| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 12/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 37.23% |
| |
| Delinquency Status (*) | |
| 30+ Days | 28.21% |
| 60+ Days | 24.44% |
| 90+ Days | 21.07% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.77% |
| Foreclosure | 20.99% |
| REO | 7.73% |
| |
| Cumulative Net Loss | 17.58% |
| Loss Severity | 71.24% |
| |
| Prepayment Experience | |
| 1mo CPR | 16.83% |
| 3mo CPR | 21.06% |
| 6mo CPR | 26.05% |
| 9mo CPR | 27.29% |
| 12mo CPR | 27.22% |
| Life CPR | NA |
|