6.87672%		6.95712%		6.91775%
Weighted Average Cap Up Original									1.54445%		1.51604%		1.52999%
Weighted Average Cap Up Prior									1.54445%		1.51604%		1.52999%
Weighted Average Cap Up Current									1.54176%		1.51603%		1.52863%
Weighted Average Cap Down Original									1.54445%		1.51604%		1.52999%
Weighted Average Cap Down Prior									1.54445%		1.51604%		1.52999%
Weighted Average Cap Down Current									1.54176%		1.51603%		1.52863%




SERVICING FEES & ADVANCES

										Group 2		Group 1		Total




Current Servicing Fees									37,524.92		36,546.67		74,071.59
Delinquent Servicing Fees									206,344.84		208,286.72		414,631.56
TOTAL SERVICING FEES									243,869.76		244,833.40		488,703.16


Compensating Interest									-16,084.66		-11,168.05		-27,252.71
Delinquent Servicing Fees									-206,344.84		-208,286.72		-414,631.56
COLLECTED SERVICING FEES									111,082.22		25,378.63		46,818.89


Aggregate Advances with respect to this Distribution									2,149,042.54		2,290,667.03		4,439,709.57





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 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			11,062,310.85		3,671,275.45		0.00		14,733,586.30
			% Balance			0.96%		0.32%		0.00%		1.28%
			# Loans			73		20		0		93
			% # Loans			1.14%		0.31%		0.00%		1.45%
	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		3,332,333.16	0.00		51,830.15		0.00		3,384,163.31
			% Balance		0.29%	0.00%		0.00%		0.00%		0.29%
			# Loans		18	0		1		0		19
			% # Loans		0.28%	0.00%		0.02%		0.00%		0.30%
	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		3,332,333.16	11,062,310.85		3,723,105.60		0.00		18,117,749.61
			% Balance		0.29%	0.96%		0.32%		0.00%		1.58%
			# Loans		18	73		21		0		112
			% # Loans		0.28%	1.14%		0.33%		0.00%		1.74%









Page 10 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			5,647,092.12		2,948,284.75		0.00		8,595,376.87
			% Balance			0.98%		0.51%		0.00%		1.50%
			# Loans			36		16		0		52
			% # Loans			1.04%		0.46%		0.00%		1.50%
	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		2,368,795.29	0.00		51,830.15		0.00		2,420,625.44
			% Balance		0.41%	0.00%		0.01%		0.00%		0.42%
			# Loans		13	0		1		0		14
			% # Loans		0.38%	0.00%		0.03%		0.00%		0.40%
	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		2,368,795.29	5,647,092.12		3,000,114.90		0.00		11,016,002.31
			% Balance		0.41%	0.98%		0.52%		0.00%		1.92%
			# Loans		13	36		17		0		66
			% # Loans		0.38%	1.04%		0.49%		0.00%		1.91%










Page 11 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			5,415,218.73		722,990.70		0.00		6,138,209.43
			% Balance			0.94%		0.13%		0.00%		1.07%
			# Loans			37		4		0		41
			% # Loans			1.25%		0.13%		0.00%		1.38%
	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		963,537.87	0.00		0.00		0.00		963,537.87
			% Balance		0.17%	0.00%		0.00%		0.00%		0.17%
			# Loans		5	0		0		0		5
			% # Loans		0.17%	0.00%		0.00%		0.00%		0.17%
	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		963,537.87	5,415,218.73		722,990.70		0.00		7,101,747.30
			% Balance		0.17%	0.94%		0.13%		0.00%		1.24%
			# Loans		5	37		4		0		46
			% # Loans		0.17%	1.25%		0.13%		0.00%		1.55%









Page 12 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

										Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans									47		69		116
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									47		69		116
Curtailments Amount									36,545.48		29,133.96		65,679.44
Paid in Full Balance									11,478,588.67		12,530,220.58		24,008,809.25
Repurchased Loans Balance									0.00		0.00		0.00
Total Prepayment Amount									11,515,134.15		12,559,354.54		24,074,488.69

*Cumulative*


Number of Paid in Full Loans									100		128		228
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									100		128		228
Paid in Full Balance									25,925,546.02		24,568,202.07		50,493,748.09
Repurchased Loans Balance									0.00		0.00		0.00
Curtailments Amount									83,685.49		73,712.89		157,398.38
Total Prepayment Amount									26,009,231.51		24,641,914.96		50,651,146.47










Page 15 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

										Group 2		Group 1		Total



SMM									1.97%		2.14%		2.05%
3 Months Avg SMM									2.19%		2.08%		2.14%
12 Months Avg SMM									2.19%		2.08%		2.14%
Avg SMM Since Cut-off									2.19%		2.08%		2.14%


CPR									21.23%		22.86%		22.05%
3 Months Avg CPR									23.36%		22.27%		22.82%
12 Months Avg CPR									23.36%		22.27%		22.82%
Avg CPR Since Cut-off									23.36%		22.27%		22.82%


PSA									2,212.70%		2,301.38%		2,258.32%
3 Months Avg PSA Approximation									2,716.07%		2,492.89%		2,602.50%
12 Months Avg PSA Approximation									2,716.07%		2,492.89%		2,602.50%
Avg PSA Since Cut-off Approximation									2,716.07%		2,492.89%		2,602.50%










Page 16 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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

1223004 1			109,000.00		108,353.13		08-Sep-2004		6.100%		ME - 89.71%		Paid Off - 360		01-Mar-2004
1223004 1			109,000.00		108,353.13		08-Sep-2004		6.100%		ME - 89.71%		Paid Off - 360		01-Mar-2004
1262918 2			497,250.00		497,239.30		24-Aug-2004		4.250%		CA - 85.00%		Paid Off - 300		01-Mar-2004
1295281 1			182,000.00		181,853.43		01-Sep-2004		7.150%		AZ - 63.86%		Paid Off - 360		01-Apr-2004
1325521 2			426,750.00		422,071.17		17-Aug-2004		8.350%		CA - 75.00%		Paid Off - 360		01-Mar-2004
1327185 1			425,000.00		423,671.75		07-Sep-2004		7.288%		IL - 85.00%		Paid Off - 360		01-May-2004
1331409 2			436,500.00		436,200.00		31-Aug-2004		4.625%		CA - 90.00%		Paid Off - 300		01-Mar-2004
1334497 1			327,250.00		326,104.65		30-Aug-2004		7.000%		CA - 85.00%		Paid Off - 360		01-May-2004
1336761 1			159,200.00		158,539.83		01-Sep-2004		7.000%		CA - 80.00%		Paid Off - 360		01-Apr-2004
1337539 1			276,250.00		275,309.06		09-Aug-2004		6.850%		CA - 85.00%		Paid Off - 360		01-May-2004
1349658 2			441,000.00		438,803.74		08-Sep-2004		6.050%		CA - 89.73%		Paid Off - 360		01-Apr-2004
1349757 1			91,000.00		90,665.02		27-Aug-2004		6.450%		VA - 70.00%		Paid Off - 360		01-May-2004
1357778 1			243,200.00		242,441.74		19-Aug-2004		7.300%		CA - 80.00%		Paid Off - 360		01-May-2004
1359783 2			164,900.00		164,427.55		02-Sep-2004		7.725%		MD - 85.00%		Paid Off - 360		01-May-2004
1365025 1			328,500.00		326,685.63		15-Sep-2004		5.500%		OH - 65.70%		Paid Off - 360		01-Apr-2004
1366024 2			75,000.00		74,785.75		17-Aug-2004		8.900%		MA - 75.00%		Paid Off - 360		01-Apr-2004
1368487 2			254,000.00		253,426.99		14-Sep-2004		8.900%		NJ - 70.56%		Paid Off - 360		01-May-2004
1369102 1			148,000.00		147,560.90		08-Sep-2004		7.550%		IL - 80.00%		Paid Off - 360		01-May-2004
1369677 1			155,000.00		154,657.49		14-Sep-2004		9.000%		WA - 57.41%		Paid Off - 360		01-May-2004
1370126 1			175,000.00		174,539.75		08-Sep-2004		8.150%		CA - 62.50%		Paid Off - 360		01-May-2004
1376748 2			280,000.00		278,874.14		08-Sep-2004		5.990%		CA - 87.50%		Paid Off - 360		01-May-2004
1378089 1			250,000.00		#######		19-Aug-2004		6.990%		CA - 81.97%		Paid Off - 360		01-May-2004
1379729 2			202,500.00		201,964.72		26-Aug-2004		8.125%		VA - 90.00%		Paid Off - 360		01-May-2004
1380759 2			306,000.00		305,999.68		10-Sep-2004		6.700%		CA - 85.00%		Paid Off - 360		01-Apr-2004
1382502 1			140,000.00		139,467.01		24-Aug-2004		6.275%		CA - 80.00%		Paid Off - 360		01-May-2004
1383523 1			280,000.00		280,000.00		11-Aug-2004		6.900%		CA - 80.00%		Paid Off - 360		01-May-2004
1384454 1			263,500.00		262,422.39		02-Sep-2004		5.900%		CA - 89.93%		Paid Off - 360		01-May-2004
1385575 2			275,000.00		274,043.99		25-Aug-2004		6.750%		NY - 64.71%		Paid Off - 360		01-May-2004
1388250 1			135,000.00		134,458.38		25-Aug-2004		6.000%		FL - 87.10%		Paid Off - 360		01-May-2004
1388513 2			140,000.00		139,512.93		04-Aug-2004		6.750%		CA - 62.22%		Paid Off - 360		01-May-2004
1389304 1			242,250.00		241,048.81		31-Aug-2004		8.100%		VA - 85.00%		Paid Off - 360		01-May-2004
1389437 2			305,600.00		304,546.72		10-Aug-2004		6.800%		CA - 80.00%		Paid Off - 360		01-May-2004
1391667 1			160,000.00		159,608.12		31-Aug-2004		8.500%		CA - 80.00%		Paid Off - 360		01-May-2004
1392083 1			126,000.00		125,762.00		10-Sep-2004		9.750%		MD - 62.69%		Paid Off - 360		01-May-2004
1393125 1			189,550.00		189,550.00		01-Sep-2004		7.600%		MO - 85.00%		Paid Off - 360		01-May-2004
1393346 1			152,000.00		151,575.31		02-Sep-2004		7.850%		CA - 77.55%		Paid Off - 360		01-May-2004
1394738 1			180,000.00		179,472.39		31-Aug-2004		7.750%		CA - 67.92%		Paid Off - 360		01-May-2004
1395010 1			259,250.00		258,239.17		01-Sep-2004		6.150%		VA - 85.00%		Paid Off - 360		01-May-2004
1395010 1			259,250.00		258,239.17		01-Sep-2004		6.150%		VA - 85.00%		Paid Off - 360		01-May-2004



Page 18 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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

1397756 1			119,000.00		118,598.63		02-Sep-2004		6.900%		CA - 80.95%		Paid Off - 360		01-May-2004
1397756 1			119,000.00		118,598.63		02-Sep-2004		6.900%		CA - 80.95%		Paid Off - 360		01-May-2004
1398966 1			68,000.00		67,867.42		01-Sep-2004		9.600%		MI - 80.00%		Paid Off - 360		01-May-2004
1399838 2			314,500.00		313,375.09		03-Sep-2004		6.600%		CA - 85.00%		Paid Off - 360		01-May-2004
1399852 2			166,500.00		164,640.69		02-Sep-2004		5.990%		CA - 66.60%		Paid Off - 360		01-May-2004
1400273 2			173,700.00		173,175.59		30-Aug-2004		7.550%		NV - 90.00%		Paid Off - 360		01-May-2004
1400846 2			442,000.00		439,603.93		10-Aug-2004		5.600%		CA - 85.00%		Paid Off - 360		01-Apr-2004
1401211 1			156,000.00		155,532.53		03-Sep-2004		7.500%		MA - 80.00%		Paid Off - 360		01-May-2004
1401750 2			177,600.00		177,546.12		30-Aug-2004		7.150%		NV - 80.00%		Paid Off - 360		01-May-2004
1404965 1			100,000.00		99,652.69		26-Aug-2004		6.750%		CO - 67.57%		Paid Off - 360		01-May-2004
1405190 2			99,400.00		99,218.09		23-Aug-2004		9.900%		NJ - 70.00%		Paid Off - 360		01-May-2004
1405192 1			233,750.00		233,035.50		31-Aug-2004		7.400%		IL - 85.00%		Paid Off - 360		01-May-2004
1406432 1			73,000.00		72,751.30		26-Aug-2004		7.990%		UT - 48.67%		Paid Off - 360		01-Apr-2004
1410996 2			116,000.00		115,507.36		01-Sep-2004		5.700%		CA - 80.00%		Paid Off - 360		01-May-2004
1411159 2			219,600.00		218,837.28		20-Aug-2004		6.750%		CA - 90.00%		Paid Off - 360		01-May-2004
1412123 1			159,920.00		159,920.00		09-Sep-2004		7.150%		CA - 80.00%		Paid Off - 360		01-May-2004
1412315 2			269,910.00		269,086.84		24-Aug-2004		7.425%		IL - 90.00%		Paid Off - 360		01-May-2004
1413594 1			209,000.00		208,301.91		03-Sep-2004		6.950%		CA - 70.61%		Paid Off - 360		01-May-2004
1414256 1			127,500.00		126,953.48		19-Aug-2004		5.650%		RI - 75.00%		Paid Off - 360		01-May-2004
1414395 1			136,000.00		135,600.66		08-Sep-2004		8.300%		IL - 80.00%		Paid Off - 360		01-May-2004
1415636 1			240,000.00		239,251.69		15-Sep-2004		7.300%		MD - 80.00%		Paid Off - 360		01-May-2004
1415943 1			106,000.00		105,652.79		07-Sep-2004		7.050%		CA - 68.39%		Paid Off - 360		01-May-2004
1418176 1			183,500.00		182,837.46		01-Sep-2004		6.550%		CA - 71.96%		Paid Off - 360		01-May-2004
1419900 1			51,900.00		51,794.48		26-Aug-2004		9.400%		TX - 60.35%		Paid Off - 360		01-May-2004
1420662 2			262,000.00		262,000.00		12-Aug-2004		5.450%		CA - 80.00%		Paid Off - 360		01-May-2004
1420673 1			172,000.00		171,296.71		18-Aug-2004		5.900%		CA - 87.31%		Paid Off - 360		01-May-2004
1420712 1			81,000.00		80,693.11		08-Sep-2004		6.300%		KS - 90.00%		Paid Off - 360		01-May-2004
1421759 1			188,100.00		187,726.47		16-Aug-2004		8.100%		CA - 90.00%		Paid Off - 360		01-Jun-2004
1421887 2			115,000.00		114,557.98		02-Sep-2004		6.225%		NY - 47.92%		Paid Off - 360		01-May-2004
1422708 1			193,500.00		191,333.30		26-Aug-2004		8.900%		NV - 90.00%		Paid Off - 180		01-May-2004
1422885 1			306,000.00		305,273.27		13-Sep-2004		8.650%		CA - 84.53%		Paid Off - 360		01-May-2004
1423518 2			168,000.00		167,501.56		02-Sep-2004		7.550%		MD - 77.06%		Paid Off - 360		01-May-2004
1423556 1			198,000.00		197,533.82		17-Aug-2004		7.250%		NJ - 68.28%		Paid Off - 360		01-Jun-2004
1423639 2			380,000.00		380,000.00		15-Sep-2004		7.350%		CA - 84.44%		Paid Off - 360		01-May-2004
1423812 2			207,000.00		205,862.65		26-Aug-2004		5.900%		DC - 62.73%		Paid Off - 360		01-May-2004
1427680 2			272,000.00		272,000.00		03-Aug-2004		6.650%		CA - 80.00%		Paid Off - 360		01-Jun-2004
1428076 1			319,500.00		318,607.30		17-Aug-2004		7.850%		CA - 90.00%		Paid Off - 360		01-May-2004
1430070 2			67,500.00		67,392.72		08-Sep-2004		4.700%		OH - 40.91%		Paid Off - 360		01-May-2004
1431728 2			179,200.00		178,709.28		08-Sep-2004		7.950%		MD - 80.00%		Paid Off - 360		01-May-2004
1431728 2			179,200.00		178,709.28		08-Sep-2004		7.950%		MD - 80.00%		Paid Off - 360		01-May-2004



Page 19 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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

1432595 1			239,920.00		239,810.99		02-Sep-2004		7.150%		CA - 80.00%		Paid Off - 360		01-May-2004
1432595 1			239,920.00		239,810.99		02-Sep-2004		7.150%		CA - 80.00%		Paid Off - 360		01-May-2004
1433525 2			306,000.00		304,952.16		24-Aug-2004		5.300%		VA - 90.00%		Paid Off - 360		01-Jun-2004
1433814 1			318,750.00		317,674.86		16-Aug-2004		6.900%		CA - 85.00%		Paid Off - 360		01-May-2004
1434536 1			50,000.00		49,877.51		30-Aug-2004		7.050%		NJ - 37.04%		Paid Off - 360		01-Jun-2004
1435138 2			154,000.00		153,409.95		26-Aug-2004		6.700%		CA - 77.00%		Paid Off - 360		01-May-2004
1437559 2			360,000.00		360,000.00		13-Aug-2004		7.800%		KS - 90.00%		Paid Off - 360		01-May-2004
1437574 1			132,000.00		131,523.39		01-Sep-2004		6.550%		PA - 80.00%		Paid Off - 360		01-May-2004
1442332 1			131,250.00		130,880.86		02-Aug-2004		6.350%		CA - 75.00%		Paid Off - 360		01-Jun-2004
1443519 1			273,600.00		272,856.78		07-Sep-2004		7.990%		MA - 57.00%		Paid Off - 360		01-May-2004
1444597 1			184,500.00		183,820.86		31-Aug-2004		6.450%		CA - 90.00%		Paid Off - 360		01-May-2004
1445811 2			217,000.00		216,631.31		16-Aug-2004		10.250%		AL - 70.00%		Paid Off - 360		01-May-2004
1446201 1			182,000.00		181,346.05		09-Sep-2004		6.575%		IL - 75.83%		Paid Off - 360		01-May-2004
1447730 1			156,000.00		155,468.63		14-Sep-2004		6.850%		CA - 80.00%		Paid Off - 360		01-May-2004
1451294 1			225,000.00		224,388.79		27-Aug-2004		7.990%		CA - 54.22%		Paid Off - 360		01-May-2004
1453472 1			258,000.00		257,211.38		31-Aug-2004		7.400%		CA - 60.00%		Paid Off - 360		01-May-2004
1455630 2			223,200.00		222,354.06		12-Aug-2004		6.300%		MN - 90.00%		Paid Off - 360		01-May-2004
1455757 2			142,500.00		142,093.44		19-Aug-2004		7.750%		GA - 95.00%		Paid Off - 360		01-May-2004
1457096 1			183,600.00		182,863.38		31-Aug-2004		6.000%		CA - 90.00%		Paid Off - 360		01-May-2004
1457816 2			400,000.00		399,181.21		26-Aug-2004		7.950%		NY - 74.77%		Paid Off - 360		01-Jun-2004
1458349 1			96,000.00		96,000.00		02-Sep-2004		7.900%		IL - 80.00%		Paid Off - 360		01-May-2004
1458492 2			322,000.00		320,695.84		10-Sep-2004		5.950%		IL - 67.79%		Paid Off - 360		01-May-2004
1458858 1			108,750.00		108,306.26		24-Aug-2004		6.550%		VA - 75.00%		Paid Off - 360		01-May-2004
1462064 1			168,000.00		167,654.84		08-Sep-2004		9.350%		CA - 69.42%		Paid Off - 360		01-May-2004
1464652 1			135,000.00		134,650.31		18-Aug-2004		8.225%		IL - 75.00%		Paid Off - 360		01-May-2004
1466061 2			265,500.00		264,577.89		01-Sep-2004		6.750%		CA - 90.00%		Paid Off - 360		01-May-2004
1467027 2			67,500.00		67,305.65		09-Sep-2004		7.700%		CT - 90.00%		Paid Off - 360		01-May-2004
1467335 2			212,500.00		211,850.45		23-Aug-2004		7.400%		CO - 85.00%		Paid Off - 360		01-May-2004
1468541 2			240,040.00		239,631.18		26-Aug-2004		8.850%		NH - 85.00%		Paid Off - 360		01-Jun-2004
1469365 1			281,000.00		280,149.52		24-Aug-2004		7.450%		CA - 62.44%		Paid Off - 360		01-May-2004
1469896 1			121,139.00		119,755.26		25-Aug-2004		8.250%		CA - 83.54%		Paid Off - 180		01-May-2004
1470805 1			134,000.00		133,661.98		20-Aug-2004		6.900%		NV - 83.75%		Paid Off - 360		01-Jun-2004
1471907 2			364,000.00		364,000.00		07-Sep-2004		7.150%		AZ - 80.00%		Paid Off - 360		01-May-2004
1476406 2			235,000.00		234,274.24		10-Aug-2004		5.850%		CA - 71.21%		Paid Off - 360		01-Jun-2004
1478568 1			292,000.00		291,192.28		14-Sep-2004		7.900%		CA - 80.00%		Paid Off - 360		01-May-2004
1480189 1			114,800.00		114,625.62		02-Aug-2004		9.400%		GA - 76.53%		Paid Off - 360		01-Jun-2004
1487825 1			172,500.00		172,083.72		27-Aug-2004		7.125%		CA - 78.41%		Paid Off - 360		01-Jun-2004
1503168 1			100,000.00		99,807.37		16-Aug-2004		8.250%		VA - 80.00%		Paid Off - 360		01-Jun-2004
1518705 1			93,600.00		93,237.99		05-Aug-2004		5.900%		MD - 85.87%		Paid Off - 360		01-Jun-2004
1518705 1			93,600.00		93,237.99		05-Aug-2004		5.900%		MD - 85.87%		Paid Off - 360		01-Jun-2004



Page 20 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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

1519631 2			131,750.00		131,466.39		03-Aug-2004		7.700%		FL - 85.00%		Paid Off - 360		01-Jun-2004
1519631 2			131,750.00		131,466.39		03-Aug-2004		7.700%		FL - 85.00%		Paid Off - 360		01-Jun-2004
1519932 2			136,500.00		136,197.21		02-Aug-2004		7.550%		OH - 70.00%		Paid Off - 360		01-Jun-2004
1537676 2			300,000.00		299,055.83		19-Aug-2004		5.750%		CA - 42.86%		Paid Off - 360		01-Jun-2004


TOTAL			24,081,929.00		24,008,809.25
TOTAL


Page 21 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 22 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 23 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 24 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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 25 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

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													3,671,275.45
Class A-3 Accelerated Event Occured (0 = No, 1=Yes)													0
Ending Balance													1,147,850,918.85
Senior Enhancement Percentage													19.8100%
Class A-3 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 26 of 27
Morgan Stanley ABS Capital I Inc. 2004-NC6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-NC6

September 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Current Scheduled Payments									3,834,490.22		3,863,100.39		7,697,590.61
Current Scheduled Payments 1 Month Prior									3,925,533.86		3,945,717.54		7,871,251.40
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									5,513.98		21,256.30		26,770.28
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 27 of 27

Morgan Stanley ABS Capital I Inc. Trust 2004-NC6 8-K