| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 3/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 66.28% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.15% |
| 60+ Days | 5.83% |
| 90+ Days | 4.41% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.43% |
| Foreclosure | 19.40% |
| REO | 9.91% |
| |
| Cumulative Net Loss | 1.41% |
| Loss Severity | 55.41% |
| |
| Prepayment Experience | |
| 1mo CPR | 12.42% |
| 3mo CPR | 13.84% |
| 6mo CPR | 13.69% |
| 9mo CPR | 14.61% |
| 12mo CPR | 16.36% |
| Life CPR | NA |
|