| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 11/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 69.64% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.02% |
| 60+ Days | 4.76% |
| 90+ Days | 2.95% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.05% |
| Foreclosure | 14.84% |
| REO | 7.17% |
| |
| Cumulative Net Loss | 0.83% |
| Loss Severity | 34.10% |
| |
| Prepayment Experience | |
| 1mo CPR | 15.89% |
| 3mo CPR | 13.34% |
| 6mo CPR | 16.49% |
| 9mo CPR | 18.99% |
| 12mo CPR | 21.10% |
| Life CPR | NA |
|