| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 10/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 54.36% |
| |
| Delinquency Status (*) | |
| 30+ Days | 13.87% |
| 60+ Days | 9.00% |
| 90+ Days | 6.25% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.92% |
| Foreclosure | 25.11% |
| REO | 13.93% |
| |
| Cumulative Net Loss | 5.82% |
| Loss Severity | 62.31% |
| |
| Prepayment Experience | |
| 1mo CPR | 23.93% |
| 3mo CPR | 26.32% |
| 6mo CPR | 28.63% |
| 9mo CPR | 25.63% |
| 12mo CPR | 22.67% |
| Life CPR | NA |
|