

                           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):  April 26, 2004


                             MORGAN STANLEY ABS CAPITAL I INC.
                (as Depositor, Countrywide Home Loans Servicing LP as Servicer,
                    NC Capital Corporation, as Responsible Party
                  and Deutsche Bank National Trust Company, as Trustee

                    Mortgage Pass-Through Certificates Series 2004-NC2
                  (Exact name of Registrant as specified in its Charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-104046-19                        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



     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     April 26, 2004.



                                     SIGNATURE


               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of February 1,2004.

          Date:  Apr 26, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of April 26, 2004.


	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates


	April 26, 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				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			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: Jeremy Conyers
				Direct Phone Number: (714)247-6274
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

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



ISSUANCE INFORMATION

	Seller:		Morgan Stanley					Cut-Off Date: February 1, 2004
	Certificate Insurer(s):							Closing Date: February 27, 2004
								First Payment Date: March 25, 2004
	Servicer(s):		Countrywide Home Loans Serv Master Servicer


								Distribution Date: April 26, 2004
	Underwriter(s):		Morgan Stanley					Record Date: April 23, 2004
								March 31, 2004






						Page 1 of 25					© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates
	REMIC II Series 2004-NC2
	Certificate Payment Report for April 26, 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)

A1	FLT, STEP	326,448,000.00			322,520,407.40	404,225.58	6,470,467.91	6,874,693.49	-	-	316,049,939.49
A2	FLT, STEP	272,891,000.00			268,034,630.95	331,171.68	4,634,248.28	4,965,419.96	-	-	263,400,382.67
M1	MEZ, FLT,ST	45,961,000.00			45,961,000.00	67,000.92	-	67,000.92	-	-	45,961,000.00
M2	MEZ, FLT,ST	38,608,000.00			38,608,000.00	78,588.73	-	78,588.73	-	-	38,608,000.00
M3	MEZ, FLT,ST	9,192,000.00			9,192,000.00	20,753.49	-	20,753.49	-	-	9,192,000.00
B1	SUB, FLT,ST	11,031,000.00			11,031,000.00	26,866.61	-	26,866.61	-	-	11,031,000.00
B2	SUB, FLT,ST	9,192,000.00			9,192,000.00	22,796.16	-	22,796.16	-	-	9,192,000.00
B3	SUB, FLT,ST	7,354,000.00			7,354,000.00	26,735.88	-	26,735.88	-	-	7,354,000.00
B4	SUB, FLT,ST	7,354,000.00			7,354,000.00	31,638.54	-	31,638.54	-	-	7,354,000.00
X	SUB	7,354,528.00			7,353,855.56	3,087,320.27	-	3,087,320.27	-	-	7,353,855.56
P	SUB,EXE	-			-	114,249.97	-	114,249.97	-	-	-
R	R	-			-	-	-	-	-	-	-


Total		735,385,528.00			726,600,893.91	4,211,347.83	11,104,716.19	15,316,064.02	-	-	715,496,177.72


	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)

A1	03/25/04	04/25/04		A-Act/360	61744CBR6	326,448,000.00	987.968704	1.238254	19.820823	21.059077	968.147881
A2	03/25/04	04/25/04		A-Act/360	61744CBH8	272,891,000.00	982.203997	1.213568	16.982049	18.195616	965.221948
M1	03/25/04	04/25/04		A-Act/360	61744CBJ4	45,961,000.00	1,000.000000	1.457778	-	1.457778	1,000.000000
M2	03/25/04	04/25/04		A-Act/360	61744CBK1	38,608,000.00	1,000.000000	2.035556	-	2.035556	1,000.000000
M3	03/25/04	04/25/04		A-Act/360	61744CBL9	9,192,000.00	1,000.000000	2.257777	-	2.257777	1,000.000000
B1	03/25/04	04/25/04		A-Act/360	61744CBM7	11,031,000.00	1,000.000000	2.435555	-	2.435555	1,000.000000
B2	03/25/04	04/25/04		A-Act/360	61744CBN5	9,192,000.00	1,000.000000	2.480000	-	2.480000	1,000.000000
B3	03/25/04	04/25/04		A-Act/360	61744CBP0	7,354,000.00	1,000.000000	3.635556	-	3.635556	1,000.000000
B4	03/25/04	04/25/04		A-Act/360	61744CBQ8	7,354,000.00	1,000.000000	4.302222	-	4.302222	1,000.000000
X				A-Act/360		7,354,528.00	999.908568	419.784964	-	419.784964	999.908568
P				A-Act/360		-	-	-	-	-	-
R				A-Act/360		-	-	-	-	-	-


							Page 2 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates
	REMIC II Series 2004-NC2
	Certificate Payment Report for April 26, 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)

A1	326,448,000.00		749,444.34		9,748,196.68	649,863.83	10,398,060.51	11,147,504.85	-	-	316,049,939.49
A2	272,891,000.00		615,660.55		8,877,823.66	612,793.67	9,490,617.33	10,106,277.88	-	-	263,400,382.67
M1	45,961,000.00		123,532.95		0.00	-	-	123,532.95	-	-	45,961,000.00
M2	38,608,000.00		144,897.97		-	-	-	144,897.97	-	-	38,608,000.00
M3	9,192,000.00		38,264.25		-	-	-	38,264.25	-	-	9,192,000.00
B1	11,031,000.00		49,535.32		-	-	-	49,535.32	-	-	11,031,000.00
B2	9,192,000.00		42,030.42		-	-	-	42,030.42	-	-	9,192,000.00
B3	7,354,000.00		49,294.28		-	-	-	49,294.28	-	-	7,354,000.00
B4	7,354,000.00		58,333.56		-	-	-	58,333.56	-	-	7,354,000.00
X	7,354,528.00		6,374,701.83		623.95	48.49	672.44	6,375,374.27	-	-	7,353,855.56
P	-		229,528.07		-	-	-	229,528.07	-	-	-
R	-		-		-	-	-	-	-	-	-


Total	735,385,528.00		8,475,223.54		18,626,644.29	1,262,705.99	19,889,350.28	28,364,573.82	-	-	715,496,177.72


	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)

A1	1.41000%	322,520,407.40			404,225.58	-	-	-	404,225.58	404,225.58	-
A2	1.39000%	268,034,630.95			331,171.68	-	-	-	331,171.68	331,171.68	-
M1	1.64000%	45,961,000.00			67,000.92	-	-	-	67,000.92	67,000.92	-
M2	2.29000%	38,608,000.00			78,588.73	-	-	-	78,588.73	78,588.73	-
M3	2.54000%	9,192,000.00			20,753.49	-	-	-	20,753.49	20,753.49	-
B1	2.74000%	11,031,000.00			26,866.61	-	-	-	26,866.61	26,866.61	-
B2	2.79000%	9,192,000.00			22,796.16	-	-	-	22,796.16	22,796.16	-
B3	4.09000%	7,354,000.00			26,735.88	-	-	-	26,735.88	26,735.88	-
B4	4.84000%	7,354,000.00			31,638.54	-	-	-	31,638.54	31,638.54	-
X	5.09879%	7,353,855.56			3,087,320.27	-	-	-	3,087,320.27	3,087,320.27	-
P		-			114,249.97	-	-	-	114,249.97	114,249.97	-
R		-			-	-	-	-	-	-	-


Total		726,600,893.91			4,211,347.83	-	-	-	4,211,347.83	4,211,347.83	-


							Page 3 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					4,634,248.28	6,470,467.91	11,104,716.19
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					4,634,248.28	6,470,467.91	11,104,716.19

	Interest Collections					1,891,667.39	2,264,682.35	4,156,349.74
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(27,196.78)	(32,055.10)	(59,251.88)
	TOTAL NET INTEREST					1,864,470.61	2,232,627.25	4,097,097.86

	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE					6,498,718.89	8,703,095.16	15,201,814.05

	Prepayment Penalties Collected							114,249.97

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							15,316,064.02


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					292,609.44	336,619.22	629,228.66
	Prepayments In Full					4,318,099.58	6,101,857.34	10,419,956.92
	Curtailments					23,539.26	31,991.35	55,530.61
	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					(238,804.12)	(279,109.15)	(517,913.27)
	Advanced Principal					238,804.12	279,109.15	517,913.27

	TOTAL PRINCIPAL COLLECTED					4,634,248.28	6,470,467.91	11,104,716.19


				Page 4 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					2,003,666.84	2,399,935.48	4,403,602.32
	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
	Net Prepayment Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(1,638,349.53)	(1,977,938.45)	(3,616,287.98)
	Interest Advanced					1,526,350.08	1,842,685.32	3,369,035.40

	TOTAL INTEREST COLLECTED					1,891,667.39	2,264,682.35	4,156,349.74


				Page 5 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

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

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL


	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					25,491.89	30,005.89	55,497.78
	Trustee Fees					1,704.89	2,049.21	3,754.10



	TOTAL INTEREST OTHER FEES					27,196.78	32,055.10	59,251.88


				Page 6 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for April 26, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Excess Reserve Fund Balance (Ending)							0.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Beginning Subordinated Amount							7,353,855.28
	Ending Subordinated Amount							7,353,855.28
	Specified Subordinated Amount							7,353,855.28


	Senior Enhancement Percentage							19.01%


				Page 7 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					1824	2417	4241
	Prior					1,805	2,397	4,202
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(26)	(34)	(60)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					1,779	2,363	4,142

	*Principal Balance:*
	Original					334,824,602.74	400,543,472.44	735,368,075.18
	Prior					329,979,224.93	396,621,668.70	726,600,893.63
	Prefunding					-	-	-
	Scheduled Principal					(292,609.44)	(336,619.22)	(629,228.66)
	Partial and Full Voluntary Prepayments					(4,341,638.84)	(6,133,848.69)	(10,475,487.53)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					325,344,976.65	390,151,200.79	715,496,177.44

PREFUNDING						GROUP 2	GROUP 1	TOTAL

	Closing Date Deposit Amount					0.00	0.00	0.00


	Group 1
	Group 2
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-NC2
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					7.289961%	7.264386%	7.276031%
	Weighted Average Coupon Prior					7.289961%	7.264386%	7.276031%
	Weighted Average Coupon Current					7.286520%	7.261133%	7.272662%
	Weighted Average Months to Maturity Original					344	350	347
	Weighted Average Months to Maturity Prior					344	350	347
	Weighted Average Months to Maturity Current					343	349	346
	Weighted Avg Remaining Amortization Term Original					344	349	347
	Weighted Avg Remaining Amortization Term Prior					344	349	347
	Weighted Avg Remaining Amortization Term Current					343	348	346
	Weighted Average Seasoning Original					4.20	4.22	4.21
	Weighted Average Seasoning Prior					4.20	4.22	4.21
	Weighted Average Seasoning Current					5.20	5.22	5.21

Note: Original information refers to deal issue.


	Group 1
	Group 2
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-NC2
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					3.546%	4.358%
	Weighted Average Margin Prior					3.546%	4.358%
	Weighted Average Margin Current					3.536%	4.354%
	Weighted Average Max Rate Original					8.800%	10.765%
	Weighted Average Max Rate Prior					8.800%	10.765%
	Weighted Average Max Rate Current					8.776%	10.754%
	Weighted Average Min Rate Original					4.463%	5.513%
	Weighted Average Min Rate Prior					4.463%	5.513%
	Weighted Average Min Rate Current					4.449%	5.507%
	Weighted Average Cap Up Original					0.974%	1.150%
	Weighted Average Cap Up Prior					0.974%	1.150%
	Weighted Average Cap Up Current					0.972%	1.148%
	Weighted Average Cap Down Original					0.974%	1.150%
	Weighted Average Cap Down Prior					0.974%	1.150%
	Weighted Average Cap Down Current					0.972%	1.148%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					25,491.89	30,005.89	55,497.78
	Delinquent Servicing Fees					111,999.45	135,253.14	247,252.59
	TOTAL SERVICING FEES					137,491.34	165,259.03	302,750.37

	Prepayment Interest Shortfall					9,335.20	14,235.91	23,571.11
	Compensating Interest					(9,335.20)	(14,235.91)	(23,571.11)
	Delinquent Servicing Fees					(111,999.45)	(135,253.14)	(247,252.59)

	COLLECTED SERVICING FEES					25,491.89	30,005.89	55,497.78


	Aggregate Advances with respect to this Distribution					1,765,154.20	2,121,794.47	3,886,948.67
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall					0.00	0.00	0.00

	Net Monthly Excess Cash Flow							3,087,320.27


	Ending Pool Stated Principal Balance					325,344,976.65	390,151,200.79	715,496,177.44


				Page 10 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			8,096,051.51	2,972,914.45	1,073,812.78	12,142,778.74
		% Balance			1.13%	0.42%	0.15%	1.70%
		# Loans			42	17	5	64
		% # Loans			1.01%	0.41%	0.12%	1.55%
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		-	8,096,051.51	2,972,914.45	1,073,812.78	12,142,778.74
		% Balance		0.00%	1.13%	0.42%	0.15%	1.70%
		# Loans		-	42	17	5	64
		% # Loans		0.00%	1.01%	0.41%	0.12%	1.55%
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-NC2
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			4,148,960.59	926,235.78	1,006,505.62	6,081,701.99
		% Balance			1.06%	0.24%	0.26%	1.56%
		# Loans			25	7	4	36
		% # Loans			1.06%	0.30%	0.17%	1.52%
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		-	4,148,960.59	926,235.78	1,006,505.62	6,081,701.99
		% Balance		0.00%	1.06%	0.24%	0.26%	1.56%
		# Loans		-	25	7	4	36
		% # Loans		0.00%	1.06%	0.30%	0.17%	1.52%
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-NC2
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			3,947,090.92	2,046,678.67	67,307.16	6,061,076.75
		% Balance			1.21%	0.63%	0.02%	1.86%
		# Loans			17	10	1	28
		% # Loans			0.96%	0.56%	0.06%	1.57%
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		-	3,947,090.92	2,046,678.67	67,307.16	6,061,076.75
		% Balance		0.00%	1.21%	0.63%	0.02%	1.86%
		# Loans		-	17	10	1	28
		% # Loans		0.00%	0.96%	0.56%	0.06%	1.57%
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-NC2
	Mortgage Pass-Through Certificates

	REO Report for April 26, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

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
SPACE INTENTIONALLY LEFT BLANK


				Page 14 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Foreclosure Report for April 26, 2004 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2
Total Current Balance = 000.00


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


				Page 15 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					26	34	60
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					26	34	60

	Paid in Full Balance					4,318,099.58	6,101,857.34	10,419,956.92
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					23,539.26	31,991.35	55,530.61
	Total Prepayment Amount					4,341,638.84	6,133,848.69	10,475,487.53

	*Cumulative*
	Number of Paid in Full Loans					45	54	99
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					45	54	99

	Paid in Full Balance					8,837,774.82	9,663,583.12	18,501,357.94
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					55,358.99	52,474.82	107,833.81
	Total Prepayment Amount					8,893,133.81	9,716,057.94	18,609,191.75

SPACE INTENTIONALLY LEFT BLANK


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


				Page 16 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					1.32%	1.55%	1.44%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.34%	1.22%	1.28%

	CPR					14.71%	17.07%	16.01%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off					14.93%	13.72%	14.27%

	PSA					1414.00%	1635.44%	1535.80%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1588.35%	1453.12%	1514.74%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

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/(0.02*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 18 of 25				© COPYRIGHT 2004 Deutsche Bank


	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 60						Loan Group 1 = Group 1
Total Original Principal Balance = 10,456,620.00						Loan Group 2 = Group 2
Total Prepayment Amount = 10,419,956.92


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

1030578 1			145,350.00	144,875.34	Mar-30-04	8.200%	WA - 85.00%	Paid Off - 360	Oct-10-03
1035899 1			176,000.00	175,346.36	Mar-12-04	6.500%	MD - 80.00%	Paid Off - 360	Oct-01-03
1042543 1			210,000.00	209,129.21	Mar-23-04	7.000%	NJ - 87.50%	Paid Off - 360	Oct-03-03
1071960 1			258,000.00	256,955.01	Mar-11-04	5.950%	CA - 68.80%	Paid Off - 360	Oct-17-03
1073248 1			138,600.00	138,224.27	Mar-11-04	8.000%	OH - 90.00%	Paid Off - 360	Oct-14-03
1081266 1			146,000.00	145,623.75	Mar-22-04	8.250%	CA - 80.00%	Paid Off - 360	Oct-21-03
1084360 1			324,000.00	322,193.71	Mar-17-04	5.450%	CA - 88.77%	Paid Off - 360	Oct-10-03
1086828 1			90,100.00	89,777.91	Mar-25-04	7.750%	FL - 85.00%	Paid Off - 360	Oct-01-03
1088061 1			285,000.00	284,102.57	Mar-09-04	7.250%	NM - 78.08%	Paid Off - 360	Oct-31-03
1091801 1			160,600.00	159,900.82	Mar-12-04	6.750%	CA - 77.21%	Paid Off - 360	Oct-02-03
1092236 1			112,000.00	111,526.39	Mar-29-04	6.900%	CA - 80.00%	Paid Off - 360	Oct-03-03
1093622 1			140,000.00	139,513.75	Mar-17-04	6.750%	CA - 60.87%	Paid Off - 360	Oct-03-03
1097269 1			144,500.00	144,142.45	Mar-30-04	8.450%	FL - 85.00%	Paid Off - 360	Oct-31-03
1097688 1			274,500.00	273,499.29	Mar-09-04	6.500%	CA - 90.00%	Paid Off - 360	Oct-03-03
1101570 1			168,000.00	167,393.37	Mar-04-04	7.700%	CA - 73.04%	Paid Off - 360	Oct-02-03
1101777 1			135,200.00	134,711.85	Mar-23-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-21-03
1111289 1			272,000.00	271,197.85	Mar-23-04	8.700%	CA - 85.00%	Paid Off - 360	Oct-07-03
1113667 1			182,750.00	182,297.82	Mar-16-04	8.450%	MO - 85.00%	Paid Off - 360	Oct-22-03
1116717 1			310,500.00	309,102.50	Mar-30-04	6.200%	CA - 90.00%	Paid Off - 360	Oct-31-03
1120595 1			284,400.00	283,161.84	Mar-11-04	6.750%	CA - 90.00%	Paid Off - 360	Oct-15-03
1121279 1			68,000.00	67,781.60	Mar-26-04	7.150%	IL - 45.33%	Paid Off - 360	Oct-22-03
1126036 1			77,000.00	75,751.43	Mar-15-04	6.850%	AZ - 81.91%	Paid Off - 180	Oct-07-03
1126256 1			90,000.00	89,661.79	Mar-24-04	7.500%	CA - 32.14%	Paid Off - 360	Oct-02-03
1131579 1			208,250.00	207,830.99	Mar-26-04	9.450%	OH - 85.00%	Paid Off - 360	Oct-08-03
1133934 1			130,000.00	129,612.70	Mar-01-04	7.550%	CA - 65.00%	Paid Off - 360	Oct-23-03
1136065 1			171,000.00	170,629.90	Mar-22-04	9.100%	WA - 90.00%	Paid Off - 360	Oct-14-03
1146391 1			211,250.00	210,676.16	Mar-31-04	7.990%	CA - 65.00%	Paid Off - 360	Oct-30-03
1149388 1			152,000.00	151,347.66	Mar-31-04	7.100%	IL - 89.94%	Paid Off - 360	Oct-31-03
1156182 1			61,000.00	60,817.18	Mar-23-04	7.500%	FL - 74.85%	Paid Off - 360	Oct-24-03
1157603 1			201,520.00	200,922.10	Mar-10-04	7.550%	IL - 89.56%	Paid Off - 360	Oct-27-03
1159922 1			266,000.00	265,277.46	Mar-30-04	7.990%	CA - 70.00%	Paid Off - 360	Oct-24-03
1164484 1			218,400.00	217,600.64	Mar-23-04	6.900%	CA - 60.33%	Paid Off - 360	Oct-20-03
1167757 1			212,500.00	211,642.66	Mar-18-04	6.400%	CA - 69.67%	Paid Off - 360	Oct-31-03
1172312 1			99,950.00	99,629.01	Mar-24-04	7.150%	IL - 62.49%	Paid Off - 360	Oct-28-03
973500 2			101,000.00	100,787.93	Mar-02-04	9.250%	ME - 69.18%	Paid Off - 360	Oct-14-03
1031395 2			246,500.00	245,395.01	Mar-24-04	6.600%	NJ - 85.00%	Paid Off - 360	Oct-03-03
1036027 2			112,000.00	111,144.53	Mar-10-04	7.650%	CA - 35.00%	Paid Off - 360	Oct-01-03
1040312 2			382,500.00	381,196.87	Mar-22-04	7.990%	IL - 75.00%	Paid Off - 360	Oct-01-03
1042475 2			174,000.00	173,522.63	Mar-01-04	7.990%	MD - 78.03%	Paid Off - 360	Oct-10-03
1045688 2			251,000.00	250,255.29	Mar-24-04	7.550%	CA - 72.75%	Paid Off - 360	Oct-23-03
1067222 2			96,000.00	95,785.66	Mar-16-04	8.950%	FL - 80.00%	Paid Off - 360	Oct-06-03
1068146 2			126,000.00	125,706.81	Mar-09-04	8.750%	GA - 90.00%	Paid Off - 360	Oct-03-03
1081677 2			80,250.00	79,226.16	Mar-30-04	6.975%	TX - 75.00%	Paid Off - 180	Oct-17-03
1084709 2			102,600.00	102,210.67	Mar-16-04	7.450%	MO - 95.00%	Paid Off - 360	Oct-15-03

					Page 19 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



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

1087450 2			260,000.00	258,878.98	Mar-30-04	6.800%	CA - 73.24%	Paid Off - 360	Oct-03-03
1094919 2			195,000.00	194,471.35	Mar-31-04	8.000%	NJ - 79.59%	Paid Off - 360	Oct-14-03
1099512 2			89,200.00	88,990.29	Mar-15-04	8.700%	MI - 84.95%	Paid Off - 360	Oct-14-03
1100153 2			131,000.00	130,381.17	Mar-16-04	7.350%	RI - 73.60%	Paid Off - 360	Oct-22-03
1100288 2			70,000.00	69,881.04	Mar-02-04	10.250%	ME - 50.91%	Paid Off - 360	Oct-22-03
1104075 2			151,000.00	150,388.99	Mar-09-04	6.100%	OH - 79.89%	Paid Off - 360	Oct-10-03
1108605 2			95,000.00	94,760.35	Mar-30-04	8.650%	AL - 95.00%	Paid Off - 360	Oct-08-03
1122865 2			187,500.00	187,102.54	Mar-31-04	9.200%	OR - 75.00%	Paid Off - 360	Oct-21-03
1130035 2			109,000.00	108,656.75	Mar-23-04	7.250%	CA - 100.00%	Paid Off - 360	Oct-28-03
1145788 2			400,000.00	400,000.00	Mar-24-04	5.125%	CA - 80.00%	Paid Off - 300	Oct-16-03
1146127 2			215,000.00	214,355.21	Mar-25-04	7.500%	CA - 79.63%	Paid Off - 360	Oct-27-03
1146688 2			408,000.00	406,283.80	Mar-30-04	5.750%	CA - 85.00%	Paid Off - 360	Oct-31-03
1149958 2			120,000.00	119,595.20	Mar-26-04	6.900%	CA - 100.00%	Paid Off - 360	Oct-27-03
1153732 2			78,000.00	77,806.97	Mar-03-04	8.450%	MI - 74.29%	Paid Off - 360	Oct-23-03
1160955 2			86,700.00	86,504.43	Mar-10-04	8.900%	FL - 85.00%	Paid Off - 360	Oct-29-03
1169178 2			65,000.00	64,810.95	Mar-17-04	7.650%	MN - 51.18%	Paid Off - 360	Oct-27-03


					Page 20 of 25				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC2
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

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

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

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


	Cumulative Loss Percentage							0.00%


	Group 1						3 Months Moving Average
	Group 2

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-NC2
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%

	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%

	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%

	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

	Group 1
	Group 2
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-NC2
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

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-NC2
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for April 26, 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 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
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-NC2
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for April 26, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No

	1. Does (A) equal or exceed (B)?							No
	(A) 60+ Day Delinq % (quotient of (x) over (y))							0.42%
	(x) Rolling 3-month avg. of 60+ Day Delinq. Loans							3,033,290.77
	(y) Stated Principal Balance							715,496,177.44
	(B) 40% of Sr. Enhancement Percentage							7.49%

	2. Does (A) exceed (B)?							No
	(A) Realized Loss % (quotient of (x) over (y))							0.00%
	(x) Agg. Realized Losses to date							0.00
	(y) Cut-off Date Pool Principal Balance							735,385,527.72
	(B) Applicable Percentage							100.00%


	Senior Enhancement Percentage (Prior)							18.72%



ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Basis Risk Carry Forward Amount							0.00


				Page 25 of 25				© COPYRIGHT 2004 Deutsche Bank

MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2004-NC2 8-K