|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|------------------------------------------------- | --------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | -------------- |  | --------- |  |  |  | -------------- | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |               
|Morgan Stanley ABS Capital I Inc. Series 2005-HE6
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|2005 Annual Statement                            
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                |  |           |  | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                                            |           | CLASS     |               | CUSIP |                |  | INTEREST                |  |                |  | PRINCIPAL |  | 
|200512                                            | A-1       | 61744CVT0 | $1,161,572.58 |       | $8,262,385.33  |  | $328,859,614.67         | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $1,161,572.58           |  | $8,262,385.33  |  |           |  | 
|200512                                            | A-2a      | 61744CVU7 | $1,039,038.00 |       | $10,435,969.78 |  | $300,964,030.22         | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $1,039,038.00           |  | $10,435,969.78 |  |           |  | 
|200512                                            | A-2b      | 61744CVV5 | $387,137.24   |       | $0.00          |  | $112,868,000.00         | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $387,137.24             |  | $0.00          |  |           |  | 
|200512                                            | A-2c      | 61744CVW3 | $318,157.00   |       | $0.00          |  | $90,300,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $318,157.00             |  | $0.00          |  |           |  | 
|200512                                            | B-1       | 61744CWD4 | $60,576.82    |       | $0.00          |  | $14,008,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $60,576.82              |  | $0.00          |  |           |  | 
|200512                                            | B-2       | 61744CWE2 | $59,933.10    |       | $0.00          |  | $12,929,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $59,933.10              |  | $0.00          |  |           |  | 
|200512                                            | B-3       | 61744CWF9 | $61,849.05    |       | $0.00          |  | $11,851,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $61,849.05              |  | $0.00          |  |           |  | 
|200512                                            | LT-R      | MS05H6109 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | LT-REMIC  | MS05H6108 | $0.00         |       | $0.00          |  | $1,077,406,776.00       | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | M-1       | 61744CVX1 | $134,914.42   |       | $0.00          |  | $37,709,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $134,914.42             |  | $0.00          |  |           |  | 
|200512                                            | M-2       | 61744CVY9 | $126,096.51   |       | $0.00          |  | $35,016,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $126,096.51             |  | $0.00          |  |           |  | 
|200512                                            | M-3       | 61744CVZ6 | $77,764.34    |       | $0.00          |  | $21,548,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $77,764.34              |  | $0.00          |  |           |  | 
|200512                                            | M-4       | 61744CWA0 | $67,948.65    |       | $0.00          |  | $18,315,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $67,948.65              |  | $0.00          |  |           |  | 
|200512                                            | M-5       | 61744CWB8 | $62,606.44    |       | $0.00          |  | $16,700,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $62,606.44              |  | $0.00          |  |           |  | 
|200512                                            | M-6       | 61744CWC6 | $61,461.87    |       | $0.00          |  | $16,160,000.00          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $61,461.87              |  | $0.00          |  |           |  | 
|200512                                            | P         | MS05H6102 | $340,272.85   |       | $0.00          |  | $0.00                   | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $340,272.85             |  | $0.00          |  |           |  | 
|200512                                            | PT1-R     | MS05H6105 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | PT1-REMIC | MS05H6104 | $0.00         |       | $0.00          |  | $1,077,406,776.00       | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | PT2-R     | MS05H6107 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | PT2-REMIC | MS05H6106 | $0.00         |       | $0.00          |  | $1,077,406,776.00       | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | R         | MS05H6103 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | UT-IO     | MS05H6110 | $0.00         |       | $0.00          |  | $0.00                   | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $0.00                   |  | $0.00          |  |           |  | 
|200512                                            | X         | MS05H6101 | $1,619,634.02 |       | $615.12        |  | $41,480,160.88          | 
|                                                  |           |           |               |       |                |  |                         |  |                |  |           |  |  |  |                | 
|                                                  |           |           |               |       |                |  | $1,619,634.02           |  | $615.12        |  |           |  | 
|                                                  |           |           |               |       |                |  | $5,578,962.89           |  | $18,698,970.23 |  |           |  |