| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 6/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 74.92% |
| |
| Delinquency Status (*) | |
| 30+ Days | 9.84% |
| 60+ Days | 4.21% |
| 90+ Days | 1.39% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.13% |
| Foreclosure | 9.01% |
| REO | 3.18% |
| |
| Cumulative Net Loss | 0.39% |
| Loss Severity | 76.97% |
| |
| Prepayment Experience | |
| 1mo CPR | 20.74% |
| 3mo CPR | 21.39% |
| 6mo CPR | 23.86% |
| Life CPR | NA |
|