| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2006-NC4 |
| Closing Date | 6/23/2006 |
| Collateral Factor Date | 1/1/2012 |
| |
| Performance Summary | |
| Current Pool Factor | 25.97% |
| |
| Delinquency Status (*) | |
| 30+ Days | 17.79% |
| 60+ Days | 13.25% |
| 90+ Days | 11.15% |
| 120+ Days | 0.00% |
| |
| Bankruptcy | 4.02% |
| Foreclosure | 24.67% |
| REO | 3.99% |
| |
| Cumulative Net Loss | 26.05% |
| Loss Severity | 79.70% |
| |
| Prepayment Experience | |
| 1mo CPR | 13.05% |
| 3mo CPR | 12.00% |
| 6mo CPR | 13.31% |
| 9mo CPR | 13.79% |
| 12mo CPR | 13.73% |
| Life CPR | NA |
|