| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 7/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 41.86% |
| |
| Delinquency Status (*) | |
| 30+ Days | 14.11% |
| 60+ Days | 9.73% |
| 90+ Days | 7.38% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.52% |
| Foreclosure | 33.67% |
| REO | 9.34% |
| |
| Cumulative Net Loss | 14.20% |
| Loss Severity | 76.56% |
| |
| Prepayment Experience | |
| 1mo CPR | 35.81% |
| 3mo CPR | 34.14% |
| 6mo CPR | 29.31% |
| 9mo CPR | 28.99% |
| 12mo CPR | 28.33% |
| Life CPR | NA |
|