
                                    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 Agreement, dated as June 1, 2004, providing
          for the issuance of Morgan Stanley ABS Capital I Inc. Trust, Series 2004-SD2)
                      (Exact name of registrant as specified in charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-113543-06                        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. Trust, Series 2004-SD2, which was made on June 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 AGREEMENT ON BEHALF OF MORGAN STANLEY ABS CAPITAL I INC., REGISTRANT



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



                                   EXHIBIT INDEX

         DOCUMENT

         99.1 Monthly Remittance Statement to the Certificateholders dated as of
              December 27, 2004.


	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates


	December 27, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				15
			8.	Foreclosure Report				16
			9.	Prepayment Report				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25




				Total Number of Pages				25



			CONTACTS

				Administrator: Kumar Khambhaita
				Direct Phone Number: (714)247-6327
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

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



ISSUANCE INFORMATION

	Seller:		Morgan Stanley					Cut-Off Date: May 1, 2004
	Certificate Insurer(s):							Closing Date: June 4, 2004
								First Payment Date: June 25, 2004
	Servicer(s):		Bank of America Master Servicer
			Washington Mutual Bank Master Servicer
			Wilshire Credit Corp Master Servicer
								Distribution Date: December 27, 2004
	Underwriter(s):		Morgan Stanley Dean Witter					Record Date: December 24, 2004
			Utendahl Capital Partners, L.P.
			Blaylock & Partners, L.P.





						Page 1 of 25					© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates
	REMIC II Series 2004-SD2
	Certificate Payment Report for December 27, 2004 Distribution


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

A		191,210,000.00			156,067,512.03	353,449.56	3,813,623.77	4,167,073.33	-	-	152,253,888.26
M-1		10,152,000.00			10,152,000.00	24,477.60	-	24,477.60	-	-	10,152,000.00
M-2		9,025,000.00			9,025,000.00	28,210.65	-	28,210.65	-	-	9,025,000.00
B-1		7,332,000.00			7,332,000.00	30,810.69	-	30,810.69	-	-	7,332,000.00
B-2		2,257,000.00			2,257,000.00	9,873.12	-	9,873.12	-	-	2,257,000.00
X		5,640,575.00			5,640,405.52	536,528.42	-	536,528.42	-	-	5,640,405.52
R		-			-	-	-	-	-	-	-
P		100.00			100.00	29,083.98	-	29,083.98	-	-	100.00


Total		225,616,675.00			190,474,017.55	1,012,434.02	3,813,623.77	4,826,057.79	-	-	186,660,393.78


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

A	11/26/04	12/26/04		A-Act/360	61744CDZ6	191,210,000.00	816.209989	1.848489	19.944688	21.793177	796.265301
M-1	11/26/04	12/26/04		A-Act/360	61744CEA0	10,152,000.00	1,000.000000	2.411111	-	2.411111	1,000.000000
M-2	11/26/04	12/26/04		A-Act/360	61744CEB8	9,025,000.00	1,000.000000	3.125834	-	3.125834	1,000.000000
B-1	11/26/04	12/26/04		A-Act/360	61744CEC6	7,332,000.00	1,000.000000	4.202222	-	4.202222	1,000.000000
B-2	11/26/04	12/26/04		A-Act/360	61744CED4	227,873,220.96	9.904630	0.043327	-	0.043327	9.904630
X	11/26/04	12/26/04		A-Act/360	MS04S2101	5,640,575.00	34,768.516165	95.119455	-	95.119455	34,092.410667
R	11/26/04	12/26/04		A-Act/360	MS04S2103	-	-	-	-	-	-
P	11/26/04	12/26/04		A-Act/360	MS04S2102	100.00	1,000.000000	290,839.800000	-	290,839.800000	1,000.000000


							Page 2 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates
	REMIC II Series 2004-SD2
	Certificate Payment Report for December 27, 2004 Distribution


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

A	191,210,000.00		2,061,063.49		37,249,885.26	1,706,226.48	38,956,111.74	41,017,175.23	-	-	152,253,888.26
M-1	10,152,000.00		132,402.17		-	-	-	132,402.17	-	-	10,152,000.00
M-2	9,025,000.00		160,567.61		-	-	-	160,567.61	-	-	9,025,000.00
B-1	7,332,000.00		182,890.90		-	-	-	182,890.90	-	-	7,332,000.00
B-2	2,257,000.00		58,882.09		-	-	-	58,882.09	-	-	2,257,000.00
X	5,640,575.00		4,874,042.52		-	-	-	4,874,042.52	-	-	5,640,405.52
R	-		-		-	-	-	-	-	-	-
P	100.00		374,849.28		-	-	-	374,849.28	-	-	100.00


Total	225,616,675.00		7,844,698.06		37,249,885.26	1,706,226.48	38,956,111.74	46,800,809.80	-	-	186,660,393.78


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

A	2.63000%	156,067,512.03			353,449.56	-	-	-	353,449.56	353,449.56	-
M-1	2.80000%	10,152,000.00			24,477.60	-	-	-	24,477.60	24,477.60	-
M-2	3.63000%	9,025,000.00			28,210.65	-	-	-	28,210.65	28,210.65	-
B-1	4.88000%	7,332,000.00			30,810.69	-	-	-	30,810.69	30,810.69	-
B-2	5.08000%	2,257,000.00			9,873.12	-	-	-	9,873.12	9,873.12	-
X	3.38017%	196,114,423.07			536,528.42	-	-	-	536,528.42	536,528.42	-
R		-			-	-	-	-	-	-	-
P		100.00			29,083.98	-	-	-	29,083.98	29,083.98	-


Total		380,948,035.10			1,012,434.02	-	-	-	1,012,434.02	1,012,434.02	-


							Page 3 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY					B OF A	WAMU	WILSHIRE	TOTAL

	Principal Collections				1,012,600.69	811,836.62	1,989,186.46	3,813,623.77
	Principal Other Accounts				0.00	0.00	0.00	0.00
	TOTAL NET PRINCIPAL				1,012,600.69	811,836.62	1,989,186.46	3,813,623.77

	Interest Collections				252,362.88	161,560.03	587,770.22	1,001,693.13
	Interest Withdrawals				0.00	0.00	0.00	0.00

	Interest Fees				(13,613.71)	(1,278.38)	(3,451.00)	(18,343.09)
	TOTAL NET INTEREST				238,749.17	160,281.65	584,319.22	983,350.04

	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE				1,251,349.86	972,118.27	2,573,505.68	4,796,973.81

	Prepayment Penalties Collected				0.00	0.00	29,083.98	29,083.98

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION				1,251,349.86	972,118.27	2,602,589.66	4,826,057.79


	NOTE: Grp1 = Wilshire, Grp2 = WAMU, Grp3 = B of A



PRINCIPAL - COLLECTIONS					B OF A	WAMU	WILSHIRE	TOTAL

	Scheduled Principal Received				88,441.39	70,320.94	72,936.55	231,698.88
	Prepayments In Full				913,295.16	730,632.53	1,902,789.91	3,546,717.60
	Curtailments				10,864.14	10,883.15	13,460.00	35,207.29
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Repurchased Principal Amounts				0.00	0.00	0.00	0.00
	Other Principal				0.00	0.00	0.00	0.00
	Total Realized Loss Of Principal				0.00	0.00	0.00	0.00
	Delinquent Principal				(1,004.52)	(60,793.52)	(70,480.95)	(132,278.99)
	Advanced Principal				1,004.52	60,793.52	70,480.95	132,278.99

	TOTAL PRINCIPAL COLLECTED				1,012,600.69	811,836.62	1,989,186.46	3,813,623.77


	NOTE: Grp1 = Wilshire, Grp2 = WAMU, Grp3 = B of A


				Page 4 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS					B OF A	WAMU	WILSHIRE	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS					B OF A	WAMU	WILSHIRE	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS					B OF A	WAMU	WILSHIRE	TOTAL

	Scheduled Interest				252,539.51	168,449.32	622,652.57	1,043,641.40
	Liquidation Interest				0.00	0.00	0.00	0.00
	Repurchased Interest				0.00	0.00	0.00	0.00
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Interest				0.00	0.00	0.00	0.00
	Relief Act Interest Shortfalls				0.00	0.00	0.00	0.00
	Net Prepayment Interest Shortfalls				0.00	0.00	0.00	0.00
	Delinquent Interest				(4,678.62)	(151,787.16)	(591,935.22)	(748,401.00)
	Interest Advanced				4,501.99	144,897.87	557,052.87	706,452.73

	TOTAL INTEREST COLLECTED				238,749.17	160,281.65	584,319.22	983,350.04



	NOTE: Grp1 = Wilshire, Grp2 = WAMU, Grp3 = B of A


				Page 5 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS					B OF A	WAMU	WILSHIRE	TOTAL

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

	TOTAL INTEREST WITHDRAWALS				0.00	0.00	0.00	0.00


INTEREST - OTHER ACCOUNTS					B OF A	WAMU	WILSHIRE	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - FEES					B OF A	WAMU	WILSHIRE	TOTAL

	Current Servicing Fees				12,639.67	725.40	1,962.18	15,327.25
	Trustee Fees				974.04	552.98	1,488.82	3,015.84



	TOTAL INTEREST OTHER FEES				13,613.71	1,278.38	3,451.00	18,343.09



	NOTE: Grp1 = Wilshire, Grp2 = WAMU, Grp3 = B of A


				Page 6 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS					B OF A	WAMU	WILSHIRE	TOTAL

	Beginning Excess Reserve Fund Balance							0.00
	Total Deposits to Excess Reserve Fund:							0.00
	(1) Basis Risk Payment to Reserve Fund							0.00
	(2) Interest Cap Payments							0.00
	Amt Withdrawn							0.00
	Ending Excess Reserve Fund Balance							0.00


INSURANCE					B OF A	WAMU	WILSHIRE	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES					B OF A	WAMU	WILSHIRE	TOTAL

	Target OC Amount							5,640,405.52
	OC Amount (For Calculating Deficiency/Release)							5,640,405.52
	OC Release Amount							0.00
	OC Deficiency							0.00

	OC Amount After Distributions							5,640,405.52

	Senior Enhancement Percentage							18.06%


				Page 7 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL					B OF A	WAMU	WILSHIRE	TOTAL
	Loan Count:
	*Original*				256	232	713	1201
	Prior				245	202	592	1,039
	Prefunding				-	-	-	-
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(3)	(5)	(12)	(20)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				242	197	580	1,019

	*Principal Balance:*
	Original				64,745,219.11	41,449,163.18	119,421,838.67	225,616,220.96
	Prior				61,518,220.48	34,925,268.91	94,030,528.16	190,474,017.55
	Prefunding				-	-	-	-
	Scheduled Principal				(88,441.39)	(70,320.94)	(72,936.55)	(231,698.88)
	Partial and Full Voluntary Prepayments				(924,159.30)	(741,515.68)	(1,916,249.91)	(3,581,924.89)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				60,505,619.79	34,113,432.29	92,041,341.70	186,660,393.78

PREFUNDING					B OF A	WAMU	WILSHIRE	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Wilshire		B of A
	WAMU
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS					B OF A	WAMU	WILSHIRE	TOTAL

	Weighted Average Coupon Original				4.895093%	5.842636%	7.909698%	6.664844%
	Weighted Average Coupon Prior				4.926210%	5.786799%	7.912504%	6.578511%
	Weighted Average Coupon Current				4.926141%	5.787763%	7.946176%	6.575016%
	Weighted Average Months to Maturity Original				324	292	345	329
	Weighted Average Months to Maturity Prior				320	284	339	323
	Weighted Average Months to Maturity Current				319	284	338	322
	Weighted Avg Remaining Amortization Term Original				323	292	347	330
	Weighted Avg Remaining Amortization Term Prior				320	283	341	324
	Weighted Avg Remaining Amortization Term Current				319	283	340	323
	Weighted Average Seasoning Original				10.02	18.68	10.25	11.73
	Weighted Average Seasoning Prior				15.04	23.35	15.43	16.76
	Weighted Average Seasoning Current				16.06	24.34	16.45	17.77

Note: Original information refers to deal issue.


	Wilshire		B of A
	WAMU
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS					B OF A	WAMU	WILSHIRE	TOTAL

	Weighted Average Margin Original				1.427%	0.353%	4.704%
	Weighted Average Margin Prior				1.442%	0.390%	4.493%
	Weighted Average Margin Current				1.443%	0.405%	4.476%
	Weighted Average Max Rate Original				6.491%	1.464%	10.928%
	Weighted Average Max Rate Prior				6.553%	1.609%	10.481%
	Weighted Average Max Rate Current				6.556%	1.670%	10.436%
	Weighted Average Min Rate Original				1.493%	0.373%	5.934%
	Weighted Average Min Rate Prior				1.467%	0.412%	5.686%
	Weighted Average Min Rate Current				1.467%	0.428%	5.672%
	Weighted Average Cap Up Original				1.148%	0.096%	0.861%
	Weighted Average Cap Up Prior				1.156%	0.109%	0.825%
	Weighted Average Cap Up Current				1.156%	0.113%	0.816%
	Weighted Average Cap Down Original				1.148%	0.096%	0.861%
	Weighted Average Cap Down Prior				1.156%	0.109%	0.825%
	Weighted Average Cap Down Current				1.156%	0.113%	0.816%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES					B OF A	WAMU	WILSHIRE	TOTAL

	Current Servicing Fees				12,639.67	725.40	1,962.18	15,327.25
	Delinquent Servicing Fees				176.62	6,889.29	34,882.35	41,948.26
	TOTAL SERVICING FEES				12,816.29	7,614.69	36,844.53	57,275.51

	Prepayment Interest Shortfall				3,330.06	0.00	8,348.38	11,678.44
	Compensating Interest				(3,330.06)	0.00	(8,348.38)	(11,678.44)
	Delinquent Servicing Fees				(176.62)	(6,889.29)	(34,882.35)	(41,948.26)

	COLLECTED SERVICING FEES				12,639.67	725.40	1,962.18	15,327.25


	Aggregate Advances with respect to this Distribution				5,506.51	205,691.39	627,533.82	838,731.72
	Current Nonrecoverable Advances				0.00	0.00	0.00	0.00


	NOTE: Grp1 = Wilshire, Grp2 = WAMU, Grp3 = B of A


ADDITIONAL COLLATERAL INFORMATION					B OF A	WAMU	WILSHIRE	TOTAL

	Net Prepayment Interest Shortfall							0.00

	Monthly Excess Cash Flow							536,528.42


	Ending Pool Stated Principal Balance				60,505,619.79	34,113,432.29	92,041,341.70	186,660,393.78


				Page 10 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			5,305,259.16	3,385,758.62	3,169,696.90	11,860,714.68
		% Balance			2.84%	1.81%	1.70%	6.35%
		# Loans			43	24	25	92
		% # Loans			4.22%	2.36%	2.45%	9.03%
FORECLOSURE		Balance		-	-	-	10,890,354.73	10,890,354.73
		% Balance		0.00%	0.00%	0.00%	5.83%	5.83%
		# Loans		-	-	-	61	61
		% # Loans		0.00%	0.00%	0.00%	5.99%	5.99%
BANKRUPTCY		Balance		942,066.86	283,786.53	148,430.71	4,160,601.35	5,534,885.45
		% Balance		0.50%	0.15%	0.08%	2.23%	2.97%
		# Loans		7	3	2	32	44
		% # Loans		0.69%	0.29%	0.20%	3.14%	4.32%
REO		Balance		-	-	-	1,301,468.82	1,301,468.82
		% Balance		0.00%	0.00%	0.00%	0.70%	0.70%
		# Loans		-	-	-	10	10
		% # Loans		0.00%	0.00%	0.00%	0.98%	0.98%

TOTAL		Balance		942,066.86	5,589,045.69	3,534,189.33	19,522,121.80	29,587,423.68
		% Balance		0.50%	2.99%	1.89%	10.46%	15.85%
		# Loans		7	46	26	128	207
		% # Loans		0.69%	4.51%	2.55%	12.56%	20.31%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Wilshire Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			4,475,265.89	2,835,857.32	2,387,382.06	9,698,505.27
		% Balance			4.86%	3.08%	2.59%	10.54%
		# Loans			36	20	20	76
		% # Loans			6.21%	3.45%	3.45%	13.10%
FORECLOSURE		Balance		-	-	-	10,827,344.72	10,827,344.72
		% Balance		0.00%	0.00%	0.00%	11.76%	11.76%
		# Loans		-	-	-	60	60
		% # Loans		0.00%	0.00%	0.00%	10.34%	10.34%
BANKRUPTCY		Balance		942,066.86	283,786.53	148,430.71	4,160,601.35	5,534,885.45
		% Balance		1.02%	0.31%	0.16%	4.52%	6.01%
		# Loans		7	3	2	32	44
		% # Loans		1.21%	0.52%	0.34%	5.52%	7.59%
REO		Balance		-	-	-	1,301,468.82	1,301,468.82
		% Balance		0.00%	0.00%	0.00%	1.41%	1.41%
		# Loans		-	-	-	10	10
		% # Loans		0.00%	0.00%	0.00%	1.72%	1.72%

TOTAL		Balance		942,066.86	4,759,052.42	2,984,288.03	18,676,796.95	27,362,204.26
		% Balance		1.02%	5.17%	3.24%	20.29%	29.73%
		# Loans		7	39	22	122	190
		% # Loans		1.21%	6.72%	3.79%	21.03%	32.76%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - WAMU Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			754,795.55	549,901.30	745,461.55	2,050,158.40
		% Balance			2.21%	1.61%	2.19%	6.01%
		# Loans			6	4	4	14
		% # Loans			3.05%	2.03%	2.03%	7.11%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	754,795.55	549,901.30	745,461.55	2,050,158.40
		% Balance		0.00%	2.21%	1.61%	2.19%	6.01%
		# Loans		-	6	4	4	14
		% # Loans		0.00%	3.05%	2.03%	2.03%	7.11%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - B of A Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			75,197.72	-	36,853.29	112,051.01
		% Balance			0.12%	0.00%	0.06%	0.19%
		# Loans			1	-	1	2
		% # Loans			0.41%	0.00%	0.41%	0.83%
FORECLOSURE		Balance		-	-	-	63,010.01	63,010.01
		% Balance		0.00%	0.00%	0.00%	0.10%	0.10%
		# Loans		-	-	-	1	1
		% # Loans		0.00%	0.00%	0.00%	0.41%	0.41%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	75,197.72	-	99,863.30	175,061.02
		% Balance		0.00%	0.12%	0.00%	0.17%	0.29%
		# Loans		-	1	-	2	3
		% # Loans		0.00%	0.41%	0.00%	0.83%	1.24%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 14 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	REO Report for December 27, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 3				Loan Group 1 = Wilshire; REO Book Value = Not Available
Total Original Principal Balance = 511,400.00				Loan Group 2 = WAMU; REO Book Value = Not Available
Total Current Balance = 505,554.14				Loan Group 3 = B of A; REO Book Value = Not Available
REO Book Value = Not Available

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

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

4563185 1		57,600.00	56,137.14	Nov-01-03	6.925%	TX - 80.00%	360	Jul-17-02
10070908 1		425,000.00	421,373.20	Feb-01-04	8.700%	CO - 80.19%	360	Sep-30-03
7003072118 1		28,800.00	28,043.80	Oct-01-01	11.625%	PA - 79.00%	361	May-17-99


				Page 15 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Foreclosure Report for December 27, 2004 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 14				Loan Group 1 = Wilshire
Total Original Principal Balance = 2,246,225.00				Loan Group 2 = WAMU
Total Current Balance = 2,223,536.60				Loan Group 3 = B of A


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

822247 1		329,000.00	326,314.17	Jun-01-04	10.775%	CA - 70.00%	360	Mar-13-03
871200 1		172,643.00	171,740.28	Jul-01-04	12.040%	TX - 73.03%	360	Jun-30-03
885015 1		119,000.00	117,522.37	Jul-01-04	8.150%	OH - 82.07%	360	May-19-03
902602 1		212,500.00	209,980.43	May-01-04	7.750%	PA - 73.28%	360	Jul-07-03
4527198 1		150,800.00	149,497.53	Nov-01-03	12.400%	GA - 80.00%	360	Jul-10-02
6559115 1		241,500.00	239,596.55	Jul-01-04	9.450%	IL - 75.00%	360	Sep-09-03
10057245 1		58,650.00	58,044.30	Mar-01-04	8.990%	FL - 85.00%	360	Jun-24-03
10587181 1		92,000.00	91,053.55	Jul-01-04	7.760%	TX - 80.00%	360	Sep-16-03
61047819 1		48,000.00	47,626.13	Jul-01-04	10.250%	OH - 80.00%	360	Jul-11-03
202418456 1		147,432.00	144,326.65	Feb-01-04	6.500%	CO - 97.00%	360	Jan-02-03
281004838 1		46,400.00	45,897.30	Jul-01-04	8.950%	PA - 80.00%	360	Jul-14-03
341015168 1		298,800.00	296,686.09	Jul-01-04	9.240%	NC - 80.00%	360	Nov-05-03
6000063953 1		265,500.00	262,241.24	Feb-01-04	7.900%	GA - 90.00%	360	Jun-30-03
6347092253 3		64,000.00	63,010.01	Jul-01-04	6.000%	IA - 97.00%	360	Aug-21-03


				Page 16 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS					B OF A	WAMU	WILSHIRE	TOTAL

	*Current*
	Number of Paid in Full Loans				3	5	12	20
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				3	5	12	20

	Paid in Full Balance				913,295.16	730,632.53	1,902,789.91	3,546,717.60
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				10,864.14	10,883.15	13,460.00	35,207.29
	Total Prepayment Amount				924,159.30	741,515.68	1,916,249.91	3,581,924.89

	*Cumulative*
	Number of Paid in Full Loans				14	30	128	172
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				14	30	128	172

	Paid in Full Balance				3,524,570.18	5,783,853.46	25,447,764.72	34,756,188.36
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				88,190.90	1,030,695.55	1,180,380.29	2,299,266.74
	Total Prepayment Amount				3,612,761.08	6,814,549.01	26,628,145.01	37,055,455.10

SPACE INTENTIONALLY LEFT BLANK


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


				Page 17 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES					B OF A	WAMU	WILSHIRE	TOTAL

	SMM				1.50%	2.13%	2.04%	1.88%
	3 Months Avg SMM				0.71%	3.09%	3.26%	2.43%
	12 Months Avg SMM
	Avg SMM Since Cut-off				0.82%	2.55%	3.55%	2.54%

	CPR				16.63%	22.74%	21.91%	20.39%
	3 Months Avg CPR				8.18%	31.39%	32.83%	25.58%
	12 Months Avg CPR
	Avg CPR Since Cut-off				9.43%	26.69%	35.20%	26.59%

	PSA				517.79%	467.15%	665.93%	574.01%
	3 Months Avg PSA Approximation				271.89%	673.63%	1063.64%	763.17%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				361.47%	625.15%	1317.62%	902.58%



	Wilshire		B of A
	WAMU


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 18 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments

	Wilshire		B of A
	WAMU

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


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


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*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 and repurchases.
Dates correspond to distribution dates.

				Page 19 of 25				© COPYRIGHT 2004 Deutsche Bank


	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 20						Loan Group 1 = Wilshire
Total Original Principal Balance = 3,623,646.00						Loan Group 2 = WAMU
Total Prepayment Amount = 3,546,717.60						Loan Group 3 = B of A


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

705098 1			164,000.00	161,779.28	Nov-09-04	9.500%	NH - 80.00%	Paid Off - 360	Oct-04-02
827235 1		FCL	121,500.00	120,188.34	Nov-29-04	8.550%	CA - 90.00%	Paid Off - 360	Jun-06-03
4961048 1			196,650.00	193,414.93	Nov-30-04	6.990%	CA - 95.00%	Paid Off - 360	Mar-12-03
5882907 1			73,600.00	73,138.21	Nov-05-04	10.550%	TX - 80.00%	Paid Off - 360	Jul-17-03
6546919 1		FCL	157,500.00	156,802.89	Nov-08-04	11.475%	MN - 75.00%	Paid Off - 360	Sep-19-03
10086012 1			224,000.00	222,548.82	Nov-04-04	8.750%	CA - 74.67%	Paid Off - 360	Dec-18-03
10574154 1			128,250.00	126,915.55	Nov-18-04	6.875%	TN - 91.61%	Paid Off - 360	Oct-27-03
10575553 1			71,250.00	70,691.13	Nov-18-04	8.750%	MO - 75.00%	Paid Off - 360	Sep-09-03
91022748 1			237,500.00	235,860.07	Nov-30-04	8.500%	IL - 95.00%	Paid Off - 360	Nov-13-03
281005063 1			47,000.00	46,635.80	Nov-03-04	9.900%	IN - 79.66%	Paid Off - 360	Jul-28-03
331021510 1			337,500.00	334,921.21	Nov-01-04	8.900%	NY - 75.00%	Paid Off - 360	Nov-05-03
5000064291 1			162,000.00	159,893.68	Nov-08-04	6.950%	IL - 90.00%	Paid Off - 360	Jul-02-03
68998111 2			150,350.00	146,504.72	Dec-01-04	7.250%	CA - 97.00%	Paid Off - 360	Apr-18-02
78071040 2			231,296.00	225,148.35	Dec-01-04	6.750%	NY - 97.00%	Paid Off - 360	Jun-20-02
79173852 2			73,000.00	67,509.50	Dec-01-04	6.125%	TX - 74.11%	Paid Off - 180	Jan-31-03
623813466 2			200,000.00	186,308.17	Dec-01-04	5.250%	CA - 25.00%	Paid Off - 180	Apr-15-03
629242231 2			113,500.00	105,161.79	Dec-01-04	4.750%	NC - 73.94%	Paid Off - 180	May-23-03
6138931461 3			493,500.00	485,416.34	Nov-01-04	4.875%	MO - 70.00%	Paid Off - 360	Sep-19-03
6854596670 3			119,000.00	110,953.51	Nov-30-04	5.750%	CA - 44.07%	Paid Off - 180	May-05-03
6928709184 3			322,250.00	316,925.31	Nov-02-04	5.250%	GA - 67.84%	Paid Off - 360	Aug-29-03


					Page 20 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES					B OF A	WAMU	WILSHIRE	TOTAL

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

	*Cumulative*
	Number of Loans Liquidated				-	-	1	1
	Collateral Realized Loss/(Gain) Amount				-	-	93,804.58	93,804.58
	Net Liquidation Proceeds				-	-	100,341.02	100,341.02

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



	Applied Realized Loss Amount							0.00
	Cumulative Loss Percentage							0.04%


	Wilshire		B of A				3 Months Moving Average
	WAMU

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 21 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS					B OF A	WAMU	WILSHIRE	TOTAL

	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR				0.00%	0.00%	0.07%	0.03%
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.03%	0.01%

	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR				0.00%	0.00%	0.79%	0.40%
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.34%	0.17%

	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation				0.00%	0.00%	2.56%	1.18%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	1.27%	0.58%

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

	Wilshire		B of A
	WAMU
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 22 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral

	Wilshire		B of A
	WAMU

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


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


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

				Page 23 of 25				© COPYRIGHT 2004 Deutsche Bank


	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 27, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Wilshire
Total Prior Principal Balance = 0.00						Loan Group 2 = WAMU
Total Current Realized Loss Amount = 0.00						Loan Group 3 = B of A
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

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


					Page 24 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-SD2
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 27, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS					B OF A	WAMU	WILSHIRE	TOTAL

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No

	(i) Does (a) equal or exceed (b)?							No
	(a) Six month 60+ day delinquent avg							2.82%
	(a) 44% of Senior Enhancement %							7.95%

	(ii) Is (x) greater than (y)							No

	(x) Cumulative Loss %							0.04%
	(y) Applicable Test %							0.00%


ADJUSTABLE RATE CERTIFICATE INFORMATION					B OF A	WAMU	WILSHIRE	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION					B OF A	WAMU	WILSHIRE	TOTAL

	Total Basis Risk Carry Forward Amount							0.00

	Class A Basis Risk Paid							0.00
	Class M-1 Basis Risk Paid							0.00
	Class M-2 Basis Risk Paid							0.00
	Class B Basis Risk Paid							0.00

	Class A Basis Risk Carry Forward							0.00
	Class M-1 Basis Risk Carry Forward							0.00
	Class M-2 Basis Risk Carry Forward							0.00
	Class B Basis Risk Carry Forward							0.00


				Page 25 of 25				© COPYRIGHT 2004 Deutsche Bank

Morgan Stanley ABS Capital I Inc. Trust, Series 2004-SD2 8-K