

                                    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): December 27, 2004
                             (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-HE6)
                      (Exact name of registrant as specified in charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-113543-13                        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-HE6, 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
     December 27, 2004.


                                  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:  Dec 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
              December 27, 2004.



Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

				External Parties					Table of Contents

												Page
				Seller
									1. Certificate Payment Report					2
				Morgan Stanley
									2. Collection Account Report					4

									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10

									6. REO Report					13

									7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18

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



				Underwriter(s)
				Morgan Stanley & Co. Inc


									Total Number of Pages					27


				Dates					Contacts

				Cut-Off Date:		August 01, 2004			Marion Hogan
				Close Date:		August 25, 2004			Administrator
				First Distribution Date:		September 27, 2004			(714) 247-6282
									marion.c.hogan@db.com

									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		December 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		November 30, 2004
									Main Phone Number:			(714) 247-6000

						December 24, 2004


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






Page 1 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior											Current
	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	$	522,236,000.00		499,169,296.70	1,079,169.77		14,784,379.49		15,863,549.26		0.00		0.00		484,384,917.21

A-2	FLT	$	436,118,000.00		410,466,575.81	890,935.15		14,171,892.83		15,062,827.98		0.00		0.00		396,294,682.98
M-1	MEZ, FLT	$	38,619,000.00		38,619,000.00	90,807.78		0.00		90,807.78		0.00		0.00		38,619,000.00
M-2	MEZ, FLT	$	38,619,000.00		38,619,000.00	92,470.55		0.00		92,470.55		0.00		0.00		38,619,000.00
M-3	MEZ, FLT	$	20,795,000.00		20,795,000.00	50,687.54		0.00		50,687.54		0.00		0.00		20,795,000.00
M-4	MEZ, FLT	$	38,619,000.00		38,619,000.00	110,760.93		0.00		110,760.93		0.00		0.00		38,619,000.00
M-5	MEZ, FLT	$	20,795,000.00		20,795,000.00	63,222.30		0.00		63,222.30		0.00		0.00		20,795,000.00
B-1	SUB	$	14,854,000.00		14,854,000.00	51,555.56		0.00		51,555.56		0.00		0.00		14,854,000.00
B-2	SUB	$	14,854,000.00		14,854,000.00	52,834.66		0.00		52,834.66		0.00		0.00		14,854,000.00
B-3	SUB	$	14,854,000.00		14,854,000.00	73,939.72		0.00		73,939.72		0.00		0.00		14,854,000.00
X	EXE	$	27,925,617.00		27,924,782.50	3,548,372.56		0.00		3,548,372.56		0.00		0.00		27,924,782.50
P	SUB	$	0.00		0.00	522,477.00		0.00		522,477.00		0.00		0.00		0.00
UT-R	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			1,188,288,617.00		1,139,569,655.01	6,627,233.52		28,956,272.32		35,583,505.84		0.00		0.00		1,110,613,382.69





Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
								Orig. Principal		Prior							Current

	Period		Period					(with Notional)		Principal						Total	Principal

Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	11/26/04		12/26/04		A-Act/360	61746RHY0		522,236,000.00		955.830882		2.066441		28.309767		30.376208	927.521115
A-2	11/26/04		12/26/04		A-Act/360	61744CFA9		436,118,000.00		941.182377		2.042876		32.495547		34.538423	908.686830
M-1	11/26/04		12/26/04		A-Act/360	61744CFB7		38,619,000.00		1,000.000000		2.351376		0.000000		2.351376	1,000.000000
M-2	11/26/04		12/26/04		A-Act/360	61744CFC5		38,619,000.00		1,000.000000		2.394431		0.000000		2.394431	1,000.000000
M-3	11/26/04		12/26/04		A-Act/360	61744CFD3		20,795,000.00		1,000.000000		2.437487		0.000000		2.437487	1,000.000000
M-4	11/26/04		12/26/04		A-Act/360	61744CFE1		38,619,000.00		1,000.000000		2.868042		0.000000		2.868042	1,000.000000
M-5	11/26/04		12/26/04		A-Act/360	61744CFF8		20,795,000.00		1,000.000000		3.040264		0.000000		3.040264	1,000.000000
B-1	11/26/04		12/26/04		A-Act/360	61744CFG6		14,854,000.00		1,000.000000		3.470820		0.000000		3.470820	1,000.000000
B-2	11/26/04		12/26/04		A-Act/360	61744CFH4		14,854,000.00		1,000.000000		3.556931		0.000000		3.556931	1,000.000000
B-3	11/26/04		12/26/04		A-Act/360	61744CFJ0		14,854,000.00		1,000.000000		4.977765		0.000000		4.977765	1,000.000000
X	11/25/04		12/24/04		F-30/360			1,216,214,234.00		22.960414		2.917556		0.000000		2.917556	22.960414
P	11/25/04		12/24/04			0.00		0.000000		0.000000		0.000000		0.000000		0.000000
UT-R	11/25/04		12/24/04			0.00		0.000000		0.000000		0.000000		0.000000		0.000000




Page 2 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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	522,236,000.00		3,911,796.42		14,301,950.45	482,429.04		37,851,082.79		41,762,879.21		0.00		0.00		484,384,917.21
A-2	436,118,000.00		3,251,809.04		13,709,449.85	462,442.98		39,823,317.02		43,075,126.06		0.00		0.00		396,294,682.98
M-1	38,619,000.00		324,458.09		0.00	0.00		0.00		324,458.09		0.00		0.00		38,619,000.00
M-2	38,619,000.00		331,109.15		0.00	0.00		0.00		331,109.15		0.00		0.00		38,619,000.00
M-3	20,795,000.00		181,872.22		0.00	0.00		0.00		181,872.22		0.00		0.00		20,795,000.00
M-4	38,619,000.00		404,270.69		0.00	0.00		0.00		404,270.69		0.00		0.00		38,619,000.00
M-5	20,795,000.00		232,011.28		0.00	0.00		0.00		232,011.28		0.00		0.00		20,795,000.00
B-1	14,854,000.00		191,309.01		0.00	0.00		0.00		191,309.01		0.00		0.00		14,854,000.00
B-2	14,854,000.00		196,425.38		0.00	0.00		0.00		196,425.38		0.00		0.00		14,854,000.00
B-3	14,854,000.00		280,845.62		0.00	0.00		0.00		280,845.62		0.00		0.00		14,854,000.00
X	27,925,617.00		15,723,310.30		0.00	0.00		834.50		15,724,144.80		0.00		0.00		27,924,782.50
P	0.00		1,194,892.16		0.00	0.00		0.00		1,194,892.16		0.00		0.00		0.00
UT-R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total	1,188,288,617.00		26,224,109.36		28,011,400.30	944,872.02		77,675,234.31		103,899,343.67		0.00		0.00		1,110,613,382.69


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


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

Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	2.51063%		499,169,296.70		1,079,169.77	0.00		0.00		0.00		1,079,169.77		1,079,169.77		0.00
A-2	2.52063%		410,466,575.81		890,935.15	0.00		0.00		0.00		890,935.15		890,935.15		0.00
M-1	2.73063%		38,619,000.00		90,807.78	0.00		0.00		0.00		90,807.78		90,807.78		0.00
M-2	2.78063%		38,619,000.00		92,470.55	0.00		0.00		0.00		92,470.55		92,470.55		0.00
M-3	2.83063%		20,795,000.00		50,687.54	0.00		0.00		0.00		50,687.54		50,687.54		0.00
M-4	3.33063%		38,619,000.00		110,760.93	0.00		0.00		0.00		110,760.93		110,760.93		0.00
M-5	3.53063%		20,795,000.00		63,222.30	0.00		0.00		0.00		63,222.30		63,222.30		0.00
B-1	4.03063%		14,854,000.00		51,555.56	0.00		0.00		0.00		51,555.56		51,555.56		0.00
B-2	4.13063%		14,854,000.00		52,834.66	0.00		0.00		0.00		52,834.66		52,834.66		0.00
B-3	5.78063%		14,854,000.00		73,939.72	0.00		0.00		0.00		73,939.72		73,939.72		0.00
X	152.48273%		27,924,782.50		3,548,372.56	0.00		0.00		0.00		3,548,372.56		3,548,372.56		0.00
P	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		522,477.00		0.00
UT-R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			1,139,569,655.01		6,104,756.52	0.00		0.00		0.00		6,104,756.52		6,627,233.52		0.00



Page 3 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Collection Account Report
SUMMARY

									Group 2		Group 1		Total
Principal Collections									14,171,892.83		14,784,379.49		28,956,272.32
Principal Withrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									14,171,892.83		14,784,379.49		28,956,272.32
Interest Collections									2,781,931.40		3,399,728.49		6,181,659.89
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Other Accounts									0.00		0.00		522,477.00
Interest Fees									-35,908.58		-40,994.80		-76,903.37
TOTAL NET INTEREST									2,746,022.82		3,358,733.69		6,627,233.52
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION									16,917,915.65		18,143,113.18		35,583,505.84



PRINCIPAL - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Principal Received										406,080.15		538,791.87		944,872.02
Prepayments In Full										13,743,500.26		14,212,365.07		27,955,865.33
Curtailments										22,312.42		33,222.55		55,534.97
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										-346,041.01		-468,435.74		-814,476.75
Advanced Principal										346,041.01		468,435.74		814,476.75
TOTAL PRINCIPAL COLLECTED										14,171,892.83		14,784,379.49		28,956,272.32


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



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-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

INTEREST - COLLECTIONS

									Group 2		Group 1		Total
Scheduled Interest									2,962,280.39		3,620,905.46		6,583,185.84
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									-42,630.87		-41,173.80		-83,804.68
Compensating Interest									42,630.87		41,173.80		83,804.68
Delinquent Interest									-2,502,055.51		-3,084,878.24		-5,586,933.75
Interest Advanced									2,321,706.52		2,863,701.28		5,185,407.80
TOTAL INTEREST COLLECTED									2,781,931.40		3,399,728.49		6,181,659.89


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

									Group 2		Group 1		Total
Prepayment Charges													522,477.00
TOTAL INTEREST OTHER ACCOUNTS									0.00		0.00		522,477.00



INTEREST - FEES

									Group 2		Group 1		Total
Current Servicing Fees									19,695.04		53,599.70		73,294.74
Current Trustee Fees									962.02		2,646.62		3,608.63
TOTAL INTEREST OTHER FEES									35,908.58		40,994.80		76,903.37




Page 5 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

									Group 2		Group 1		Total
Overcollateralization Amount													27,924,782.50
Overcollateralization Target Amount													27,924,782.50
Overcollateralization Deficiency Amount													0.00
Overcollateralization Release Amount													0.00




Page 6 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Collateral Report


COLLATERAL



										Group 2		Group 1		Total



*Loan Count:*


Original									2,723		4,053		6,776
Prior									2,625		3,935		6,560
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-51		-78		-129
Repurchases									-0		-0		-0
Liquidations									-0		-0		-0
Current									2,574		3,857		6,431
*Principal Balance:*


Original									540,754,849.05		647,532,380.79		1,188,287,229.84
Prior									515,103,370.81		624,466,284.20		1,139,569,655.01
Prefunding									0.00		0.00		0.00
Scheduled Principal									-406,080.15		-538,791.87		-944,872.02
Partial Prepayments									-22,312.42		-33,222.55		-55,534.97
Full Voluntary Prepayments									-13,743,500.26		-14,212,365.07		#######
Repurchases									-0.00		-0.00		-0.00
Liquidations									-0.00		-0.00		-0.00
Current									500,931,477.98		609,681,904.71		1,110,613,382.69





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

CHARACTERISTICS

									Group 2		Group 1		Total
Weighted Average Coupon Original									6.92007%		6.96655%		6.94540%
Weighted Average Coupon Prior									6.90572%		6.96256%		6.93685%
Weighted Average Coupon Current									6.90102%		6.95808%		6.93229%
Weighted Average Months to Maturity Original									350		350		350
Weighted Average Months to Maturity Prior									348		348		348
Weighted Average Months to Maturity Current									347		347		347
Weighted Avg Remaining Amortization Term Original									350		350		350
Weighted Avg Remaining Amortization Term Prior									348		348		348
Weighted Avg Remaining Amortization Term Current									347		347		347
Weighted Average Seasoning Original									4.11		3.99		4.04
Weighted Average Seasoning Prior									6.10		5.98		6.04
Weighted Average Seasoning Current									7.10		6.98		7.03









Page 8 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

ARM CHARACTERISTICS

									Group 2		Group 1		Total
Weighted Average Margin Original									5.62531%		5.57367%		5.59678%
Weighted Average Margin Prior									5.60824%		5.57040%		5.58719%
Weighted Average Margin Current									5.59937%		5.56658%		5.58112%
Weighted Average Max Rate Original									13.93016%		14.00535%		13.97171%
Weighted Average Max Rate Prior									13.90983%		14.00000%		13.95999%
Weighted Average Max Rate Current									13.90282%		13.99542%		13.95436%
Weighted Average Min Rate Original									6.92640%		7.00796%		6.97147%
Weighted Average Min Rate Prior									6.90592%		7.00266%		6.95974%
Weighted Average Min Rate Current									6.89883%		6.99814%		6.95410%
Weighted Average Cap Up Original									1.51335%		1.49907%		1.50546%
Weighted Average Cap Up Prior									1.51386%		1.49959%		1.50592%
Weighted Average Cap Up Current									1.51417%		1.49959%		1.50605%
Weighted Average Cap Down Original									1.51335%		1.49907%		1.50546%
Weighted Average Cap Down Prior									1.51386%		1.49959%		1.50592%
Weighted Average Cap Down Current									1.51417%		1.49959%		1.50605%




SERVICING FEES & ADVANCES

										Group 2		Group 1		Total




Current Servicing Fees									19,695.04		53,599.70		73,294.74
Delinquent Servicing Fees									180,348.99		221,176.96		401,525.95
TOTAL SERVICING FEES									214,626.41		260,194.29		474,820.70


Compensating Interest									-42,630.87		-41,173.80		-83,804.68
Delinquent Servicing Fees									-180,348.99		-221,176.96		-401,525.95
COLLECTED SERVICING FEES									70,446.95		-2,156.48		-10,509.93


Aggregate Advances with respect to this Distribution									1,884,706.31		2,464,668.30		4,349,374.62





ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Net Prepayment Interest Shortfall									0.00		0.00		0.00
Libor For Current Period													2.1806%




Page 9 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			22,083,599.01		5,432,268.10		7,914,281.67		35,430,148.78
			% Balance			1.99%		0.49%		0.71%		3.19%
			# Loans			121		34		55		210
			% # Loans			1.88%		0.53%		0.86%		3.27%
	FORECLOSURE		Balance		208,849.14	0.00		3,227,404.05		3,822,088.76		7,258,341.95
			% Balance		0.02%	0.00%		0.29%		0.34%		0.65%
			# Loans		1	0		21		20		42
			% # Loans		0.02%	0.00%		0.33%		0.31%		0.65%
	BANKRUPTCY		Balance		1,726,285.35	56,657.31		507,087.74		0.00		2,290,030.40
			% Balance		0.16%	0.01%		0.05%		0.00%		0.21%
			# Loans		12	1		4		0		17
			% # Loans		0.19%	0.02%		0.06%		0.00%		0.26%
	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		1,935,134.49	22,140,256.32		9,166,759.89		11,736,370.43		44,978,521.13
			% Balance		0.17%	1.99%		0.83%		1.06%		4.05%
			# Loans		13	122		59		75		269
			% # Loans		0.20%	1.90%		0.92%		1.17%		4.18%









Page 10 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			8,670,886.48		2,456,978.84		4,616,274.08		15,744,139.40
			% Balance			1.42%		0.40%		0.76%		2.58%
			# Loans			55		16		35		106
			% # Loans			1.43%		0.41%		0.91%		2.75%
	FORECLOSURE		Balance		208,849.14	0.00		1,623,139.81		1,676,191.42		3,508,180.37
			% Balance		0.03%	0.00%		0.27%		0.27%		0.58%
			# Loans		1	0		9		9		19
			% # Loans		0.03%	0.00%		0.23%		0.23%		0.49%
	BANKRUPTCY		Balance		966,912.95	56,657.31		352,849.31		0.00		1,376,419.57
			% Balance		0.16%	0.01%		0.06%		0.00%		0.23%
			# Loans		8	1		3		0		12
			% # Loans		0.21%	0.03%		0.08%		0.00%		0.31%
	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		1,175,762.09	8,727,543.79		4,432,967.96		6,292,465.50		20,628,739.34
			% Balance		0.19%	1.43%		0.73%		1.03%		3.38%
			# Loans		9	56		28		44		137
			% # Loans		0.23%	1.45%		0.73%		1.14%		3.55%










Page 11 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			13,412,712.53		2,975,289.26		3,298,007.59		19,686,009.38
			% Balance			2.68%		0.59%		0.66%		3.93%
			# Loans			66		18		20		104
			% # Loans			2.56%		0.70%		0.78%		4.04%
	FORECLOSURE		Balance		0.00	0.00		1,604,264.24		2,145,897.34		3,750,161.58
			% Balance		0.00%	0.00%		0.32%		0.43%		0.75%
			# Loans		0	0		12		11		23
			% # Loans		0.00%	0.00%		0.47%		0.43%		0.89%
	BANKRUPTCY		Balance		759,372.40	0.00		154,238.43		0.00		913,610.83
			% Balance		0.15%	0.00%		0.03%		0.00%		0.18%
			# Loans		4	0		1		0		5
			% # Loans		0.16%	0.00%		0.04%		0.00%		0.19%
	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		759,372.40	13,412,712.53		4,733,791.93		5,443,904.93		24,349,781.79
			% Balance		0.15%	2.68%		0.94%		1.09%		4.86%
			# Loans		4	66		31		31		132
			% # Loans		0.16%	2.56%		1.20%		1.20%		5.13%









Page 12 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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




TOTAL



Page 13 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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
1499478 1
			183,600.00		0.00	01-Dec-2004		5.850%		CA - 85.00%		360		01-Jun-2004

403031053 1			116,000.00		115,346.42	01-Jul-2004		7.875%		FL - 80.00%		360		01-May-2004
403042612 1			100,000.00		99,595.37	01-Jun-2004		9.500%		CA - 62.50%		360		01-May-2004
403120288 1			440,000.00		439,999.99	01-Aug-2004		6.500%		CA - 80.00%		360		01-Jun-2004
403162794 1			66,000.00		65,754.85	01-Aug-2004		9.250%		GA - 61.11%		360		01-Jun-2004
403174457 1			288,244.00		286,579.18	01-Jul-2004		7.750%		CA - 80.00%		360		01-May-2004
403174581 1			158,400.00		157,286.59	01-Jul-2004		6.750%		CA - 80.00%		360		01-May-2004
403185579 1			236,000.00		234,553.37	01-Aug-2004		6.750%		NJ - 80.00%		360		01-Jun-2004
403228712 1			115,175.00		114,346.18	01-Aug-2004		6.625%		WA - 85.00%		360		01-May-2004
403241818 1			62,050.00		61,650.89	01-Aug-2004		6.500%		FL - 85.00%		360		01-Jun-2004
403263900 1			140,000.00		139,099.51	01-Jul-2004		6.500%		FL - 80.00%		360		01-Jun-2004
403264860 1			172,000.00		171,066.73	01-Jul-2004		7.375%		HI - 80.00%		360		01-Jun-2004
404141505 1			210,017.00		208,849.14	01-Dec-2004		7.250%		AZ - 90.00%		360		01-Jun-2004
404152645 1			248,000.00		246,700.08	01-Aug-2004		7.550%		CA - 80.00%		360		01-Jun-2004
404153230 1			315,000.00		312,973.93	01-Jun-2004		6.500%		NY - 70.00%		360		01-Jun-2004
404164194 1			95,920.00		95,359.87	01-Aug-2004		7.000%		AZ - 80.00%		360		01-Jun-2004
404206647 1			221,000.00		219,967.25	01-Aug-2004		8.125%		CA - 83.40%		360		01-Jun-2004
404220012 1			145,600.00		144,807.33	01-Aug-2004		7.375%		IL - 80.00%		360		01-Jun-2004
405076229 1			116,000.00		115,448.76	01-Jul-2004		7.250%		VA - 80.00%		360		01-Jul-2004
405106459 1			280,000.00		278,794.93	01-Jul-2004		7.750%		NJ - 100.00%		360		01-Jul-2004
1439988 2			55,800.00		55,588.39	01-Jun-2004		9.150%		MS - 90.00%		360		01-Jun-2004
1576514 2			91,120.00		90,746.98	01-Jul-2004		8.000%		PA - 68.00%		360		01-Jul-2004
401236896 2			328,000.00		325,961.47	01-Jul-2004		7.990%		TX - 80.00%		360		01-Apr-2004
401268559 2			129,000.00		128,577.06	01-Aug-2004		10.500%		TX - 47.78%		360		01-May-2004
402136450 2			334,400.00		332,794.38	01-Jul-2004		7.990%		GA - 80.00%		360		01-Jun-2004
402232879 2			110,000.00		109,459.52	01-Jul-2004		7.875%		MS - 81.48%		360		01-Jun-2004
403020539 2			72,000.00		71,738.43	01-Jul-2004		8.590%		TN - 90.00%		360		01-Jul-2004
403042624 2			148,923.00		148,172.77	01-Aug-2004		7.750%		CT - 80.00%		360		01-Jun-2004
403054047 2			92,000.00		91,463.25	01-Aug-2004		7.699%		GA - 80.00%		360		01-May-2004
403096692 2			66,000.00		65,512.53	01-Aug-2004		6.490%		KY - 80.00%		360		01-May-2004
403228406 2			67,200.00		66,675.41	01-Aug-2004		6.199%		KS - 80.00%		360		01-May-2004
403241110 2			51,000.00		50,759.84	01-Aug-2004		9.000%		NC - 85.00%		360		01-May-2004
403242224 2			102,500.00		102,243.87	01-Aug-2004		9.500%		CA - 79.46%		360		01-Jul-2004
403295162 2			406,400.00		406,399.94	01-Jun-2004		8.150%		CA - 80.00%		360		01-Jun-2004
404063353 2			129,600.00		128,947.10	01-Aug-2004		7.750%		CA - 90.00%		360		01-Jun-2004
404097681 2			99,200.00		98,811.93	01-Aug-2004		8.999%		FL - 80.00%		360		01-Jun-2004
404139778 2			96,300.00		95,891.10	01-Jun-2004		8.599%		IN - 90.00%		360		01-Jun-2004
404196020 2			97,200.00		96,801.98	01-Jun-2004		7.999%		MO - 90.00%		360		01-Jul-2004
404207210 2			164,900.00		164,103.38	01-Jun-2004		7.999%		MN - 85.00%		360		01-Jun-2004
404218339 2			125,600.00		125,084.77	01-Aug-2004		7.990%		TX - 80.00%		360		01-Jul-2004
404232562 2			360,800.00		359,023.12	01-Aug-2004		7.875%		CO - 80.00%		360		01-Jun-2004
405040865 2			240,000.00		238,992.59	01-Aug-2004		7.875%		FL - 80.00%		360		01-Jul-2004
405053194 2			398,400.00		396,411.77	01-Jun-2004		7.000%		NY - 80.00%		360		01-Jul-2004


TOTAL			7,475,349.00		7,258,341.95



Page 14 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


										Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans									51		78		129
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									51		78		129
Curtailments Amount									22,312.42		33,222.55		55,534.97
Paid in Full Balance									#######		14,212,365.07		27,955,865.33
Repurchased Loans Balance									0.00		0.00		0.00
Total Prepayment Amount									13,765,812.68		14,245,587.62		28,011,400.30

*Cumulative*


Number of Paid in Full Loans									149		196		345
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									149		196		345
Paid in Full Balance									38,018,456.78		35,294,733.29		73,313,190.07
Repurchased Loans Balance									0.00		0.00		0.00
Curtailments Amount									142,745.94		364,649.01		507,394.95
Total Prepayment Amount									38,161,202.72		35,659,382.30		73,820,585.02










Page 15 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES


										Group 2		Group 1		Total



SMM									2.67%		2.28%		2.46%
3 Months Avg SMM									2.11%		1.71%		1.89%
12 Months Avg SMM									1.82%		1.41%		1.59%
Avg SMM Since Cut-off									1.82%		1.41%		1.59%


CPR									27.77%		24.21%		25.84%
3 Months Avg CPR									22.62%		18.70%		20.49%
12 Months Avg CPR									19.75%		15.67%		17.54%
Avg CPR Since Cut-off									19.75%		15.67%		17.54%


PSA									1,956.32%		1,734.14%		1,836.91%
3 Months Avg PSA Approximation									1,853.94%		1,562.16%		1,697.61%
12 Months Avg PSA Approximation									1,762.89%		1,427.92%		1,583.73%
Avg PSA Since Cut-off Approximation									1,762.90%		1,427.92%		1,583.74%










Page 16 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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))

	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-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

1325892 1			327,750.00		326,256.48		09-Dec-2004		8.250%		NJ - 95.00%		Paid Off - 360		5/1/2004

1366944 1			198,050.00		196,777.41		10-Dec-2004		7.650%		IL - 85.00%		Paid Off - 360		4/1/2004
1381649 1			216,000.00		215,064.28		23-Nov-2004		8.500%		NY - 80.00%		Paid Off - 360		5/1/2004
1385942 1			85,000.00		84,615.50		29-Nov-2004		7.500%		PA - 85.00%		Paid Off - 360		6/1/2004
1390612 1			112,000.00		111,247.67		09-Dec-2004		6.990%		CA - 38.62%		Paid Off - 360		4/1/2004
1404888 1			320,150.00		320,149.90		03-Nov-2004		6.250%		MD - 95.00%		Paid Off - 360		5/1/2004
1414433 1			318,750.00		317,144.32		23-Nov-2004		7.750%		IL - 85.00%		Paid Off - 360		5/1/2004
1414885 2			340,100.00		340,072.83		22-Nov-2004		5.750%		CA - 95.00%		Paid Off - 360		5/1/2004
1419065 1			144,000.00		143,515.69		30-Nov-2004		9.225%		IL - 80.00%		Paid Off - 360		6/1/2004
1429578 1			199,500.00		198,570.50		30-Nov-2004		7.350%		NJ - 95.00%		Paid Off - 360		6/1/2004
1436446 2			335,750.00		333,656.72		17-Nov-2004		6.700%		CA - 85.00%		Paid Off - 360		5/1/2004
1446079 1			322,500.00		322,499.17		30-Nov-2004		5.050%		CA - 75.00%		Paid Off - 360		5/1/2004
1452752 1			60,000.00		59,090.69		08-Nov-2004		9.725%		WA - 26.67%		Paid Off - 180		6/1/2004
1453640 1			154,000.00		153,185.32		19-Nov-2004		6.700%		CA - 77.00%		Paid Off - 360		6/1/2004
1455316 1			218,000.00		216,678.99		12-Nov-2004		5.990%		CA - 55.19%		Paid Off - 360		6/1/2004
1464399 1			304,000.00		304,000.00		22-Nov-2004		7.400%		SC - 95.00%		Paid Off - 360		6/1/2004
1468884 1			148,750.00		148,007.66		30-Nov-2004		7.000%		NC - 82.64%		Paid Off - 360		6/1/2004
1474247 1			198,985.00		198,186.65		08-Nov-2004		8.100%		AZ - 85.00%		Paid Off - 360		6/1/2004
1477682 1			83,300.00		82,982.27		08-Nov-2004		8.350%		CA - 85.00%		Paid Off - 360		6/1/2004
1479869 2			377,000.00		377,000.00		09-Nov-2004		5.000%		CA - 55.04%		Paid Off - 360		6/1/2004
1482514 1			105,000.00		103,595.09		17-Nov-2004		5.850%		CA - 43.75%		Paid Off - 240		6/1/2004
1486337 2			369,000.00		367,162.34		24-Nov-2004		6.050%		NY - 90.00%		Paid Off - 360		7/1/2004
1494901 1			247,500.00		246,455.87		03-Nov-2004		7.850%		NJ - 90.00%		Paid Off - 360		6/1/2004
1497170 1			136,500.00		136,034.96		04-Nov-2004		7.990%		CA - 75.00%		Paid Off - 360		7/1/2004
1499446 2			480,250.00		480,250.00		01-Nov-2004		5.250%		CA - 85.00%		Paid Off - 300		6/1/2004
1499478 1		FCL	183,600.00		182,457.62		30-Nov-2004		5.850%		CA - 85.00%		Paid Off - 360		6/1/2004
1500121 1			163,000.00		163,000.00		01-Nov-2004		5.350%		CA - 54.33%		Paid Off - 360		7/1/2004
1500941 2			227,700.00		226,151.71		15-Nov-2004		8.250%		CA - 90.00%		Paid Off - 360		6/1/2004
1501066 1			204,000.00		203,347.18		04-Nov-2004		8.300%		NV - 80.00%		Paid Off - 360		7/1/2004
1504738 2			174,250.00		173,378.71		10-Nov-2004		6.990%		FL - 85.00%		Paid Off - 360		6/1/2004
1514243 2			380,000.00		377,701.65		01-Nov-2004		6.000%		CA - 84.73%		Paid Off - 360		6/1/2004
1514771 1			162,000.00		161,435.17		03-Nov-2004		7.875%		MA - 90.00%		Paid Off - 360		7/1/2004
1514782 2			227,500.00		226,614.44		30-Nov-2004		8.250%		AZ - 70.00%		Paid Off - 360		6/1/2004
1516022 2			464,000.00		460,494.41		22-Nov-2004		4.800%		CA - 80.00%		Paid Off - 360		6/1/2004
1517798 1			171,735.00		171,734.47		03-Nov-2004		6.550%		NV - 80.00%		Paid Off - 360		7/1/2004
1517972 1			79,000.00		78,628.01		08-Nov-2004		6.350%		CA - 59.40%		Paid Off - 360		7/1/2004
1520600 1			162,000.00		161,328.21		16-Nov-2004		7.000%		FL - 62.31%		Paid Off - 360		7/1/2004




Page 18 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

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


&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

1521792 1			103,500.00		103,111.10		10-Nov-2004		7.500%		HI - 90.00%		Paid Off - 360		7/1/2004

1523965 1			202,000.00		201,398.16		30-Nov-2004		8.650%		NY - 74.81%		Paid Off - 360		7/1/2004
1525670 1			171,200.00		169,997.56		22-Nov-2004		5.200%		CA - 80.00%		Paid Off - 360		6/1/2004
1528816 2			279,000.00		277,515.61		23-Nov-2004		5.700%		NY - 77.50%		Paid Off - 360		7/1/2004
1535150 2			500,000.00		496,825.70		30-Nov-2004		5.750%		CA - 83.33%		Paid Off - 360		6/1/2004
1540641 1			68,400.00		68,166.25		03-Nov-2004		7.975%		IL - 90.00%		Paid Off - 360		7/1/2004
1542873 1			308,750.00		307,469.71		30-Nov-2004		7.000%		NJ - 95.00%		Paid Off - 360		7/1/2004
1549274 2			190,000.00		189,391.98		01-Nov-2004		8.300%		CA - 69.09%		Paid Off - 360		7/1/2004
1556931 1			175,950.00		175,446.83		23-Nov-2004		8.850%		IL - 85.00%		Paid Off - 360		7/1/2004
1562733 1			193,600.00		192,816.66		30-Nov-2004		7.125%		CA - 80.00%		Paid Off - 360		7/1/2004
1573340 1			135,750.00		135,319.28		01-Nov-2004		8.450%		PA - 75.00%		Paid Off - 360		7/1/2004
1574305 1			189,000.00		188,373.41		17-Nov-2004		8.125%		NV - 90.00%		Paid Off - 360		7/1/2004
1575174 1			325,000.00		323,867.53		05-Nov-2004		8.050%		CA - 79.66%		Paid Off - 360		7/1/2004
1575787 2			164,800.00		164,328.71		01-Nov-2004		8.850%		VA - 80.00%		Paid Off - 360		7/1/2004
1577103 1			221,850.00		221,150.81		02-Nov-2004		8.375%		MI - 85.00%		Paid Off - 360		7/1/2004
1578751 1			170,000.00		169,527.69		18-Nov-2004		8.990%		CA - 85.00%		Paid Off - 360		7/1/2004
1578992 1			175,500.00		174,730.91		29-Nov-2004		6.750%		MA - 90.00%		Paid Off - 360		7/1/2004
1592258 2			459,000.00		458,844.54		05-Nov-2004		7.250%		NJ - 90.00%		Paid Off - 360		7/1/2004
1592282 1			156,750.00		156,130.61		09-Nov-2004		7.300%		WI - 95.00%		Paid Off - 360		7/1/2004
1594423 1			280,250.00		279,431.96		01-Nov-2004		8.750%		IL - 95.00%		Paid Off - 360		7/1/2004
1615805 1			128,250.00		127,839.57		30-Nov-2004		8.300%		FL - 90.00%		Paid Off - 360		7/1/2004
401268242 2			38,000.00		37,777.68		01-Nov-2004		6.990%		OK - 74.51%		Paid Off - 360		5/1/2004
401279140 1			136,000.00		135,243.75		01-Nov-2004		7.250%		CA - 80.00%		Paid Off - 360		5/1/2004
401280509 2			465,000.00		461,881.66		09-Nov-2004		6.990%		CA - 87.90%		Paid Off - 360		4/1/2004
402024410 2			41,600.00		41,368.64		10-Nov-2004		7.250%		TN - 80.00%		Paid Off - 360		5/1/2004
402090530 2			340,000.00		337,719.29		18-Nov-2004		7.259%		MD - 80.00%		Paid Off - 360		4/1/2004
402102258 1			223,550.00		222,179.68		03-Nov-2004		6.750%		CT - 85.00%		Paid Off - 360		5/1/2004
402146973 2			181,500.00		180,275.48		24-Nov-2004		6.250%		GA - 55.00%		Paid Off - 360		5/1/2004
402177473 1			171,200.00		170,247.99		24-Nov-2004		7.250%		CA - 80.00%		Paid Off - 360		5/1/2004
402178525 1			197,000.00		195,815.97		04-Nov-2004		7.250%		MI - 69.12%		Paid Off - 360		5/1/2004
402188723 1			136,000.00		135,146.87		19-Nov-2004		6.990%		NJ - 80.00%		Paid Off - 360		5/1/2004
402189108 2			180,500.00		179,632.56		23-Nov-2004		7.990%		IL - 95.00%		Paid Off - 360		5/1/2004
402190527 1			64,000.00		63,669.50		03-Nov-2004		7.625%		NM - 80.00%		Paid Off - 360		5/1/2004
402243729 2			210,800.00		209,738.14		19-Nov-2004		7.750%		MD - 85.00%		Paid Off - 360		5/1/2004
402244105 1			116,000.00		115,185.05		24-Nov-2004		6.750%		CA - 80.00%		Paid Off - 360		4/1/2004
402255292 1			333,000.00		330,958.81		17-Nov-2004		6.750%		CA - 89.88%		Paid Off - 360		5/1/2004
403018456 1			210,000.00		208,854.94		05-Nov-2004		7.350%		MD - 75.00%		Paid Off - 360		5/1/2004
403018740 1			232,000.00		230,507.80		09-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		5/1/2004




Page 19 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

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


&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

403020321 1			165,000.00		163,043.10		19-Nov-2004		6.990%		MI - 100.00%		Paid Off - 360		5/1/2004

403031137 2			139,500.00		138,797.27		09-Nov-2004		7.750%		OH - 90.00%		Paid Off - 360		5/1/2004
403031297 2			145,000.00		144,305.19		30-Nov-2004		8.000%		NJ - 100.00%		Paid Off - 360		5/1/2004
403031452 1			120,000.00		119,297.91		01-Nov-2004		6.990%		CA - 71.43%		Paid Off - 360		5/1/2004
403053698 1			159,000.00		158,166.93		30-Nov-2004		6.750%		CA - 85.35%		Paid Off - 360		6/1/2004
403054087 1			204,000.00		202,623.66		01-Nov-2004		6.250%		CA - 80.00%		Paid Off - 360		5/1/2004
403096377 1			160,000.00		158,970.90		16-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		5/1/2004
403096869 1			144,000.00		143,980.04		22-Nov-2004		6.500%		NY - 80.00%		Paid Off - 360		5/1/2004
403107842 1			175,950.00		174,871.50		16-Nov-2004		6.750%		CA - 85.00%		Paid Off - 360		5/1/2004
403108510 2			112,000.00		111,244.33		02-Nov-2004		6.250%		CA - 80.00%		Paid Off - 360		5/1/2004
403119140 2			160,000.00		158,920.54		03-Nov-2004		6.250%		CA - 80.00%		Paid Off - 360		5/1/2004
403120249 1			112,200.00		111,728.57		02-Nov-2004		8.500%		FL - 85.00%		Paid Off - 360		6/1/2004
403163030 1			192,000.00		190,932.35		04-Nov-2004		7.250%		CA - 80.00%		Paid Off - 360		5/1/2004
403175124 2			327,000.00		325,086.80		22-Nov-2004		6.990%		NJ - 100.00%		Paid Off - 360		5/1/2004
403185731 1			90,000.00		89,592.09		11-Nov-2004		7.490%		CT - 90.00%		Paid Off - 360		6/1/2004
403185820 2			360,000.00		357,277.18		02-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		5/1/2004
403228374 1			230,400.00		229,247.95		30-Nov-2004		6.990%		CA - 80.00%		Paid Off - 360		6/1/2004
403228514 2			500,000.00		497,049.53		17-Nov-2004		6.130%		CA - 61.35%		Paid Off - 360		6/1/2004
403229004 2			56,800.00		56,596.15		05-Nov-2004		8.650%		IN - 80.00%		Paid Off - 360		6/1/2004
403229108 2			217,800.00		216,871.50		18-Nov-2004		7.800%		NY - 90.00%		Paid Off - 360		6/1/2004
403239643 2			162,400.00		161,814.22		16-Nov-2004		8.625%		NC - 80.00%		Paid Off - 360		6/1/2004
403241090 1			240,000.00		238,711.80		12-Nov-2004		6.625%		NJ - 81.36%		Paid Off - 360		6/1/2004
403241915 1			276,250.00		274,556.66		22-Nov-2004		6.750%		CA - 85.00%		Paid Off - 360		5/1/2004
403252444 2			85,000.00		84,475.05		02-Nov-2004		7.750%		RI - 60.71%		Paid Off - 360		5/1/2004
403252751 2			60,010.00		59,585.35		23-Nov-2004		5.999%		OH - 85.00%		Paid Off - 360		5/1/2004
403253239 1			132,000.00		131,339.93		03-Nov-2004		6.990%		CA - 80.00%		Paid Off - 360		6/1/2004
403264216 2			80,000.00		79,626.29		#######		7.490%		GA - 72.07%		Paid Off - 360		6/1/2004
403295080 1			153,000.00		152,307.97		01-Nov-2004		7.500%		FL - 90.00%		Paid Off - 360		6/1/2004
403296072 1			108,000.00		107,460.89		01-Nov-2004		6.999%		IL - 80.00%		Paid Off - 360		6/1/2004
403306704 2			148,500.00		147,921.94		16-Nov-2004		8.250%		CA - 90.00%		Paid Off - 360		6/1/2004
403306883 2			103,500.00		103,031.85		30-Nov-2004		7.500%		NV - 75.00%		Paid Off - 360		6/1/2004
403317709 1			85,000.00		84,091.37		03-Nov-2004		5.990%		FL - 72.03%		Paid Off - 360		5/1/2004
403317799 2			264,000.00		262,863.82		01-Nov-2004		7.750%		FL - 80.00%		Paid Off - 360		6/1/2004
404052311 1			201,500.00		200,588.59		03-Nov-2004		7.500%		CA - 65.00%		Paid Off - 360		6/1/2004
404052550 2			656,600.00		656,600.00		22-Nov-2004		5.990%		CA - 70.00%		Paid Off - 360		6/1/2004
404052623 2			365,500.00		363,348.81		01-Nov-2004		6.500%		CA - 85.00%		Paid Off - 360		6/1/2004
404063089 1			327,600.00		325,961.21		18-Nov-2004		6.990%		CA - 90.00%		Paid Off - 360		6/1/2004
404063919 1			240,000.00		238,742.59		18-Nov-2004		6.750%		CA - 80.00%		Paid Off - 360		6/1/2004




Page 20 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution

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


&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

404075025 2			400,000.00		397,974.53		04-Nov-2004		7.375%		CA - 80.00%		Paid Off - 360		6/1/2004

404086595 2			372,000.00		369,798.59		01-Nov-2004		6.490%		CA - 80.00%		Paid Off - 360		6/1/2004
404129232 1			200,000.00		198,999.91		29-Nov-2004		6.990%		CA - 80.00%		Paid Off - 360		6/1/2004
404130422 2			228,000.00		226,746.41		29-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		6/1/2004
404130708 2			272,000.00		270,639.93		30-Nov-2004		6.990%		MD - 80.00%		Paid Off - 360		6/1/2004
404139845 1			308,000.00		306,535.48		30-Nov-2004		7.250%		CA - 80.00%		Paid Off - 360		6/1/2004
404141392 2			500,000.00		497,443.22		04-Nov-2004		6.875%		CA - 67.85%		Paid Off - 360		6/1/2004
404141935 2			216,750.00		215,860.89		17-Nov-2004		7.990%		CA - 85.00%		Paid Off - 360		6/1/2004
404163817 1			50,000.00		49,826.79		22-Nov-2004		8.000%		FL - 66.67%		Paid Off - 360		7/1/2004
404195179 1			190,000.00		189,343.42		01-Nov-2004		8.990%		CA - 64.41%		Paid Off - 360		6/1/2004
404195521 2			396,000.00		396,000.00		03-Nov-2004		6.250%		CA - 80.00%		Paid Off - 360		7/1/2004
404206589 2			61,000.00		60,703.76		22-Nov-2004		8.750%		OH - 80.00%		Paid Off - 360		6/1/2004
404220121 2			336,000.00		334,768.49		04-Nov-2004		7.625%		CA - 80.00%		Paid Off - 360		7/1/2004
404231772 2			486,000.00		483,054.96		04-Nov-2004		5.990%		CA - 90.00%		Paid Off - 360		6/1/2004
404274295 2			168,000.00		167,310.86		18-Nov-2004		7.990%		VA - 80.00%		Paid Off - 360		6/1/2004
405040682 1			163,600.00		162,865.98		26-Nov-2004		7.359%		MO - 80.00%		Paid Off - 360		7/1/2004


TOTAL			28,082,180.00		27,955,865.33



Page 21 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



										Group 2		Group 1		Total


*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*




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-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 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-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative

&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)





TOTAL



Page 25 of 27
Morgan Stanley ABS Capital I Inc. 2004-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Triggers and Adj. Cert. Report
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
3M Rolling Avg. Bal. 60+ Delinq.(includes Bankruptcy and													11,789,355.61
Ending Balance													1,110,613,382.69
Senior Enhancement Percentage													20.7000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



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-HE6

Mortgage Pass-Through Certificates

2004-HE6

December 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION

									Group 2		Group 1		Total
Current Scheduled Payments									2,075,834.50		5,452,223.36		7,528,057.86
Current Scheduled Payments 1 Month Prior									2,092,097.77		5,576,738.70		7,668,836.47
Current Scheduled Payments 2 Month Prior									2,104,091.43		5,685,580.02		7,789,671.45
Current Scheduled Payments 3 Month Prior									2,110,959.82		5,744,568.02		7,855,527.84
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									95,118.50		63,980.41		159,098.90
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior									33,785.43		28,364.33		62,149.77
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior									32,321.21		12,553.81		44,875.02
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior									5,354.01		2,414.08		7,768.09
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-HE6 8-K