| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 1/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 83.83% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.50% |
| 60+ Days | 4.07% |
| 90+ Days | 1.24% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 0.33% |
| Foreclosure | 7.00% |
| REO | 0.08% |
| |
| Cumulative Net Loss | 0.14% |
| Loss Severity | 91.77% |
| |
| Prepayment Experience | |
| 1mo CPR | 26.77% |
| 3mo CPR | 27.62% |
| 6mo CPR | 27.44% |
| Life CPR | 25.74% |
|