| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 5/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 62.33% |
| |
| Delinquency Status (*) | |
| 30+ Days | 12.24% |
| 60+ Days | 6.89% |
| 90+ Days | 4.44% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.47% |
| Foreclosure | 20.10% |
| REO | 11.04% |
| |
| Cumulative Net Loss | 2.09% |
| Loss Severity | 40.11% |
| |
| Prepayment Experience | |
| 1mo CPR | 33.72% |
| 3mo CPR | 24.91% |
| 6mo CPR | 19.48% |
| 9mo CPR | 17.50% |
| 12mo CPR | 18.02% |
| Life CPR | NA |
|