| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 1/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 36.59% |
| |
| Delinquency Status (*) | |
| 30+ Days | 27.93% |
| 60+ Days | 24.16% |
| 90+ Days | 21.63% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.53% |
| Foreclosure | 21.58% |
| REO | 7.60% |
| |
| Cumulative Net Loss | 18.01% |
| Loss Severity | 73.38% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.93% |
| 3mo CPR | 18.97% |
| 6mo CPR | 22.96% |
| 9mo CPR | 26.87% |
| 12mo CPR | 26.18% |
| Life CPR | NA |
|