| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 2/1/2010 |
| |
| Performance Summary | |
| Current Pool Factor | 35.97% |
| |
| Delinquency Status (*) | |
| 30+ Days | 28.41% |
| 60+ Days | 24.40% |
| 90+ Days | 21.63% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 3.14% |
| Foreclosure | 20.62% |
| REO | 8.17% |
| |
| Cumulative Net Loss | 18.40% |
| Loss Severity | 63.83% |
| |
| Prepayment Experience | |
| 1mo CPR | 17.75% |
| 3mo CPR | 17.50% |
| 6mo CPR | 20.52% |
| 9mo CPR | 25.26% |
| 12mo CPR | 25.42% |
| Life CPR | NA |
|