| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 9/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 71.54% |
| |
| Delinquency Status (*) | |
| 30+ Days | 8.37% |
| 60+ Days | 3.45% |
| 90+ Days | 1.76% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 1.81% |
| Foreclosure | 13.69% |
| REO | 6.06% |
| |
| Cumulative Net Loss | 0.60% |
| Loss Severity | 49.40% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.17% |
| 3mo CPR | 16.40% |
| 6mo CPR | 18.93% |
| 9mo CPR | 21.45% |
| Life CPR | NA |
|