| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 12/1/2007 |
| |
| Performance Summary | |
| Current Pool Factor | 68.89% |
| |
| Delinquency Status (*) | |
| 30+ Days | 11.27% |
| 60+ Days | 6.12% |
| 90+ Days | 3.83% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.44% |
| Foreclosure | 15.24% |
| REO | 7.69% |
| |
| Cumulative Net Loss | 0.92% |
| Loss Severity | 49.95% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.79% |
| 3mo CPR | 13.54% |
| 6mo CPR | 14.98% |
| 9mo CPR | 17.18% |
| 12mo CPR | 19.55% |
| Life CPR | NA |
|