| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 1/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 49.94% |
| |
| Delinquency Status (*) | |
| 30+ Days | 16.37% |
| 60+ Days | 10.40% |
| 90+ Days | 7.61% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.06% |
| Foreclosure | 25.75% |
| REO | 14.53% |
| |
| Cumulative Net Loss | 8.49% |
| Loss Severity | 65.33% |
| |
| Prepayment Experience | |
| 1mo CPR | 30.79% |
| 3mo CPR | 28.36% |
| 6mo CPR | 27.35% |
| 9mo CPR | 28.54% |
| 12mo CPR | 26.32% |
| Life CPR | NA |
|