| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 4/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 64.53% |
| |
| Delinquency Status (*) | |
| 30+ Days | 10.15% |
| 60+ Days | 5.94% |
| 90+ Days | 4.38% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.42% |
| Foreclosure | 20.34% |
| REO | 10.53% |
| |
| Cumulative Net Loss | 1.78% |
| Loss Severity | 61.47% |
| |
| Prepayment Experience | |
| 1mo CPR | 27.01% |
| 3mo CPR | 19.24% |
| 6mo CPR | 16.20% |
| 9mo CPR | 15.72% |
| 12mo CPR | 16.97% |
| Life CPR | NA |
|