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%
17 Jul 2006 $799,114.71 0.854% $926,695.37 0.991% $0.00 0.000% $2,194,581.06 2.35% $536,189.07 0.57%
18 Aug 2006 $355,507.63 0.392% $297,237.03 0.328% $175,184.58 0.193% $2,883,437.38 3.18% $671,704.78 0.74%
19 Sep 2006 $1,158,223.01 1.304% $368,615.18 0.415% $116,073.52 0.131% $2,401,962.29 2.71% $754,208.34 0.85%
20 Oct 2006 $436,507.35 0.504% $256,148.39 0.296% $43,764.91 0.051% $1,775,989.06 2.05% $923,862.78 1.07%
21 Nov 2006 $1,258,286.65 1.482% $291,344.76 0.343% $215,878.35 0.254% $1,750,066.13 2.06% $1,839,585.37 2.17%
22 Dec 2006 $718,210.99 0.859% $733,539.48 0.877% $170,222.35 0.204% $439,537.66 0.53% $879,408.60 1.05%
23 Jan 2007 $1,282,566.51 1.581% $496,501.85 0.612% $0.00 0.000% $1,480,886.01 1.83% $879,408.60 1.08%
24 Feb 2007 $1,007,246.42 1.266% $53,283.37 0.067% $0.00 0.000% $1,415,866.39 1.78% $1,424,937.53 1.79%
25 Mar 2007 $785,630.04 1.011% $567,474.65 0.730% $0.00 0.000% $1,236,177.39 1.59% $1,497,854.67 1.93%
26 Apr 2007 $995,105.46 1.303% $519,652.69 0.680% $0.00 0.000% $1,273,840.43 1.67% $1,759,104.67 2.30%
27 May 2007 $1,155,557.61 1.538% $413,886.85 0.551% $0.00 0.000% $1,121,107.10 1.49% $1,224,215.05 1.63%
28 Jun 2007 $612,078.45 0.840% $484,515.40 0.665% $0.00 0.000% $1,384,941.84 1.90% $1,099,697.23 1.51%
29 Jul 2007 $198,016.76 0.277% $522,453.05 0.732% $0.00 0.000% $1,928,568.30 2.70% $772,129.63 1.08%