VIEW PERFORMANCE GRIDS: NAAC 2005-AP1
Group Period Remit Date Delinquency
30 60 90 FCL REO
Balance % Balance % Balance % Balance % Balance %
Mortgage Pool 1 Mar 2005 $4,821,814.71 1.365% $0.00 0.000% $0.00 0.000% $0.00 0.00% $0.00 0.00%
2 Apr 2005 $6,077,315.66 1.738% $1,356,043.57 0.384% $0.00 0.000% $0.00 0.00% $0.00 0.00%
3 May 2005 $4,500,346.16 1.318% $1,461,768.49 0.414% $1,313,926.36 0.372% $0.00 0.00% $0.00 0.00%
4 Jun 2005 $3,077,630.48 0.925% $3,676,669.48 1.041% $946,596.22 0.268% $0.00 0.00% $0.00 0.00%
5 Jul 2005 $5,680,175.01 1.759% $318,745.31 0.090% $1,404,195.20 0.398% $0.00 0.00% $0.00 0.00%
6 Aug 2005 $5,804,374.64 1.860% $3,001,031.27 0.850% $318,745.31 0.090% $0.00 0.00% $0.00 0.00%
7 Sep 2005 $5,741,023.90 1.886% $2,836,050.57 0.803% $1,630,154.07 0.462% $0.00 0.00% $0.00 0.00%
8 Oct 2005 $2,515,141.42 0.872% $4,950,706.85 1.402% $1,490,673.08 0.422% $0.00 0.00% $0.00 0.00%
9 Nov 2005 $5,087,766.80 1.922% $1,640,623.30 0.619% $2,512,967.38 0.949% $0.00 0.00% $0.00 0.00%
10 Dec 2005 $5,036,760.37 1.974% $1,781,969.34 0.698% $1,237,447.58 0.485% $0.00 0.00% $0.00 0.00%
11 Jan 2006 $4,021,445.08 1.625% $1,100,853.63 0.445% $1,182,297.02 0.478% $3,793,700.20 1.53% $255,600.00 0.10%
12 Feb 2006 $3,643,457.20 1.503% $1,721,883.14 0.710% $334,202.74 0.138% $6,687,081.55 2.75% $796,025.06 0.33%
13 Mar 2006 $1,947,699.18 0.836% $1,268,618.08 0.544% $804,626.09 0.345% $2,486,763.70 1.07% $0.00 0.00%
14 Apr 2006 $6,895,883.12 3.030% $4,135,430.69 1.817% $882,306.08 0.388% $2,486,763.70 1.09% $0.00 0.00%
15 May 2006 $1,542,406.86 0.701% $1,223,315.24 0.556% $1,023,588.57 0.465% $7,905,721.28 3.59% $1,157,332.50 0.53%
16 Jun 2006 $2,367,075.49 0.110% $859,346.71 0.401% $0.00 0.000% $8,814,853.04 4.11% $1,447,406.92 0.68%
17 Jul 2006 $3,330,953.49 1.590% $1,040,039.62 0.496% $0.00 0.000% $6,612,426.49 3.16% $865,112.65 0.41%
18 Aug 2006 $1,136,837.90 0.554% $828,974.04 0.404% $288,528.83 0.141% $6,458,603.55 3.15% $1,759,580.01 0.86%
19 Sep 2006 $2,109,830.82 1.063% $494,533.66 0.249% $467,490.99 0.236% $6,138,281.01 3.09% $1,842,083.57 0.93%
20 Oct 2006 $1,980,700.06 1.024% $1,117,217.39 0.577% $169,683.39 0.088% $4,721,327.45 2.44% $2,551,274.44 1.32%
21 Nov 2006 $2,109,687.33 1.110% $1,338,001.03 0.704% $562,880.50 0.296% $5,591,333.40 2.94% $3,660,766.44 1.93%
22 Dec 2006 $2,163,296.72 1.163% $1,362,574.97 0.732% $557,153.32 0.299% $1,840,404.71 0.99% $2,746,768.51 1.48%
23 Jan 2007 $1,593,210.89 0.875% $609,226.17 0.335% $148,677.27 0.082% $4,196,884.51 2.31% $3,704,575.33 2.04%
24 Feb 2007 $1,835,742.34 1.032% $509,334.71 0.286% $0.00 0.000% $3,479,453.75 1.96% $4,318,657.97 2.43%
25 Mar 2007 $1,664,488.48 0.968% $1,586,074.68 0.923% $0.00 0.000% $2,573,363.54 1.50% $4,422,722.62 2.57%
26 Apr 2007 $1,424,259.52 0.844% $925,561.55 0.549% $0.00 0.000% $2,873,331.00 1.70% $4,805,765.08 2.85%
27 May 2007 $1,470,850.20 0.888% $413,886.85 0.250% $0.00 0.000% $3,098,280.76 1.87% $4,150,475.46 2.50%
28 Jun 2007 $1,180,232.05 0.732% $719,991.98 0.446% $0.00 0.000% $3,376,257.55 2.09% $3,779,401.70 2.34%
29 Jul 2007 $1,092,095.80 0.691% $973,597.77 0.616% $0.00 0.000% $4,002,886.16 2.53% $3,211,885.85 2.03%