

                           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, Homeq Servicing Corporation as Servicer,
                    NC Capital Corporation, as Responsible Party
                  and Deutsche Bank National Trust Company, as Trustee

               MORGAN STANLEY ABS CAP I INC MORT PAS THR CERT SER 2004 NC1
                  (Exact name of Registrant as specified in its Charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-104046-17                        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 January 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-NC1
	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				23
			12.	Realized Loss Detail Report				26
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				27




				Total Number of Pages				27



			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: January 1, 2004
	Certificate Insurer(s):							Closing Date: January 29, 2004
								First Payment Date: February 25, 2004
	Servicer(s):		HomeQ Servicing Corp. Master Servicer


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







						Page 1 of 27					© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates
	REMIC III Series 2004-NC1
	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)

A-1	FLT	737,480,000.00			711,901,566.56	974,514.14	25,420,770.40	26,395,284.54	-	-	686,480,796.16
A-2	FLT	300,000,000.00			288,616,659.29	374,560.29	9,954,003.95	10,328,564.24	-	-	278,662,655.33
A-3	FLT	111,000,000.00			105,224,548.26	123,463.47	5,050,263.45	5,173,726.92	-	-	100,174,284.81
A-4	FLT	41,208,000.00			41,208,000.00	59,339.52	-	59,339.52	-	-	41,208,000.00

M-1	MEZ	91,964,000.00			91,964,000.00	146,324.94	-	146,324.94	-	-	91,964,000.00
M-2	MEZ	72,987,000.00			72,987,000.00	171,276.16	-	171,276.16	-	-	72,987,000.00
M-3	MEZ	21,895,000.00			21,895,000.00	54,299.60	-	54,299.60	-	-	21,895,000.00
B-1	SUB	18,247,000.00			18,247,000.00	48,496.47	-	48,496.47	-	-	18,247,000.00
B-2	SUB	18,247,000.00			18,247,000.00	54,173.32	-	54,173.32	-	-	18,247,000.00
B-3	SUB	18,247,000.00			18,247,000.00	78,502.65	-	78,502.65	-	-	18,247,000.00
X	SUB	28,465,884.00			28,464,947.24	5,756,230.04	-	5,756,230.04	-	-	28,464,947.24
P	EXE	-			-	714,910.73	-	714,910.73	-	-	-
R	R	-			-	-	-	-	-	-	-


Total		1,459,740,884.00			1,417,002,721.34	8,556,091.33	40,425,037.80	48,981,129.13	-	-	1,376,577,683.54


	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-1	03/25/04	04/25/04		A-Act/360	61744CBC9	737,480,000.00	965.316438	1.321411	34.469776	35.791187	930.846662
A-2	03/25/04	04/25/04		A-Act/360	61744CAT3	300,000,000.00	962.055531	1.248534	33.180013	34.428547	928.875518
A-3	03/25/04	04/25/04		A-Act/360	61744CAU0	111,000,000.00	947.968903	1.112284	45.497869	46.610152	902.471034
A-4	03/25/04	04/25/04		A-Act/360	61744CAV8	41,208,000.00	1,000.000000	1.440000	-	1.440000	1,000.000000

M-1	03/25/04	04/25/04		A-Act/360	61744CAW6	91,964,000.00	1,000.000000	1.591111	-	1.591111	1,000.000000
M-2	03/25/04	04/25/04		A-Act/360	61744CAX4	72,987,000.00	1,000.000000	2.346667	-	2.346667	1,000.000000
M-3	03/25/04	04/25/04		A-Act/360	61744CAY2	21,895,000.00	1,000.000000	2.480000	-	2.480000	1,000.000000
B-1	03/25/04	04/25/04		A-Act/360	61744CAZ9	18,247,000.00	1,000.000000	2.657778	-	2.657778	1,000.000000
B-2	03/25/04	04/25/04		A-Act/360	61744CBA3	18,247,000.00	1,000.000000	2.968889	-	2.968889	1,000.000000
B-3	03/25/04	04/25/04		A-Act/360	61744CBB1	18,247,000.00	1,000.000000	4.302222	-	4.302222	1,000.000000
X	03/25/04	04/25/04		A-Act/360		1,488,206,768.00	971.281478	3.867897	-	3.867897	944.117888
P	03/25/04	04/25/04		-		-	-	-	-	-	-
R	03/25/04	04/25/04		-		-	-	-	-	-	-


							Page 2 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates
	REMIC III Series 2004-NC1
	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)

A-1	737,480,000.00		2,731,950.28		-	50,999,203.85	50,999,203.85	53,731,154.13	-	-	686,480,796.16
A-2	300,000,000.00		1,052,793.35		-	21,337,344.67	21,337,344.67	22,390,138.02	-	-	278,662,655.33
A-3	111,000,000.00		349,761.75		0.00	10,825,715.19	10,825,715.19	11,175,476.94	-	-	100,174,284.81
A-4	41,208,000.00		163,492.74		-	-	-	163,492.74	-	-	41,208,000.00

M-1	91,964,000.00		403,083.32		-	-	-	403,083.32	-	-	91,964,000.00
M-2	72,987,000.00		471,556.84		-	-	-	471,556.84	-	-	72,987,000.00
M-3	21,895,000.00		149,488.11		-	-	-	149,488.11	-	-	21,895,000.00
B-1	18,247,000.00		133,502.15		-	-	-	133,502.15	-	-	18,247,000.00
B-2	18,247,000.00		149,113.48		-	-	-	149,113.48	-	-	18,247,000.00
B-3	18,247,000.00		216,019.14		-	-	-	216,019.14	-	-	18,247,000.00
X	28,465,884.00		18,082,656.43		24.92	911.72	936.64	18,083,593.07	-	-	28,464,947.24
P	-		1,242,209.91		-	-	-	1,242,209.91	-	-	-
R	-		-		-	-	-	-	-	-	-


Total	1,459,740,884.00		25,145,627.50		24.92	83,163,175.42	83,163,200.34	108,308,827.84	-	-	1,376,577,683.54


	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-1	1.54000%	711,901,566.56			974,514.14	-	-	-	974,514.14	974,514.14	-
A-2	1.46000%	288,616,659.29			374,560.29	-	-	-	374,560.29	374,560.29	-
A-3	1.32000%	105,224,548.26			123,463.47	-	-	-	123,463.47	123,463.47	-
A-4	1.62000%	41,208,000.00			59,339.52	-	-	-	59,339.52	59,339.52	-

M-1	1.79000%	91,964,000.00			146,324.94	-	-	-	146,324.94	146,324.94	-
M-2	2.64000%	72,987,000.00			171,276.16	-	-	-	171,276.16	171,276.16	-
M-3	2.79000%	21,895,000.00			54,299.60	-	-	-	54,299.60	54,299.60	-
B-1	2.99000%	18,247,000.00			48,496.47	-	-	-	48,496.47	48,496.47	-
B-2	3.34000%	18,247,000.00			54,173.32	-	-	-	54,173.32	54,173.32	-
B-3	4.84000%	18,247,000.00			78,502.65	-	-	-	78,502.65	78,502.65	-
X	4.87471%	1,445,467,668.70			5,756,230.04	-	-	-	5,756,230.04	5,756,230.04	-
P		-			714,910.73	-	-	-	714,910.73	714,910.73	-
R		-			-	-	-	-	-	-	-


Total		2,834,005,442.80			8,556,091.33	-	-	-	8,556,091.33	8,556,091.33	-


							Page 3 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					15,004,267.40	25,420,770.40	40,425,037.80
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					15,004,267.40	25,420,770.40	40,425,037.80

	Interest Collections					3,017,371.96	4,928,212.10	7,945,584.06
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(39,981.34)	(64,422.12)	(104,403.46)
	TOTAL NET INTEREST					2,977,390.62	4,863,789.98	7,841,180.60

	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE					17,981,658.02	30,284,560.38	48,266,218.40

	Prepayment Premiums Collected					260,681.06	454,229.67	714,910.73

	TOTAL FUNDS AVAILABLE FOR DISTRIBUTION						30,738,790.05	48,981,129.13


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					490,928.59	790,813.87	1,281,742.46
	Prepayments In Full					14,487,429.70	24,600,452.49	39,087,882.19
	Curtailments					25,909.11	29,504.04	55,413.15
	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					(413,241.54)	(667,601.83)	(1,080,843.37)
	Advanced Principal					413,241.54	667,601.83	1,080,843.37

	TOTAL PRINCIPAL COLLECTED					15,004,267.40	25,420,770.40	40,425,037.80


				Page 4 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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					3,202,820.04	5,232,438.96	8,435,259.00
	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					(2,665,419.72)	(4,361,255.98)	(7,026,675.70)
	Interest Advanced					2,479,971.64	4,057,029.12	6,537,000.76

	TOTAL INTEREST COLLECTED					3,017,371.96	4,928,212.10	7,945,584.06


				Page 5 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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	0.00
	Nonrecoverable Advances						0.00	0.00
	Reimbursements to Master Servicer						0.00	0.00

	TOTAL INTEREST WITHDRAWALS						0.00	0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL



	Retained Interest Due to Unaffiliated Seller						0.00	0.00

	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					38,592.29	62,150.58	100,742.87
	Trustee Fee					1,389.05	2,271.54	3,660.59
	Certificate Insurance Fees					0.00	0.00	0.00

	TOTAL INTEREST OTHER FEES					39,981.34	64,422.12	104,403.46


				Page 6 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for April 26, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Beginning Subordinated Amount							28,464,947.24
	Ending Subordinated Amount							28,464,947.24
	Specified Subordinated Amount							28,464,947.24


	Senior Enhancement Percentage							19.62%


				Page 7 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					2743	5646	8389
	Prior					2,679	5,522	8,201
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(56)	(132)	(188)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					2,623	5,390	8,013

	*Principal Balance:*
	Original					554,855,778.16	904,883,863.70	1,459,739,641.86
	Prior					537,696,874.92	879,305,846.42	1,417,002,721.34
	Prefunding					-	-	-
	Scheduled Principal					(490,928.59)	(790,813.87)	(1,281,742.46)
	Partial and Full Voluntary Prepayments					(14,513,338.81)	(24,629,956.53)	(39,143,295.34)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					522,692,607.52	853,885,076.02	1,376,577,683.54

PREFUNDING						GROUP 2	GROUP 1	TOTAL

	Prefunding Account - Initial Balance					231.53	1,010.49	1,242.02
	Prefunding Account - Beginning Balance					0.00	0.00	0.00
	Prefunding Account - Withdrawls for Subsequent Transfers					0.00	0.00	0.00
	Prefunding Account - Released as Principal					0.00	0.00	0.00
	Prefunding Account - Ending Balance					0.00	0.00	0.00

	Capitalized Interest Account - Initial Balance							0.00
	Capitalized Interest Account - Beginning Balance							0.00
	Capitalized Interest Account - Withdrawls							0.00
	Capitalized Interest Account - Interest Earnings							0.00
	Capitalized Interest Account - Ending Balance							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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					7.155495%	7.145865%	7.149525%
	Weighted Average Coupon Prior					7.150300%	7.143770%	7.146253%
	Weighted Average Coupon Current					7.147864%	7.140777%	7.143466%
	Weighted Average Months to Maturity Original					342	347	345
	Weighted Average Months to Maturity Prior					341	347	345
	Weighted Average Months to Maturity Current					343	347	345
	Weighted Avg Remaining Amortization Term Original					345	349	347
	Weighted Avg Remaining Amortization Term Prior					344	348	346
	Weighted Avg Remaining Amortization Term Current					342	347	345
	Weighted Average Seasoning Original					4.16	4.14	4.15
	Weighted Average Seasoning Prior					5.16	5.14	5.15
	Weighted Average Seasoning Current					6.16	6.14	6.15

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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					3.710%	4.361%
	Weighted Average Margin Prior					3.698%	4.352%
	Weighted Average Margin Current					3.676%	4.340%
	Weighted Average Max Rate Original					9.178%	10.716%
	Weighted Average Max Rate Prior					9.144%	10.693%
	Weighted Average Max Rate Current					9.089%	10.665%
	Weighted Average Min Rate Original					4.664%	5.468%
	Weighted Average Min Rate Prior					4.644%	5.456%
	Weighted Average Min Rate Current					4.615%	5.441%
	Weighted Average Cap Up Original					0.991%	1.127%
	Weighted Average Cap Up Prior					0.988%	1.124%
	Weighted Average Cap Up Current					0.983%	1.122%
	Weighted Average Cap Down Original					0.991%	1.127%
	Weighted Average Cap Down Prior					0.988%	1.124%
	Weighted Average Cap Down Current					0.983%	1.122%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					38,592.29	62,150.58	100,742.87
	Delinquent Servicing Fees					185,448.08	304,226.86	489,674.94
	TOTAL SERVICING FEES					224,040.37	366,377.44	590,417.81

	Prepayment Interest Shortfall					9,613.00	14,951.67	24,564.67
	Compensating Interest					(9,613.00)	(14,951.67)	(24,564.67)

	Delinquent Servicing Fees					(185,448.08)	(304,226.86)	(489,674.94)

	COLLECTED SERVICING FEES					38,592.29	62,150.58	100,742.87

	Aggregate Advances with respect to this Distribution					2,893,213.18	4,724,630.95	7,617,844.13
	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

	Net Monthly Excess Cash Flow							5,756,230.04

	Ending Pool Stated Principal Balance					522,692,607.52	853,885,076.02	1,376,577,683.54


				Page 10 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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			10,929,996.86	5,047,874.53	4,390,194.78	20,368,066.17
		% Balance			0.79%	0.37%	0.32%	1.48%
		# Loans			69	26	21	116
		% # Loans			0.86%	0.32%	0.26%	1.45%
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		-	10,929,996.86	5,047,874.53	4,390,194.78	20,368,066.17
		% Balance		0.00%	0.79%	0.37%	0.32%	1.48%
		# Loans		-	69	26	21	116
		% # Loans		0.00%	0.86%	0.32%	0.26%	1.45%
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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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			5,709,540.69	2,981,860.27	1,562,258.00	10,253,658.96
		% Balance			0.67%	0.35%	0.18%	1.20%
		# Loans			38	17	8	63
		% # Loans			0.71%	0.32%	0.15%	1.17%
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		-	5,709,540.69	2,981,860.27	1,562,258.00	10,253,658.96
		% Balance		0.00%	0.67%	0.35%	0.18%	1.20%
		# Loans		-	38	17	8	63
		% # Loans		0.00%	0.71%	0.32%	0.15%	1.17%
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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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			5,220,456.17	2,066,014.26	2,827,936.78	10,114,407.21
		% Balance			1.00%	0.40%	0.54%	1.94%
		# Loans			31	9	13	53
		% # Loans			1.18%	0.34%	0.50%	2.02%
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		-	5,220,456.17	2,066,014.26	2,827,936.78	10,114,407.21
		% Balance		0.00%	1.00%	0.40%	0.54%	1.94%
		# Loans		-	31	9	13	53
		% # Loans		0.00%	1.18%	0.34%	0.50%	2.02%
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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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					56	132	188
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					56	132	188

	Paid in Full Balance					14,487,429.70	24,600,452.49	39,087,882.19
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					25,909.11	29,504.04	55,413.15
	Total Prepayment Amount					14,513,338.81	24,629,956.53	39,143,295.34

	*Cumulative*
	Number of Paid in Full Loans					120	255	375
	Number of Repurchased Loans					-	1	1
	Total Number of Loans Prepaid in Full					120	256	376

	Paid in Full Balance					30,548,241.21	48,139,522.00	78,687,763.21
	Repurchased Loans Balance					-	183,908.17	183,908.17
	Curtailments Amount					25,909.11	29,504.04	55,413.15
	Total Prepayment Amount					30,574,150.32	48,352,934.21	78,927,084.53

SPACE INTENTIONALLY LEFT BLANK


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


				Page 16 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					2.70%	2.80%	2.76%
	3 Months Avg SMM					1.88%	1.82%	1.84%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.88%	1.82%	1.84%

	CPR					28.01%	28.91%	28.57%
	3 Months Avg CPR					20.33%	19.76%	19.98%
	12 Months Avg CPR
	Avg CPR Since Cut-off					20.33%	19.76%	19.98%

	PSA					2273.38%	2356.01%	2324.67%
	3 Months Avg PSA Approximation					1968.73%	1924.01%	1941.10%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1968.73%	1924.01%	1941.10%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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 27				© COPYRIGHT 2004 Deutsche Bank


	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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 = 188						Loan Group 1 = Group 1
Total Original Principal Balance = 39,259,521.00						Loan Group 2 = Group 2
Total Prepayment Amount = 39,087,882.19


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

931039 1			207,250.00	206,429.94	Apr-06-04	8.250%	CA - 86.35%	Paid Off - 360	Sep-04-03
945557 1			195,500.00	194,288.37	Mar-22-04	7.100%	CA - 85.00%	Paid Off - 360	Sep-05-03
950671 1			200,000.00	199,178.76	Apr-06-04	7.050%	CA - 80.00%	Paid Off - 360	Sep-30-03
974520 1			215,000.00	214,268.98	Mar-31-04	8.000%	CA - 83.33%	Paid Off - 360	Sep-05-03
979603 1			204,000.00	203,398.38	Apr-02-04	8.700%	CA - 74.73%	Paid Off - 360	Sep-08-03
989245 1			65,000.00	64,778.99	Apr-06-04	8.000%	FL - 52.00%	Paid Off - 360	Sep-04-03
997239 1			283,000.00	281,367.73	Apr-01-04	6.250%	CA - 61.52%	Paid Off - 360	Sep-05-03
1000902 1			405,000.00	402,878.08	Mar-17-04	6.750%	CA - 75.00%	Paid Off - 360	Sep-05-03
1002101 1			238,000.00	236,541.19	Apr-06-04	6.750%	CA - 88.15%	Paid Off - 360	Jul-26-03
1003118 1			131,750.00	131,319.77	Mar-19-04	8.200%	OR - 85.00%	Paid Off - 360	Sep-25-03
1003552 1			248,000.00	247,100.97	Mar-30-04	8.600%	IL - 78.73%	Paid Off - 360	Sep-03-03
1005279 1			120,000.00	119,492.54	Apr-05-04	6.900%	FL - 82.76%	Paid Off - 360	Sep-15-03
1006912 1			150,000.00	149,583.25	Mar-23-04	8.990%	FL - 40.00%	Paid Off - 360	Sep-04-03
1008322 1			229,500.00	228,213.72	Mar-30-04	6.400%	CA - 90.00%	Paid Off - 360	Sep-05-03
1008397 1			126,000.00	125,377.30	Mar-17-04	7.050%	CA - 80.25%	Paid Off - 360	Sep-05-03
1009564 1			123,000.00	122,595.06	Mar-24-04	8.200%	FL - 66.85%	Paid Off - 360	Sep-22-03
1010557 1			120,000.00	119,450.11	Apr-02-04	6.500%	CA - 78.69%	Paid Off - 360	Sep-12-03
1011342 1			167,000.00	166,081.79	Apr-02-04	6.500%	CA - 84.34%	Paid Off - 360	Sep-02-03
1013262 1			35,000.00	34,878.55	Mar-25-04	7.900%	OH - 46.05%	Paid Off - 360	Sep-09-03
1013318 1			62,400.00	61,382.67	Apr-07-04	6.750%	FL - 38.42%	Paid Off - 180	Sep-11-03
1014708 1			105,400.00	105,119.62	Apr-07-04	9.200%	SC - 85.00%	Paid Off - 360	Sep-09-03
1020183 1			301,950.00	300,358.54	Apr-15-04	5.750%	MD - 90.00%	Paid Off - 360	Sep-02-03
1020385 1			165,000.00	164,193.76	Apr-14-04	6.150%	RI - 76.74%	Paid Off - 360	Sep-18-03
1024953 1			135,000.00	134,497.74	Mar-26-04	7.550%	CA - 75.00%	Paid Off - 360	Sep-23-03
1027400 1			86,000.00	85,721.21	Mar-24-04	8.250%	FL - 68.80%	Paid Off - 360	Sep-24-03
1028600 1			116,910.00	116,496.18	Apr-07-04	7.800%	MA - 90.00%	Paid Off - 360	Sep-08-03
1034481 1			141,000.00	140,432.26	Apr-13-04	7.150%	NJ - 72.31%	Paid Off - 360	Sep-08-03
1034576 1			252,500.00	251,098.33	Mar-25-04	6.450%	CA - 78.91%	Paid Off - 360	Sep-18-03
1035928 1			157,950.00	157,350.59	Apr-07-04	7.450%	NC - 90.00%	Paid Off - 360	Sep-12-03
1038025 1			188,900.00	187,950.81	Mar-31-04	6.990%	CA - 89.95%	Paid Off - 360	Sep-04-03
1043375 1			319,500.00	318,054.10	Apr-01-04	6.550%	CA - 90.00%	Paid Off - 360	Sep-11-03
1043615 1			78,000.00	76,639.42	Mar-16-04	6.250%	RI - 60.47%	Paid Off - 180	Sep-29-03
1045245 1			108,000.00	107,112.41	Apr-02-04	6.100%	CA - 61.71%	Paid Off - 360	Sep-03-03
1045709 1			240,000.00	238,723.08	Apr-01-04	5.700%	CA - 66.02%	Paid Off - 360	Sep-09-03
1045726 1			288,000.00	286,803.44	Apr-08-04	6.990%	CA - 90.00%	Paid Off - 360	Sep-11-03
1047995 1			176,800.00	176,061.54	Apr-09-04	7.900%	CA - 85.00%	Paid Off - 360	Sep-02-03
1049991 1			499,000.00	497,087.49	Mar-16-04	7.400%	IL - 76.77%	Paid Off - 360	Sep-02-03
1051469 1			265,000.00	264,113.23	Mar-31-04	8.100%	NY - 72.60%	Paid Off - 360	Sep-02-03
1052725 1			247,000.00	245,503.22	Apr-15-04	5.990%	CA - 65.00%	Paid Off - 360	Sep-02-03
1053256 1			238,400.00	237,362.00	Apr-08-04	6.750%	MA - 80.00%	Paid Off - 360	Sep-09-03
1053569 1			80,000.00	79,182.76	Apr-06-04	6.575%	OH - 59.26%	Paid Off - 240	Sep-10-03
1055843 1			166,250.00	165,749.57	Apr-06-04	8.600%	NV - 94.46%	Paid Off - 360	Sep-17-03
1056239 1			144,000.00	143,441.25	Apr-01-04	7.450%	MN - 90.00%	Paid Off - 360	Sep-16-03
1058873 1			294,000.00	292,720.03	Apr-07-04	6.750%	CA - 70.00%	Paid Off - 360	Sep-11-03

					Page 19 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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

1058937 1			82,450.00	82,232.94	Apr-09-04	9.250%	IL - 85.00%	Paid Off - 360	Sep-25-03
1060210 1			120,000.00	119,684.07	Apr-09-04	9.250%	FL - 78.43%	Paid Off - 360	Sep-29-03
1061829 1			152,000.00	151,264.09	Mar-18-04	6.200%	CA - 69.09%	Paid Off - 360	Sep-11-03
1062129 1			135,150.00	134,666.82	Mar-30-04	7.750%	NV - 85.00%	Paid Off - 360	Sep-25-03
1062676 1			252,000.00	250,298.74	Mar-30-04	5.650%	CA - 70.00%	Paid Off - 360	Sep-10-03
1062734 1			152,000.00	151,456.61	Apr-02-04	7.750%	OH - 72.38%	Paid Off - 360	Sep-17-03
1064025 1			297,000.00	296,168.01	Mar-26-04	8.950%	NY - 90.00%	Paid Off - 360	Sep-29-03
1064928 1			168,150.00	167,309.20	Apr-09-04	6.990%	CA - 95.00%	Paid Off - 360	Sep-05-03
1065303 1			161,000.00	160,332.55	Apr-08-04	8.005%	CA - 70.00%	Paid Off - 360	Sep-05-03
1065419 1			92,000.00	91,583.04	Mar-16-04	7.490%	CA - 80.00%	Paid Off - 360	Sep-04-03
1065728 1			255,850.00	255,055.90	Mar-19-04	8.450%	CA - 85.00%	Paid Off - 360	Sep-16-03
1066008 1			204,400.00	203,254.38	Apr-02-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-08-03
1066064 1			80,000.00	79,668.21	Mar-30-04	6.999%	AZ - 78.43%	Paid Off - 360	Sep-08-03
1066347 1			180,000.00	179,252.87	Mar-26-04	7.000%	CA - 85.71%	Paid Off - 360	Sep-05-03
1067432 1			72,250.00	72,049.70	Mar-23-04	9.000%	ME - 85.00%	Paid Off - 360	Sep-04-03
1067527 1			171,700.00	170,958.72	Apr-02-04	6.900%	CA - 71.84%	Paid Off - 360	Sep-30-03
1068419 1			240,000.00	238,897.20	Mar-17-04	6.500%	WA - 80.00%	Paid Off - 360	Sep-08-03
1068831 1			99,200.00	98,800.56	Apr-05-04	7.150%	UT - 80.00%	Paid Off - 360	Sep-30-03
1069102 1			264,000.00	263,111.41	Apr-02-04	8.050%	FL - 80.00%	Paid Off - 360	Sep-12-03
1070024 1			261,000.00	260,009.51	Mar-31-04	7.450%	NJ - 84.19%	Paid Off - 360	Sep-08-03
1070030 1			89,000.00	88,675.42	Apr-06-04	7.650%	MI - 88.12%	Paid Off - 360	Sep-10-03
1070343 1			306,000.00	304,488.24	Apr-09-04	6.100%	CA - 90.00%	Paid Off - 360	Sep-17-03
1072879 1			195,200.00	194,008.15	Mar-30-04	5.950%	IL - 80.00%	Paid Off - 360	Sep-02-03
1073448 1			168,500.00	167,885.45	Apr-14-04	7.650%	MN - 82.20%	Paid Off - 360	Sep-15-03
1074283 1			207,000.00	206,222.18	Apr-08-04	7.500%	CA - 90.00%	Paid Off - 360	Sep-09-03
1074939 1			154,800.00	154,311.88	Mar-30-04	8.400%	IL - 90.00%	Paid Off - 360	Sep-30-03
1078594 1			283,500.00	282,358.51	Apr-01-04	7.150%	CA - 90.00%	Paid Off - 360	Sep-18-03
1078967 1			276,000.00	274,899.57	Apr-02-04	7.200%	CA - 80.00%	Paid Off - 360	Sep-10-03
1079176 1			395,000.00	393,882.05	Mar-30-04	8.900%	MA - 74.53%	Paid Off - 360	Sep-30-03
1079227 1			166,000.00	165,412.41	Mar-18-04	7.800%	IL - 79.81%	Paid Off - 360	Sep-16-03
1079393 1			277,200.00	275,969.54	Mar-31-04	6.650%	CA - 90.00%	Paid Off - 360	Sep-25-03
1079528 1			159,800.00	159,228.72	Mar-23-04	7.750%	VA - 85.00%	Paid Off - 360	Sep-26-03
1079542 1			167,200.00	166,659.53	Mar-25-04	8.250%	CA - 80.00%	Paid Off - 360	Sep-19-03
1081282 1			56,250.00	56,055.94	Apr-01-04	7.950%	MI - 74.01%	Paid Off - 360	Sep-30-03
1081581 1			188,000.00	187,416.46	Apr-14-04	8.450%	MN - 80.00%	Paid Off - 360	Sep-16-03
1081671 1			199,750.00	199,184.62	Apr-05-04	8.900%	MA - 85.00%	Paid Off - 360	Sep-19-03
1082780 1			204,300.00	203,375.41	Mar-22-04	6.550%	VA - 60.00%	Paid Off - 360	Sep-15-03
1082872 1			299,000.00	297,607.21	Mar-30-04	6.400%	CA - 74.94%	Paid Off - 360	Sep-16-03
1083159 1			180,000.00	179,289.37	Mar-31-04	7.250%	GA - 38.30%	Paid Off - 360	Sep-24-03
1083172 1			122,500.00	122,150.81	Mar-24-04	8.900%	VA - 55.68%	Paid Off - 360	Sep-23-03
1084994 1			315,000.00	313,810.34	Mar-23-04	8.000%	RI - 79.75%	Paid Off - 360	Sep-26-03
1085180 1			112,800.00	112,435.38	Mar-18-04	8.250%	FL - 80.00%	Paid Off - 360	Sep-25-03
1085912 1			153,850.00	153,296.76	Apr-15-04	7.750%	CA - 85.00%	Paid Off - 360	Sep-19-03
1087471 1			145,000.00	144,427.53	Mar-18-04	7.250%	CA - 58.00%	Paid Off - 360	Sep-24-03
1088321 1			208,250.00	207,402.72	Mar-31-04	7.100%	CA - 85.00%	Paid Off - 360	Sep-22-03
1088485 1			315,000.00	313,628.59	Apr-13-04	6.750%	CA - 90.00%	Paid Off - 360	Sep-19-03
1088683 1			85,000.00	84,751.87	Apr-01-04	8.750%	MI - 85.00%	Paid Off - 360	Sep-22-03
1088696 1			280,000.00	278,379.98	Apr-07-04	5.250%	CA - 70.00%	Paid Off - 360	Sep-19-03
1090540 1			274,000.00	272,727.78	Mar-31-04	6.800%	IL - 90.00%	Paid Off - 360	Sep-24-03
1091775 1			168,000.00	167,250.62	Apr-12-04	6.625%	CA - 80.00%	Paid Off - 360	Sep-22-03
1091984 1			119,000.00	117,877.70	Apr-05-04	7.850%	CA - 64.32%	Paid Off - 360	Sep-30-03
1093029 1			275,500.00	274,412.33	Mar-18-04	7.250%	CA - 52.48%	Paid Off - 360	Sep-30-03

					Page 20 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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

1093084 1			163,200.00	162,536.39	Mar-31-04	7.100%	CA - 68.00%	Paid Off - 360	Sep-25-03
1093298 1			78,000.00	77,655.99	Mar-24-04	7.100%	CA - 28.89%	Paid Off - 360	Sep-17-03
1093924 1			182,000.00	181,222.87	Mar-29-04	6.850%	MA - 65.00%	Paid Off - 360	Sep-24-03
1094597 1			119,000.00	118,521.17	Apr-06-04	8.000%	IL - 85.00%	Paid Off - 360	Sep-29-03
1095131 1			92,000.00	90,401.75	Apr-09-04	8.500%	FL - 80.00%	Paid Off - 180	Sep-30-03
1095836 1			243,900.00	243,018.90	Apr-02-04	7.700%	GA - 90.00%	Paid Off - 360	Sep-29-03
1097216 1			168,750.00	167,257.79	Mar-17-04	7.775%	MN - 87.89%	Paid Off - 240	Sep-16-03
1098626 1			84,850.00	84,515.01	Apr-02-04	7.250%	OH - 86.58%	Paid Off - 360	Sep-29-03
1098664 1			239,000.00	238,219.54	Mar-30-04	8.200%	CA - 72.42%	Paid Off - 360	Sep-22-03
1100448 1			104,500.00	104,101.92	Apr-01-04	7.950%	AL - 95.00%	Paid Off - 360	Sep-23-03
1100902 1			163,000.00	162,322.79	Apr-07-04	6.990%	CA - 69.66%	Paid Off - 360	Sep-30-03
1102837 1			236,250.00	235,017.41	Apr-12-04	6.250%	IL - 75.00%	Paid Off - 360	Sep-19-03
1103465 1			274,500.00	273,359.50	Apr-13-04	6.990%	CA - 90.00%	Paid Off - 360	Sep-19-03
1104395 1			240,000.00	239,043.09	Apr-15-04	7.200%	PA - 75.00%	Paid Off - 360	Sep-12-03
1104435 1			288,000.00	286,758.26	Apr-02-04	6.800%	CA - 90.00%	Paid Off - 360	Sep-29-03
1105529 1			159,375.00	158,758.10	Apr-13-04	7.350%	IL - 85.00%	Paid Off - 360	Sep-24-03
1105825 1			308,550.00	307,042.32	Mar-18-04	6.150%	CA - 85.00%	Paid Off - 360	Sep-22-03
1105849 1			110,000.00	109,625.23	Mar-31-04	7.990%	CA - 61.11%	Paid Off - 360	Sep-25-03
1107051 1			68,800.00	68,676.41	Apr-02-04	11.050%	MO - 80.00%	Paid Off - 360	Sep-30-03
1107709 1			176,800.00	176,052.41	Mar-26-04	6.900%	CA - 80.00%	Paid Off - 360	Sep-24-03
1107778 1			173,700.00	173,060.14	Apr-14-04	7.600%	IL - 90.00%	Paid Off - 360	Sep-30-03
1108126 1			163,200.00	162,728.48	Apr-06-04	8.800%	IL - 85.00%	Paid Off - 360	Sep-23-03
1108503 1			221,000.00	219,940.53	Apr-06-04	6.250%	IL - 65.00%	Paid Off - 360	Sep-22-03
1109467 1			164,900.00	164,175.06	Mar-29-04	6.700%	CA - 85.00%	Paid Off - 360	Sep-25-03
1110539 1			81,200.00	80,943.99	Apr-02-04	8.750%	AL - 70.00%	Paid Off - 360	Sep-30-03
1110593 1			289,000.00	287,741.81	Apr-14-04	6.750%	CA - 85.00%	Paid Off - 360	Sep-23-03
1111415 1			44,000.00	43,859.18	Apr-07-04	8.300%	ID - 36.67%	Paid Off - 360	Sep-30-03
1111459 1			250,000.00	248,888.80	Apr-02-04	6.800%	CA - 54.35%	Paid Off - 360	Sep-29-03
1111624 1			248,625.00	247,762.52	Apr-09-04	7.900%	CA - 85.00%	Paid Off - 360	Sep-25-03
1113382 1			233,750.00	232,771.18	Mar-16-04	6.950%	CA - 85.00%	Paid Off - 360	Sep-25-03
1113792 1			261,000.00	260,085.44	Apr-01-04	7.850%	IL - 90.00%	Paid Off - 360	Sep-29-03
1115282 1			106,000.00	105,670.26	Apr-02-04	8.450%	TX - 57.30%	Paid Off - 360	Sep-30-03
1118851 1			200,250.00	199,308.22	Mar-16-04	6.350%	CA - 90.00%	Paid Off - 360	Sep-25-03
1121921 1			165,600.00	164,911.97	Mar-25-04	7.300%	CO - 80.00%	Paid Off - 360	Sep-25-03
1124201 1			149,600.00	149,167.74	Mar-19-04	8.800%	CO - 80.00%	Paid Off - 360	Sep-30-03
1125825 1			150,000.00	149,413.99	Apr-02-04	7.450%	CA - 60.00%	Paid Off - 360	Sep-30-03
931594 2			499,999.00	497,758.00	Apr-05-04	6.600%	CA - 82.64%	Paid Off - 360	Sep-16-03
963738 2			442,000.00	440,404.03	Apr-15-04	7.700%	MI - 68.00%	Paid Off - 360	Sep-30-03
981101 2			344,250.00	342,994.50	Mar-16-04	7.650%	NY - 85.00%	Paid Off - 360	Sep-05-03
981806 2			247,500.00	246,471.72	Mar-31-04	6.990%	CA - 90.00%	Paid Off - 360	Sep-11-03
1001341 2			324,000.00	322,669.56	Apr-02-04	7.050%	CA - 90.00%	Paid Off - 360	Sep-24-03
1003336 2			164,000.00	163,264.91	Apr-06-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-24-03
1007534 2			114,750.00	114,362.01	Mar-29-04	7.450%	NM - 85.00%	Paid Off - 360	Sep-30-03
1010870 2			245,000.00	243,994.51	Mar-23-04	7.990%	NV - 100.00%	Paid Off - 360	Sep-02-03
1020422 2			182,500.00	181,950.62	Mar-16-04	8.600%	VA - 84.88%	Paid Off - 360	Sep-08-03
1027487 2			268,287.00	267,172.35	Apr-01-04	6.990%	CA - 100.00%	Paid Off - 360	Sep-23-03
1028405 2			72,000.00	71,810.45	Mar-31-04	9.250%	NC - 64.29%	Paid Off - 360	Sep-24-03
1032245 2			267,750.00	266,675.72	Apr-13-04	8.100%	CA - 85.00%	Paid Off - 360	Sep-02-03
1032264 2			447,950.00	446,216.05	Apr-07-04	7.350%	CA - 85.00%	Paid Off - 360	Sep-04-03
1036727 2			295,000.00	293,243.69	Apr-08-04	5.250%	MA - 68.60%	Paid Off - 360	Sep-05-03
1038026 2			186,000.00	185,207.47	Mar-16-04	7.800%	IL - 75.00%	Paid Off - 360	Sep-05-03
1041111 2			440,000.00	437,557.48	Apr-09-04	6.450%	CA - 80.00%	Paid Off - 360	Sep-10-03

					Page 21 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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

1042822 2			146,400.00	145,898.18	Mar-24-04	9.200%	CA - 74.31%	Paid Off - 360	Sep-04-03
1043333 2			470,500.00	468,308.36	Apr-15-04	6.400%	NJ - 72.38%	Paid Off - 360	Sep-09-03
1046673 2			324,000.00	322,563.28	Apr-14-04	7.600%	MA - 80.00%	Paid Off - 360	Sep-05-03
1048525 2			128,700.00	128,223.79	Apr-14-04	8.500%	DE - 90.00%	Paid Off - 360	Sep-05-03
1049902 2			340,000.00	338,431.37	Mar-17-04	6.450%	CA - 80.00%	Paid Off - 360	Sep-10-03
1050653 2			365,000.00	363,413.37	Apr-01-04	7.700%	MD - 73.00%	Paid Off - 360	Sep-03-03
1051010 2			121,000.00	120,713.11	Apr-08-04	9.750%	MA - 25.21%	Paid Off - 360	Sep-10-03
1055496 2			93,000.00	92,339.54	Mar-31-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-15-03
1056051 2			543,750.00	541,031.09	Mar-16-04	6.990%	CA - 75.00%	Paid Off - 360	Sep-04-03
1058538 2			37,500.00	37,391.61	Mar-24-04	10.200%	LA - 75.00%	Paid Off - 360	Sep-02-03
1059286 2			553,000.00	550,592.45	Mar-30-04	6.750%	CA - 70.00%	Paid Off - 360	Sep-05-03
1062537 2			292,000.00	290,765.33	Mar-19-04	6.900%	CA - 80.00%	Paid Off - 360	Sep-17-03
1062627 2			162,000.00	161,420.87	Apr-02-04	7.750%	NV - 90.00%	Paid Off - 360	Sep-10-03
1064425 2			85,000.00	84,197.78	Mar-22-04	10.750%	NC - 73.91%	Paid Off - 360	Sep-30-03
1065670 2			472,500.00	471,299.28	Mar-31-04	10.850%	TX - 90.00%	Paid Off - 360	Sep-30-03
1066009 2			51,100.00	50,695.53	Apr-02-04	10.150%	CA - 20.00%	Paid Off - 240	Sep-08-03
1068891 2			324,000.00	322,671.01	Mar-19-04	7.990%	NY - 90.00%	Paid Off - 360	Sep-03-03
1071937 2			257,000.00	255,945.82	Apr-01-04	7.990%	CA - 71.39%	Paid Off - 360	Sep-11-03
1074892 2			355,500.00	354,190.52	Mar-25-04	7.600%	CA - 90.00%	Paid Off - 360	Sep-24-03
1075160 2			180,000.00	179,418.16	Mar-24-04	8.250%	VA - 55.38%	Paid Off - 360	Sep-30-03
1077367 2			60,000.00	59,591.17	Mar-17-04	10.550%	WA - 20.00%	Paid Off - 240	Sep-08-03
1083069 2			66,000.00	65,638.76	Apr-02-04	11.550%	FL - 20.00%	Paid Off - 240	Sep-12-03
1083248 2			255,000.00	254,041.85	Apr-15-04	7.500%	CA - 60.28%	Paid Off - 360	Sep-29-03
1084501 2			51,000.00	50,841.67	Mar-30-04	8.450%	MI - 61.45%	Paid Off - 360	Sep-29-03
1084512 2			134,000.00	133,168.05	Apr-01-04	7.250%	SC - 54.47%	Paid Off - 360	Sep-19-03
1084552 2			304,000.00	302,775.96	Apr-13-04	7.150%	CA - 79.79%	Paid Off - 360	Sep-17-03
1085553 2			331,200.00	329,953.73	Apr-15-04	7.500%	CA - 89.99%	Paid Off - 360	Sep-17-03
1091262 2			130,625.00	130,227.67	Apr-15-04	8.550%	MO - 95.00%	Paid Off - 360	Sep-24-03
1092652 2			62,900.00	62,692.49	Apr-01-04	8.150%	MO - 85.00%	Paid Off - 360	Sep-30-03
1093179 2			184,500.00	183,985.81	Mar-29-04	8.975%	OR - 90.00%	Paid Off - 360	Sep-23-03
1094199 2			235,000.00	234,327.62	Mar-31-04	8.850%	CA - 67.14%	Paid Off - 360	Sep-25-03
1098657 2			400,000.00	398,241.54	Apr-08-04	6.700%	CA - 80.00%	Paid Off - 360	Sep-16-03
1098970 2			310,500.00	309,109.60	Apr-12-04	6.700%	CA - 90.00%	Paid Off - 360	Sep-18-03
1101436 2			441,000.00	439,272.23	Apr-02-04	7.400%	CA - 90.00%	Paid Off - 360	Sep-30-03
1104699 2			191,250.00	190,650.31	Apr-14-04	8.400%	HI - 75.00%	Paid Off - 360	Sep-24-03
1121019 2			200,800.00	200,490.33	Mar-18-04	11.750%	FL - 80.00%	Paid Off - 360	Sep-30-03
1121557 2			625,000.00	622,198.76	Apr-05-04	6.600%	CA - 54.35%	Paid Off - 360	Sep-24-03
1126677 2			160,000.00	159,398.78	Mar-24-04	7.500%	IL - 100.00%	Paid Off - 360	Sep-30-03
1128884 2			310,000.00	308,805.96	Apr-13-04	7.375%	CA - 77.50%	Paid Off - 360	Sep-30-03
1136594 2			255,000.00	250,753.89	Apr-05-04	6.500%	CA - 48.48%	Paid Off - 180	Sep-30-03


					Page 22 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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%	0.00%


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 23 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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					0.00%	0.00%	0.00%
	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					0.00%	0.00%	0.00%
	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					0.00%	0.00%	0.00%
	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 24 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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 25 of 27				© COPYRIGHT 2004 Deutsche Bank


	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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 26 of 27				© COPYRIGHT 2004 Deutsche Bank
	Morgan Stanley ABS Capital I Inc. 2004-NC1
	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
	(60+ Day Delq % is > = to 40% of Senior Enhancement %)
	(x) Rolling 3-month avg. of 60+ Day Delq loans							5,021,385.59
	(y) Stated Principal Balance							0.00
	60+ Day Delq % ( quotient of (x) over (y) )							0.35%
	Trigger Event 40% of Sr Enhancement Percentage							7.62%

	Senior Enhancement Percentage							19.62%


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	0.00


				Page 27 of 27				© COPYRIGHT 2004 Deutsche Bank

MORGAN STANLEY ABS CAP I INC MORT PAS THR CERT SER 2004 NC1 8-K