VIEW PERFORMANCE GRIDS: NAAC 2005-AP1
Group Period Remit Date Delinquency
30 60 90 FCL REO
Balance % Balance % Balance % Balance % Balance %
Group 1 1 Mar 2005 $1,568,695.02 1.189% $0.00 0.000% $0.00 0.000% $0.00 0.00% $0.00 0.00%
2 Apr 2005 $1,552,963.38 1.198% $503,247.51 0.388% $0.00 0.000% $0.00 0.00% $0.00 0.00%
3 May 2005 $1,030,657.91 0.803% $520,996.22 0.406% $503,247.51 0.392% $0.00 0.00% $0.00 0.00%
4 Jun 2005 $1,331,967.55 1.065% $1,030,657.91 0.824% $520,996.22 0.416% $0.00 0.00% $0.00 0.00%
5 Jul 2005 $3,014,347.23 2.450% $171,188.54 0.139% $255,600.00 0.208% $0.00 0.00% $0.00 0.00%
6 Aug 2005 $2,043,401.71 1.678% $1,337,314.18 1.098% $171,188.54 0.141% $0.00 0.00% $0.00 0.00%
7 Sep 2005 $1,080,185.29 0.913% $1,155,459.70 0.977% $902,834.27 0.763% $0.00 0.00% $0.00 0.00%
8 Oct 2005 $1,526,839.88 1.323% $1,323,649.79 1.147% $958,099.76 0.830% $0.00 0.00% $0.00 0.00%
9 Nov 2005 $1,947,295.12 1.738% $667,001.91 0.595% $832,475.92 0.743% $0.00 0.00% $0.00 0.00%
10 Dec 2005 $1,757,782.40 1.620% $670,649.36 0.618% $638,956.78 0.589% $0.00 0.00% $0.00 0.00%
11 Jan 2006 $1,565,309.82 1.477% $428,978.06 0.404% $351,449.36 0.331% $2,031,360.71 1.92% $255,600.00 0.24%
12 Feb 2006 $1,048,641.97 1.015% $860,950.35 0.833% $109,925.64 0.106% $2,266,526.65 2.19% $255,600.00 0.25%
13 Mar 2006 $1,947,699.18 1.955% $0.00 0.000% $156,466.66 0.157% $752,870.19 0.76% $0.00 0.00%
14 Apr 2006 $3,201,566.21 3.252% $1,344,934.93 1.366% $0.00 0.000% $752,870.19 0.76% $0.00 0.00%
15 May 2006 $804,939.45 0.829% $434,049.42 0.447% $448,596.23 0.462% $1,998,282.64 2.06% $183,917.68 0.19%
16 Jun 2006 $1,604,938.35 1.687% $733,066.55 0.770% $0.00 0.000% $2,099,814.63 2.21% $346,590.07 0.36%