| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 11/1/2008 |
| |
| Performance Summary | |
| Current Pool Factor | 52.83% |
| |
| Delinquency Status (*) | |
| 30+ Days | 15.31% |
| 60+ Days | 9.96% |
| 90+ Days | 7.52% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.01% |
| Foreclosure | 24.55% |
| REO | 14.20% |
| |
| Cumulative Net Loss | 6.72% |
| Loss Severity | 66.02% |
| |
| Prepayment Experience | |
| 1mo CPR | 28.69% |
| 3mo CPR | 27.20% |
| 6mo CPR | 27.76% |
| 9mo CPR | 26.82% |
| 12mo CPR | 23.72% |
| Life CPR | NA |
|