|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|------------------------------------------------- | ---- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |               
|Morgan Stanley ABS Capital I Inc. Series 2004-NC6
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2004 Annual Statement                            
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                                            |      | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200408                                            | A-1  | 61744CEP7 | $714,143.71   |       | $12,586,664.64 |  | $471,463,335.36         | 
|200409                                            | A-1  | 61744CEP7 | $885,958.18   |       | $13,052,885.03 |  | $458,410,450.33         | 
|200410                                            | A-1  | 61744CEP7 | $811,131.82   |       | $11,308,865.45 |  | $447,101,584.88         | 
|200411                                            | A-1  | 61744CEP7 | $940,900.45   |       | $18,450,314.64 |  | $428,651,270.24         | 
|200412                                            | A-1  | 61744CEP7 | $965,471.86   |       | $20,156,126.20 |  | $408,495,144.04         | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $4,317,606.02           |  | $75,554,855.96  |  |           |  | 
|200408                                            | A-2  | 61744CEQ5 | $280,292.44   |       | $6,192,316.16  |  | $193,807,683.84         | 
|200409                                            | A-2  | 61744CEQ5 | $347,319.52   |       | $4,950,703.65  |  | $188,856,980.19         | 
|200410                                            | A-2  | 61744CEQ5 | $320,217.50   |       | $5,969,999.98  |  | $182,886,980.21         | 
|200411                                            | A-2  | 61744CEQ5 | $369,431.70   |       | $7,724,620.69  |  | $175,162,359.52         | 
|200412                                            | A-2  | 61744CEQ5 | $380,197.35   |       | $8,012,876.81  |  | $167,149,482.71         | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $1,697,458.51           |  | $32,850,517.29  |  |           |  | 
|200408                                            | A-3  | 61744CER3 | $197,471.35   |       | $8,796,897.22  |  | $151,703,102.78         | 
|200409                                            | A-3  | 61744CER3 | $241,271.14   |       | $7,033,043.86  |  | $144,670,058.92         | 
|200410                                            | A-3  | 61744CER3 | $220,541.47   |       | $8,481,071.51  |  | $136,188,987.41         | 
|200411                                            | A-3  | 61744CER3 | $248,469.24   |       | $10,973,712.02 |  | $125,215,275.39         | 
|200412                                            | A-3  | 61744CER3 | $248,063.74   |       | $11,383,212.99 |  | $113,832,062.40         | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $1,155,816.94           |  | $46,667,937.60  |  |           |  | 
|200408                                            | A-4  | 61744CES1 | $79,306.33    |       | $0.00          |  | $57,873,000.00          | 
|200409                                            | A-4  | 61744CES1 | $101,591.23   |       | $0.00          |  | $57,873,000.00          | 
|200410                                            | A-4  | 61744CES1 | $96,326.39    |       | $0.00          |  | $57,873,000.00          | 
|200411                                            | A-4  | 61744CES1 | $114,845.75   |       | $0.00          |  | $57,873,000.00          | 
|200412                                            | A-4  | 61744CES1 | $123,622.40   |       | $0.00          |  | $57,873,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $515,692.10             |  | $0.00           |  |           |  | 
|200408                                            | A-5  | 61744CET9 | $100,328.36   |       | $0.00          |  | $65,750,000.00          | 
|200409                                            | A-5  | 61744CET9 | $127,472.81   |       | $0.00          |  | $65,750,000.00          | 
|200410                                            | A-5  | 61744CET9 | $119,665.00   |       | $0.00          |  | $65,750,000.00          | 
|200411                                            | A-5  | 61744CET9 | $142,166.11   |       | $0.00          |  | $65,750,000.00          | 
|200412                                            | A-5  | 61744CET9 | $151,772.06   |       | $0.00          |  | $65,750,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $641,404.34             |  | $0.00           |  |           |  | 
|200408                                            | B-1  | 61744CEX0 | $47,084.62    |       | $0.00          |  | $18,007,000.00          | 
|200409                                            | B-1  | 61744CEX0 | $58,020.05    |       | $0.00          |  | $18,007,000.00          | 
|200410                                            | B-1  | 61744CEX0 | $52,380.36    |       | $0.00          |  | $18,007,000.00          | 
|200411                                            | B-1  | 61744CEX0 | $61,343.85    |       | $0.00          |  | $18,007,000.00          | 
|200412                                            | B-1  | 61744CEX0 | $63,274.36    |       | $0.00          |  | $18,007,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $282,103.24             |  | $0.00           |  |           |  | 
|200408                                            | B-2  | 61744CEY8 | $38,789.21    |       | $0.00          |  | $14,406,000.00          | 
|200409                                            | B-2  | 61744CEY8 | $47,737.88    |       | $0.00          |  | $14,406,000.00          | 
|200410                                            | B-2  | 61744CEY8 | $43,025.92    |       | $0.00          |  | $14,406,000.00          | 
|200411                                            | B-2  | 61744CEY8 | $50,356.97    |       | $0.00          |  | $14,406,000.00          | 
|200412                                            | B-2  | 61744CEY8 | $51,861.41    |       | $0.00          |  | $14,406,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $231,771.39             |  | $0.00           |  |           |  | 
|200408                                            | B-3  | 61744CEZ5 | $60,227.30    |       | $0.00          |  | $15,606,000.00          | 
|200409                                            | B-3  | 61744CEZ5 | $73,172.63    |       | $0.00          |  | $15,606,000.00          | 
|200410                                            | B-3  | 61744CEZ5 | $64,816.92    |       | $0.00          |  | $15,606,000.00          | 
|200411                                            | B-3  | 61744CEZ5 | $75,359.64    |       | $0.00          |  | $15,606,000.00          | 
|200412                                            | B-3  | 61744CEZ5 | $76,339.15    |       | $0.00          |  | $15,606,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $349,915.64             |  | $0.00           |  |           |  | 
|200408                                            | M-1  | 61744CEU6 | $122,248.87   |       | $0.00          |  | $76,230,000.00          | 
|200409                                            | M-1  | 61744CEU6 | $154,778.66   |       | $0.00          |  | $76,230,000.00          | 
|200410                                            | M-1  | 61744CEU6 | $144,667.60   |       | $0.00          |  | $76,230,000.00          | 
|200411                                            | M-1  | 61744CEU6 | $171,602.20   |       | $0.00          |  | $76,230,000.00          | 
|200412                                            | M-1  | 61744CEU6 | $182,527.50   |       | $0.00          |  | $76,230,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $775,824.83             |  | $0.00           |  |           |  | 
|200408                                            | M-2  | 61744CEV4 | $139,262.57   |       | $0.00          |  | $66,025,000.00          | 
|200409                                            | M-2  | 61744CEV4 | $173,398.16   |       | $0.00          |  | $66,025,000.00          | 
|200410                                            | M-2  | 61744CEV4 | $158,680.08   |       | $0.00          |  | $66,025,000.00          | 
|200411                                            | M-2  | 61744CEV4 | $186,777.39   |       | $0.00          |  | $66,025,000.00          | 
|200412                                            | M-2  | 61744CEV4 | $195,047.99   |       | $0.00          |  | $66,025,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $853,166.19             |  | $0.00           |  |           |  | 
|200408                                            | M-3  | 61744CEW2 | $33,985.52    |       | $0.00          |  | $15,006,000.00          | 
|200409                                            | M-3  | 61744CEW2 | $42,160.61    |       | $0.00          |  | $15,006,000.00          | 
|200410                                            | M-3  | 61744CEW2 | $38,398.69    |       | $0.00          |  | $15,006,000.00          | 
|200411                                            | M-3  | 61744CEW2 | $45,118.04    |       | $0.00          |  | $15,006,000.00          | 
|200412                                            | M-3  | 61744CEW2 | $46,914.40    |       | $0.00          |  | $15,006,000.00          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $206,577.26             |  | $0.00           |  |           |  | 
|200408                                            | P    | MS04C6102 | $90,498.06    |       | $0.00          |  | $0.00                   | 
|200409                                            | P    | MS04C6102 | $377,304.36   |       | $0.00          |  | $0.00                   | 
|200410                                            | P    | MS04C6102 | $420,675.00   |       | $0.00          |  | $0.00                   | 
|200411                                            | P    | MS04C6102 | $678,156.02   |       | $0.00          |  | $0.00                   | 
|200412                                            | P    | MS04C6102 | $681,487.54   |       | $0.00          |  | $0.00                   | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $2,248,120.98           |  | $0.00           |  |           |  | 
|200408                                            | UT-R | MS04C6103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200409                                            | UT-R | MS04C6103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200410                                            | UT-R | MS04C6103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200411                                            | UT-R | MS04C6103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200412                                            | UT-R | MS04C6103 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200408                                            | X    | MS04C6101 | $4,580,778.36 |       | $99.60         |  | $27,010,429.40          | 
|200409                                            | X    | MS04C6101 | $3,990,034.08 |       | $0.00          |  | $27,010,429.40          | 
|200410                                            | X    | MS04C6101 | $4,037,213.30 |       | $0.00          |  | $27,010,429.39          | 
|200411                                            | X    | MS04C6101 | $3,560,005.36 |       | $0.00          |  | $27,010,429.39          | 
|200412                                            | X    | MS04C6101 | $3,276,746.59 |       | $0.00          |  | $27,010,429.41          | 
|                                                  |      |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                                                  |      |           |               |       |                |  | $19,444,777.69          |  | $99.60          |  |           |  | 
|                                                  |      |           |               |       |                |  | $32,720,235.13          |  | $155,073,410.45 |  |           |  |