| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 5/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 76.42% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.41% |
| 60+ Days | 4.60% |
| 90+ Days | 1.68% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.55% |
| Foreclosure | 7.87% |
| REO | 2.65% |
| |
| Cumulative Net Loss | 0.31% |
| Loss Severity | 53.41% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.06% |
| 3mo CPR | 23.76% |
| 6mo CPR | 25.44% |
| Life CPR | NA |
|