| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 1/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 68.17% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.54% |
| 60+ Days | 5.66% |
| 90+ Days | 3.74% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.29% |
| Foreclosure | 17.90% |
| REO | 8.23% |
| |
| Cumulative Net Loss | 1.00% |
| Loss Severity | 34.58% |
| |
| Prepayment Experience | |
| 1mo CPR | 11.36% |
| 3mo CPR | 13.04% |
| 6mo CPR | 13.88% |
| 9mo CPR | 16.19% |
| 12mo CPR | 18.27% |
| Life CPR | NA |
|