| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 5/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 45.02% |
| |
| Delinquency Status (*) | |
| 30+ Days | 15.75% |
| 60+ Days | 10.77% |
| 90+ Days | 7.90% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.39% |
| Foreclosure | 29.73% |
| REO | 13.12% |
| |
| Cumulative Net Loss | 11.84% |
| Loss Severity | 77.16% |
| |
| Prepayment Experience | |
| 1mo CPR | 32.39% |
| 3mo CPR | 25.96% |
| 6mo CPR | 26.91% |
| 9mo CPR | 27.01% |
| 12mo CPR | 27.33% |
| Life CPR | NA |
|