| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 3/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 47.55% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.25% |
| 60+ Days | 11.75% |
| 90+ Days | 7.78% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 2.84% |
| Foreclosure | 27.35% |
| REO | 14.72% |
| |
| Cumulative Net Loss | 10.04% |
| Loss Severity | 65.69% |
| |
| Prepayment Experience | |
| 1mo CPR | 22.90% |
| 3mo CPR | 27.04% |
| 6mo CPR | 26.57% |
| 9mo CPR | 27.47% |
| 12mo CPR | 27.86% |
| Life CPR | NA |
|