of 46
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
1/46
Table of Contents
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 1 of 25
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Alexander Tonge
Bank of New York - Structured Finance Services
101 Barclay Street, 4th Floor
New York, New York 10286
Tel: (212) 815-8179 / Fax: (212) 815-8093
Email: [email protected]
2Distribution Report
3Factor Report
9Delinquent Mortgage Loans
10Delinquency Trend Group
11Bankruptcies
12Foreclosures
13REO Properties
14Realized Loss Group Report
23PASS THROUGH RATE
25INVESTOR SUPPLEMENT REPORT
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
2/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 2 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
DISTRIBUTION IN DOLLARS
CLASS ORIGINAL FACEVALUE
BEGINNINGPRINCIPALBALANCE
PRINCIPAL INTEREST TOTAL REALIZEDLOSSES
DEFERREDINTEREST
ENDINGPRINCIPALBALANCE
A1 345,251,000.00 186,397,977.35 4,673,810.94 852,123.53 5,525,934.47 0.00 0.00 181,724,166.41
A2 192,137,000.00 17,823,805.70 5,683,530.92 79,902.64 5,763,433.56 0.00 0.00 12,140,274.78
A3 71,443,000.00 71,443,000.00 0.00 323,726.09 323,726.09 0.00 0.00 71,443,000.00
A4 79,871,000.00 79,871,000.00 0.00 365,132.50 365,132.50 0.00 0.00 79,871,000.00
A5 43,143,000.00 43,143,000.00 0.00 200,704.83 200,704.83 0.00 0.00 43,143,000.00
M1 42,803,000.00 42,803,000.00 0.00 200,847.13 200,847.13 0.00 0.00 42,803,000.00
M2 30,707,000.00 30,707,000.00 0.00 144,583.06 144,583.06 0.00 0.00 30,707,000.00
M3 17,214,000.00 17,214,000.00 0.00 81,328.98 81,328.98 0.00 0.00 17,214,000.00
M4 13,958,000.00 13,958,000.00 0.00 66,845.25 66,845.25 0.00 0.00 13,958,000.00
M5 13,027,000.00 13,027,000.00 0.00 62,596.54 62,596.54 0.00 0.00 13,027,000.00
M6 13,492,000.00 13,492,000.00 0.00 65,700.42 65,700.42 0.00 0.00 13,492,000.00
M7 13,492,000.00 13,492,000.00 0.00 71,786.81 71,786.81 0.00 0.00 13,492,000.00
M8 10,701,000.00 10,701,000.00 0.00 57,798.78 57,798.78 0.00 0.00 10,701,000.00
M9 7,909,000.00 7,909,000.00 0.00 47,815.40 47,815.40 0.00 0.00 7,909,000.00
M10 6,048,000.00 6,048,000.00 0.00 37,662.79 37,662.79 0.00 0.00 6,048,000.00
M11 9,304,000.00 9,304,000.00 0.00 57,938.92 57,938.92 0.00 0.00 9,304,000.00
P 100.00 100.00 0.00 95,532.81 95,532.81 0.00 0.00 100.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 910,500,100.00 577,333,883.05 10,357,341.86 2,812,026.48 13,169,368.34 0.00 0.00 566,976,541.19
CLASS ORIGINAL FACEVALUE
BEGINNINGNOTIONALBALANCE
PRINCIPAL INTEREST TOTAL REALIZEDLOSSES
DEFERREDINTEREST
ENDINGNOTIONALBALANCE
C 930,509,120.00 596,286,734.37 0.00 0.00 0.00 0.00 0.00 584,948,547.61
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
3/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 3 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
CLASS CUSIP BEGINNINGPRINCIPAL
PRINCIPAL INTEREST TOTAL ENDING PRINCIPAL CURRENTPASS-THRU
RATE
A1 46626LJL5 539.89120191 13.53742912 2.46812762 16.00555674 526.35377279 5.675000%
A2 46626LJM3 92.76612886 29.58061654 0.41586285 29.99647939 63.18551232 5.565000%
A3 46626LJN1 1,000.00000000 0.00000000 4.53124995 4.53124995 1,000.00000000 5.625000%
A4 46626LJP6 1,000.00000000 0.00000000 4.57152784 4.57152784 1,000.00000000 5.675000%
A5 46626LJQ4 1,000.00000000 0.00000000 4.65208330 4.65208330 1,000.00000000 5.775000%
M1 46626LJR2 1,000.00000000 0.00000000 4.69236105 4.69236105 1,000.00000000 5.825000%
M2 46626LJS0 1,000.00000000 0.00000000 4.70847234 4.70847234 1,000.00000000 5.845000%
M3 46626LJT8 1,000.00000000 0.00000000 4.72458348 4.72458348 1,000.00000000 5.865000%
M4 46626LJU5 1,000.00000000 0.00000000 4.78902780 4.78902780 1,000.00000000 5.945000%
M5 46626LJV3 1,000.00000000 0.00000000 4.80513856 4.80513856 1,000.00000000 5.965000%
M6 46626LJW1 1,000.00000000 0.00000000 4.86958346 4.86958346 1,000.00000000 6.045000%
M7 46626LJX9 1,000.00000000 0.00000000 5.32069449 5.32069449 1,000.00000000 6.605000%
M8 46626LJY7 1,000.00000000 0.00000000 5.40125035 5.40125035 1,000.00000000 6.705000%
M9 46626LJZ4 1,000.00000000 0.00000000 6.04569478 6.04569478 1,000.00000000 7.505000%
M10 46626LKA7 1,000.00000000 0.00000000 6.22731316 6.22731316 1,000.00000000 7.730457%
M11 46626LKB5 1,000.00000000 0.00000000 6.22731298 6.22731298 1,000.00000000 7.730457%
P N/A 1,000.00000000 0.00000000 955,328.10000000 955,328.10000000 1,000.00000000 0.000000%
TOTALS 634.08437083 11.37544286 3.08844170 14.46388456 622.70892797
CLASS CUSIP BEGINNINGNOTIONAL
PRINCIPAL INTEREST TOTAL ENDING NOTIONAL CURRENTPASS-THRURATE
C N/A 640.81772178 0.00000000 0.00000000 0.00000000 628.63279364 0.000000%
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
4/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 4 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Dates
Record Date 09/24/07
Determination Date 09/17/07
Distribution Date 09/25/07
Principal Funds:
Scheduled Principal Payments (Total) 279,338.68
Group 1 138,816.36
Group 2 140,522.32
Principal Prepayments (Total) 5,568,039.07
Group 1 3,297,502.33
Group 2 2,270,536.74
Curtailments (Total) 26,538.94
Group 1 16,148.11
Group 2 10,390.83
Curtailment Interest Adjustments (Total) -0.85
Group 1 38.84
Group 2 -39.69
Repurchase Principal (Total) 0.00
Group 1 0.00
Group 2 0.00
Substitution Amounts (Total) 0.00
Group 1 0.00
Group 2 0.00
Net Liquidation Proceeds (Total) 3,313,527.57
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
5/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 5 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Group 1 690,369.84
Group 2 2,623,157.73
Other Principal Adjustments (Total) 0.00Group 1 0.00
Group 2 0.00
Non Recoverable Principal Advances (Total) 1,306.07
Group 1 362.37
Group 2 943.70
Interest Funds:
Gross Interest 3,972,151.76
Group 1 1,878,457.97
Group 2 2,093,693.79
Servicing Fees 248,452.81
Group 1 117,296.44
Group 2 131,156.37
Trustee Fees 1,987.64
Group 1 938.38
Group 2 1,049.26
Custodian Fee 993.81
Group 1 469.19
Group 2 524.63
Trust Oversight Manager Fees 7,453.58
Group 1 3,518.89
Group 2 3,934.69
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
6/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 6 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Non Recoverable Interest Advances (Total) 33,120.41
Group 1 10,244.02
Group 2 22,876.39
Retro Soldiers and Sailors Relief Act (Total) 546.48
Group 1 546.48
Group 2 0.00
Prepayment Penalties:
Number of Loans Prepaid with Respect to which Prepayment Penalties were Collected 16
Group 1 10
Group 2 6
Balance of Loans Prepaid with Respect to which Prepayment Penalt ies were Col lected 3,136,571.84
Group 1 1,515,406.31
Group 2 1,621,165.53
Amount of Prepayment Penalties Collected 95,532.81
Group 1 42,578.29
Group 2 52,954.52
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
7/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 7 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Available Remitance Amount 12,838,323.84
Principal Remittance Amount (Total) 9,158,726.82
Group 1 4,132,928.91Group 2 5,025,797.91
Interest Remittance Amount (Total) 3,679,597.02
Group 1 1,745,444.57
Group 2 1,934,152.45
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
8/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 8 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Pool Detail:
Beginning Number of Loans Outstanding 2,771
Group 1 1,525
Group 2 1,246
Ending Number of Loans Outstanding 2,714
Group 1 1,498
Group 2 1,216
Beginning Aggregate Loan Balance 596,286,734.58
Group 1 281,511,457.53
Group 2 314,775,277.05
Ending Aggregate Loan Balance 584,948,547.82
Group 1 276,855,460.76
Group 2 308,093,087.06
Current Advances 0.00
Group 1 0.00
Group 2 0.00
Aggregate Advances 0.00
Group 1 0.00
Group 2 0.00
Weighted Average Remaning Term To Maturity 339
Group 1 339
Group 2 339
Weighted Average Net Mortgage Rate 7.47278%
Group 1 7.48631%
Group 2 7.46067%
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
9/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 9 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Interest Accrual Period
Start Date August 27, 2007
End Date September 25, 2007Number of Days in Accrual Period 29
Delinquent Mortgage Loans
Group 1
Category Number PrincipalBalance
Percentage
1 Month 77 14,187,391.83 5.12%
2 Month 23 4,760,783.70 1.72%
3 Month 7 1,161,926.30 0.42%
Total 107 20,110,101.83 7.26%
Delinquent Mortgage Loans
Group 2
Category Number PrincipalBalance
Percentage
1 Month 81 20,354,992.22 6.61%
2 Month 34 8,923,512.31 2.90%
3 Month 21 2,963,275.29 0.96%
Total 136 32,241,779.82 10.46%
* Delinquent Bankruptcies and Foreclosures are not included in the table above.
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
10/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 10 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
11/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 11 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Bankruptcies
GroupNumber
Number ofLoans
PrincipalBalance
Percentage
1 22 3,012,085.83 1.09%
2 19 4,299,603.96 1.40%
Total 41 7,311,689.79 1.25%
Group 1 Bankruptcy Reporting:
Number of Bankruptcy Loans that are Current 5
Principal Balance of Bankruptcy Loans that are Current 865,655.50
Number of Bankruptcy Loans that are 1 Month Delinquent 0
Principal Balance of Bankruptcy Loans that are 1 Month Delinquent 0.00Number of Bankruptcy Loans that are 2 Months Delinquent 0
Principal Balance of Bankruptcy Loans that are 2 Months Delinquent 0.00
Number of Bankruptcy Loans that are 3+ Months Delinquent 17
Principal Balance of Bankruptcy Loans that are 3+ Months Delinquent 2,146,430.33
Total Number of Bankruptcy Loans 22
Total Principal Balance of Bankruptcy Loans 3,012,085.83
Group 2 Bankruptcy Reporting:
Number of Bankruptcy Loans that are Current 3
Principal Balance of Bankruptcy Loans that are Current 672,724.72
Number of Bankruptcy Loans that are 1 Month Delinquent 0Principal Balance of Bankruptcy Loans that are 1 Month Delinquent 0.00
Number of Bankruptcy Loans that are 2 Months Delinquent 1
Principal Balance of Bankruptcy Loans that are 2 Months Delinquent 32,285.61
Number of Bankruptcy Loans that are 3+ Months Delinquent 15
Principal Balance of Bankruptcy Loans that are 3+ Months Delinquent 3,594,593.63
Total Number of Bankruptcy Loans 19
Total Principal Balance of Bankruptcy Loans 4,299,603.96
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
12/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 12 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Foreclosures
GroupNumber
Number ofLoans
PrincipalBalance
Percentage
1 147 26,360,213.73 9.52%
2 142 43,281,649.27 14.05%
Total 289 69,641,863.00 11.91%
Group 1 Foreclosure Reporting:
Number of Foreclosure Loans that are Current 0
Principal Balance of Foreclosure Loans that are Current 0.00
Number of Foreclosure Loans that are 1 Month Delinquent 1
Principal Balance of Foreclosure Loans that are 1 Month Delinquent 206,812.00Number of Foreclosure Loans that are 2 Months Delinquent 4
Principal Balance of Foreclosure Loans that are 2 Months Delinquent 510,330.61
Number of Foreclosure Loans that are 3+ Months Delinquent 142
Principal Balance of Foreclosure Loans that are 3+ Months Delinquent 25,643,071.12
Total Number of Foreclosure Loans 147
Total Principal Balance of Foreclosure Loans 26,360,213.73
Group 2 Foreclosure Reporting:
Number of Foreclosure Loans that are Current 0
Principal Balance of Foreclosure Loans that are Current 0.00
Number of Foreclosure Loans that are 1 Month Delinquent 1Principal Balance of Foreclosure Loans that are 1 Month Delinquent 118,782.62
Number of Foreclosure Loans that are 2 Months Delinquent 2
Principal Balance of Foreclosure Loans that are 2 Months Delinquent 507,388.08
Number of Foreclosure Loans that are 3+ Months Delinquent 139
Principal Balance of Foreclosure Loans that are 3+ Months Delinquent 42,655,478.57
Total Number of Foreclosure Loans 142
Total Principal Balance of Foreclosure Loans 43,281,649.27
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
13/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 13 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
REO Properties
GroupNumber
Number ofLoans
PrincipalBalance
Percentage
1 48 10,001,360.22 3.61%
2 64 18,776,293.58 6.09%
Total 112 28,777,653.80 4.92%
Group 1 REO Reporting:
Number of REO Loans that are Current 0
Principal Balance of REO Loans that are Current 0.00
Number of REO Loans that are 1 Month Delinquent 0
Principal Balance of REO Loans that are 1 Month Delinquent 0.00Number of REO Loans that are 2 Months Delinquent 0
Principal Balance of REO Loans that are 2 Months Delinquent 0.00
Number of REO Loans that are 3+ Months Delinquent 48
Principal Balance of REO Loans that are 3+ Months Delinquent 10,001,360.22
Total Number of REO Loans 48
Total Principal Balance of REO Loans 10,001,360.22
Group 2 REO Reporting:
Number of REO Loans that are Current 0
Principal Balance of REO Loans that are Current 0.00
Number of REO Loans that are 1 Month Delinquent 0Principal Balance of REO Loans that are 1 Month Delinquent 0.00
Number of REO Loans that are 2 Months Delinquent 0
Principal Balance of REO Loans that are 2 Months Delinquent 0.00
Number of REO Loans that are 3+ Months Delinquent 64
Principal Balance of REO Loans that are 3+ Months Delinquent 18,776,293.58
Total Number of REO Loans 64
Total Principal Balance of REO Loans 18,776,293.58
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
14/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 14 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Realized Loss Group Report
GroupNumber
Current Loss CumulativeLoss
Ending Balance Balance ofLiquidated
Loans
Net LiquidationProceeds
Realized Loss Group Report
GroupNumber
Current Loss CumulativeLoss
Ending Balance Balance ofLiquidated
Loans
Net LiquidationProceeds
1 513,121.29 2,556,206.04 276,855,460.76 1,203,491.13 690,369.84
2 1,637,622.06 7,820,155.33 308,093,087.06 4,260,779.79 2,623,157.73
TOTAL 2,150,743.35 10,376,361.37 584,948,547.82 5,464,270.92 3,313,527.57
Loss Detail:
Current Realized Losses - Reduced by Recoveries 2,150,743.35
Group 1 513,121.29
Group 2 1,637,622.06
Nonrecoverable Losses 24,734.47
Group 1 5,594.27
Group 2 19,140.20
Subsequent Losses - Reduced by Recoveries 2,676.05
Group 1 3,989.93
Group 2 -1,313.88
Cumulative Realized Losses - Reduced by Recoveries 10,415,809.92
Group 1 2,565,383.13
Group 2 7,850,426.79
Current Applied Losses 0.00
Cumulative Applied Losses 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
15/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 15 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Trigger Event NO
TEST I - Trigger Event Occurrence (Effective May 2009) YES
(Is Delinquency Percentage > 37.40% of of Senior Enhancement Percetage ?)
Delinquency Percentage 21.11993%37.40% of of Senior Enhancement Percetage 12.49515%
OR
TEST II - Trigger Event Occurrence (Effective May 2008) NO
(Are Cumulative Realized Losses as % of Original Loan Bal > Required Cumulative Loss % ?)
Cumulative Realized Losses as % of Original Loan Bal 1.11937%
Required Cumulative Loss % 0.00000%
O/C Reporting
Targeted Overcollateralization Amount 20,005,946.10
Ending Overcollateralization Amount 17,972,006.63
Ending Overcollateralization Deficiency 2,033,939.47
Overcollateralization Release Amount 0.00
Monthly Excess Interest 963,103.37
Payment to Class C 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
16/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 16 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Certificate Interest Shortfall Detail:
Interest Carryforward Amount Occured This Period 0.00
Class A-1 0.00Class A-2 0.00
Class A-3 0.00
Class A-4 0.00
Class A-5 0.00
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
Class M-7 0.00
Class M-8 0.00
Class M-9 0.00
Class M-10 0.00
Class M-11 0.00
Interest Carryforward Amount Paid This Period 0.00
Class A-1 0.00
Class A-2 0.00
Class A-3 0.00
Class A-4 0.00
Class A-5 0.00
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
17/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 17 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Class M-7 0.00
Class M-8 0.00
Class M-9 0.00
Class M-10 0.00Class M-11 0.00
Remaining Interest Carryforward Amount
Class A-1 0.00
Class A-2 0.00
Class A-3 0.00
Class A-4 0.00
Class A-5 0.00
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
Class M-7 0.00
Class M-8 0.00
Class M-9 0.00
Class M-10 0.00
Class M-11 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
18/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 18 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Swap Account:
Net Swap Payment Due 0.00
Net Swap Payment Paid 0.00
Net Swap Receipt Due 235,511.67
Beginning Balance 1,000.00
Additions to the Swap Account 235,511.67
Withdrawals from the Swap Account 235,511.67
Ending Balance 1,000.00
Basis Risk Reserve Fund Account:
Beginning Balance 0.00
Additions to the Basis Risk Reserve Fund 0.00
Divident Earnings on the Basis Risk Reserve Fund 0.00
Withdrawals from the Basis Risk Reserve Fund 0.00
Ending Balance 0.00
Basis Risk Reserve Carryover:
Interest Carryover Amount Occured This Period
Class A-1 0.00
Class A-2 0.00
Class A-3 0.00
Class A-4 0.00
Class A-5 0.00
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
Class M-7 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
19/46
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
20/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 20 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
Class M-7 0.00Class M-8 0.00
Class M-9 3,835.49
Class M-10 11,314.11
Class M-11 18,205.27
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
21/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 21 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Non-Supported Interest Shortfall:
Total Prepayment Interest Shortfall occured this distribution 0.00
Prepayment Interest Shortfall Allocated to Class A-1 0.00
Prepayment Interest Shortfall Allocated to Class A-2 0.00
Prepayment Interest Shortfall Allocated to Class A-3 0.00
Prepayment Interest Shortfall Allocated to Class A-4 0.00
Prepayment Interest Shortfall Allocated to Class A-5 0.00
Prepayment Interest Shortfall Allocated to Class M-1 0.00
Prepayment Interest Shortfall Allocated to Class M-2 0.00
Prepayment Interest Shortfall Allocated to Class M-3 0.00
Prepayment Interest Shortfall Allocated to Class M-4 0.00
Prepayment Interest Shortfall Allocated to Class M-5 0.00
Prepayment Interest Shortfall Allocated to Class M-6 0.00
Prepayment Interest Shortfall Allocated to Class M-7 0.00
Prepayment Interest Shortfall Allocated to Class M-8 0.00
Prepayment Interest Shortfall Allocated to Class M-9 0.00
Prepayment Interest Shortfall Allocated to Class M-10 0.00
Prepayment Interest Shortfall Allocated to Class M-11 0.00
Prepayment Interest Shortfall Allocated to Class C 0.00
Total Relief Act Interest Shortfall occured this distribution 0.00
Relief Act Interest Shortfall Allocated to Class A-1 0.00
Relief Act Interest Shortfall Allocated to Class A-2 0.00
Relief Act Interest Shortfall Allocated to Class A-3 0.00
Relief Act Interest Shortfall Allocated to Class A-4 0.00
Relief Act Interest Shortfall Allocated to Class A-5 0.00
Relief Act Interest Shortfall Allocated to Class M-1 0.00
Relief Act Interest Shortfall Allocated to Class M-2 0.00
Relief Act Interest Shortfall Allocated to Class M-3 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
22/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 22 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Relief Act Interest Shortfall Allocated to Class M-4 0.00
Relief Act Interest Shortfall Allocated to Class M-5 0.00
Relief Act Interest Shortfall Allocated to Class M-6 0.00
Relief Act Interest Shortfall Allocated to Class M-7 0.00Relief Act Interest Shortfall Allocated to Class M-8 0.00
Relief Act Interest Shortfall Allocated to Class M-9 0.00
Relief Act Interest Shortfall Allocated to Class M-10 0.00
Relief Act Interest Shortfall Allocated to Class M-11 0.00
Relief Act Interest Shortfall Allocated to Class C 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
23/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 23 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Available Net Funds Cap to Libor Certificates 7.730457
One-Month LIBOR for Such Distribution Date 5.505000
PASS THROUGH RATE
LIBOR CertificatesUncapped Pass Through Ratefor Current Distribution Date
LIBOR CertificatesUncapped Pass Through Rate
for Next Distribution Date
Class A1 5.675000 5.301250
Class A2 5.565000 5.191250
Class A3 5.625000 5.251250
Class A4 5.675000 5.301250
Class A5 5.775000 5.401250
Class M1 5.825000 5.451250
Class M2 5.845000 5.471250
Class M3 5.865000 5.491250Class M4 5.945000 5.571250
Class M5 5.965000 5.591250
Class M6 6.045000 5.671250
Class M7 6.605000 6.231250
Class M8 6.705000 6.331250
Class M9 7.505000 7.131250
Class M10 8.005000 7.631250
Class M11 8.005000 7.631250
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
24/46
J.P. Morgan Mortgage Acquisition Trust, Series 2006-NC1
September 25, 2007
Page 24 of 25
Copyright 2007 Bank of New York & Co. All rights reserved.Prod 2.03
Deferred Amounts Detail:
(Reduction of Certificate Principal Amounts due to Applied Loss Amounts)
Deferred Amount with respect to such Distribution Date
Class M-1 0.00Class M-2 0.00
Class M-3 0.00
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
Class M-7 0.00
Class M-8 0.00
Class M-9 0.00
Class M-10 0.00
Class M-11 0.00
Deferred Amount Paid This Period 0.00
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class M-4 0.00
Class M-5 0.00
Class M-6 0.00
Class M-7 0.00
Class M-8 0.00
Class M-9 0.00
Class M-10 0.00
Class M-11 0.00
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
25/46
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
26/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Page Number
Table of Contents
Collateral Information Summary 1
Pipeline Snapshot 2
Prepayment Rates / Trends - CPR, SMM, CDR 3
Prepayment Rates / Trends - MDR, WAS, PSA 4
Prepayments and Liquidations - Summary 5
Prepayments and Liquidations - Details 6
Delinquency Summary / Trends - Total 8General Trends - Total 9
Delinquency Summary - by Groups 10
Delinquency Trends - by Groups 11
Delinquency Summary - by Loan Type 12
Delinquency Trends - by Loan Type 13
Distribution by Note Rate 14
Distribution by Ending Scheduled Balance 15
Distribution by Loan Type, by Property Type, by Amortization Type 16
Top 10 State Concentration 17
Material Modifications, Extensions, Waivers - Details 18
Material Breaches - Details 19
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
27/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Total Group 1 Group 2
Collateral Information - Summary
LOAN COUNT:
Beginning Loan Count 2,771 1,525 1,246
Payoff Loan Count 57 27 30
Ending Loan Count 2,714 1,498 1,216
PRINCIPAL BALANCE:
Beginning Loan Balance 596,286,734.58 281,511,457.53 314,775,277.05
Scheduled Principal 279,338.68 138,816.36 140,522.32
Curtailments 26,538.94 16,148.11 10,390.83
Curtailment Interest Adjustment -0.85 38.84 -39.69
Prepayment in Full 5,568,039.01 3,297,502.30 2,270,536.71
Repurchases 0.00 0.00 0.00
Liquidations 5,464,270.98 1,203,491.16 4,260,779.82
Ending Loan Balance 584,948,547.82 276,855,460.76 308,093,087.06
CHARACTERISTICS:
Weighted Average Coupon Rate (WAC) 7.9937750 8.0073101 7.9816702
Weighted Average Net Rate (Net WAC) 7.4727750 7.4863101 7.4606702
Weighted Average Remaining Term 340 339 340
FEE AMOUNTS:
Servicing Fee Amount 248,452.81 117,296.44 131,156.37
Other Fee Amount 10,435.01 4,926.45 5,508.56
Total Fee Amount 258,887.82 122,222.89 136,664.93
OTHER INFORMATION:
Scheduled Interest (Gross) 3,972,151.76 1,878,457.97 2,093,693.79
Prepayment Penalty Amount 95,532.81 42,578.29 52,954.52
Prepayment Penalty Count 16 10 6
S1
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
28/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Distribution
Payment 1
Delinquencies
Payment 3+ REO
Loan Status
Bankruptcy Percent
Cumulative Losses
Pipeline Snapshot
Payment 2 Foreclosure Amount Percent
Cumulative Losses
Amount CPR
Other
Pool Factor CDR
1.95% 0.00 0.00%Aug 2006 0.90% 1.52% 1.14% 0.17%0.00% 0.00 0.00% 87.46447% 33.23821% 0.00000%
3.00% 0.00 0.00%Sep 2006 1.28% 2.49% 2.17% 0.23%0.02% 0.00 0.00% 84.85644% 30.10622% 0.00000%
3.76% 39,806.06 0.01%Oct 2006 1.32% 3.37% 3.00% 0.32%0.04% 39,806 .0 6 0.01% 82.2 648 0% 30.68 218% 0.0604 8%
4.13% 622,209.78 0.08%Nov 2006 1.42% 4.33% 3.92% 0.38%0.09% 622,209 .7 8 0.08% 79.9 782 9% 27.65 349% 0.9091 9%
5.22% 781,829.88 0.11%Dec 2006 1.57% 5.81% 4.51% 0.60%0.66% 781,829 .8 8 0.11% 77.9 636 8% 25.79 127% 0.2570 8%
5.69% 1,214,087.11 0.17%Jan 2007 2.13% 7.36% 5.36% 0.77%0.99% 1,21 4,087.1 1 0.17% 75.5 698 6% 30.34 343% 0.7126 7%
5.60% 2,106,727.09 0.31%Feb 2007 1.87% 8.77% 6.56% 0.80%1.46% 2,10 6,727.0 9 0.31% 73.3 051 9% 29.11 450% 1.5127 2%
5.65% 2,704,476.12 0.41%Mar 2007 1.49% 10.10% 7.29% 1.03%1.72% 2,70 4,476.1 2 0.41% 71.0 820 3% 29.76 828% 1.0465 3%
5.60% 3,380,144.89 0.52%Apr 2007 1.46% 10.98% 7.59% 1.20%2.20% 3,38 0,144.8 9 0.52% 69.8 561 9% 17.37 318% 1.2189 8%
6.06% 3,998,265.79 0.63%May 2007 2.16% 12.16% 7.84% 1.26%3.03% 3,99 8,265.7 9 0.63% 68.3 783 1% 21.29 806% 1.1351 7%
6.15% 5,766,080.67 0.93%Jun 2007 2.09% 13.57% 8.74% 1.14%3.73% 5,76 6,080.6 7 0.93% 66.7 568 5% 21.99 523% 3.2836 2%
5.92% 7,046,967.35 1.16%Jul 2007 2.18% 15.13% 9.74% 1.12%4.21% 7,04 6,967.3 5 1.16% 65.3 768 9% 19.73 900% 2.4465 6%
6.69% 8,225,618.02 1.38%Aug 2007 2.24% 16.73% 10.37% 1.29%5.01% 8,22 5,618.0 2 1.38% 64.0 817 7% 19.01 012% 2.3003 8%
5.96% 10,376,361.37 1.77%Sep 2007 2.52% 18.28% 11.91% 1.25%4.92% 10,3 76,36 1.37 1.77% 62.8 632 8% 16.53 222% 4.2434 3%
MDRCDR
SMM
CPR
WAS
PSA
- Monthly Default Rate- Conditional Default Rate
- Single Month Mortality Rate
- Conditional Prepayment Rate
- Weighted Average Seasoning
- PSA Standard Prepayment Model
Current Gross Losses / Beginning Scheduled Balance1 - ((1 - MDR) ^ 12)
(All Prepayments + Repurchases - Gross Losses) - / (Beginning Scheduled Balance - Scheduled Principal)
1 - ((1 - SMM) ^ 12)
sum((Original Term - Remaining Term) * (Current Scheduled Balance / Deal Scheduled Principal Balance))
100 * CPR / (0.2 * min(30, WAS))
Calculation Methodology:
Percentages of Ending Scheduled Balance
S2
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
29/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Prepayments - Rates
Conditional Prepayment
Rate (CPR)
Value
Currrent Period 16.53222%
3-Month Average 18.42711%
6-Month Average 19.32463%
12-Month Average 24.10841%
Average S ince Cut -off 26.41370%
0 .0 0 %
5 .0 0 %
10.00%
15.00%
2 0 .0 0 %
2 5 .0 0 %
3 0 .0 0 %
3 5 .0 0 %
A ug ' 0 6 Se p ' 0 6 Oct ' 0 6 N ov ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A p r ' 0 7 M a y ' 0 7 J un ' 0 7 J u l '0 7 Au g '0 7 S e p ' 0 7
Conditional Prepayment Rate (CPR) TREND
Single Month Mortality
(SMM)
Value
Currrent Period 1.49463%3-Month Average 1.68401%
6-Month Average 1.77576%
12-Month Average 2.28965%
Average S ince Cut -off 2 .55393%
0 . 0 0 %
0 . 5 0 %
1.00%
1.50%
2 . 0 0 %
2 . 5 0 %
3 . 0 0 %
3 . 5 0 %
A ug '0 6 Se p ' 0 6 Oct ' 0 6 N ov ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A pr ' 0 7 Ma y ' 0 7 J un '0 7 J u l '0 7 A ug ' 0 7 S e p ' 0 7
Single Month Mortality (SMM) TREND
0 . 0 0 %
0 . 0 5 %
0.10%
0.15%
0 . 2 0 %
0 . 2 5 %
0 . 3 0 %
0 . 3 5 %
0 . 4 0 %
A ug '0 6 Se p ' 0 6 Oct ' 0 6 N ov ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A pr ' 0 7 Ma y ' 0 7 J un '0 7 J u l '0 7 A ug ' 0 7 S e p ' 0 7
Constant Default Rate (CDR) TRENDConstant Default Rate
(CDR)
Value
Currrent Period 4.24343%
3-Month Average 2.99679%
6-Month Average 2.43802%
12-Month Average 1.59390%
S3
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
30/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Prepayments - Rates
0 . 0 0 %
0 . 5 0 %
1.00%
1.50%
2 . 0 0 %
2 . 5 0 %
3 . 0 0 %
3 . 5 0 %
4 . 0 0 %
4 . 5 0 %
A ug '0 6 Se p ' 0 6 Oct ' 0 6 N ov ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A pr ' 0 7 Ma y ' 0 7 J un '0 7 J u l '0 7 A ug ' 0 7 S e p ' 0 7
Monthly Default Rate (MDR) TREND
0
2
4
6
8
10
12
14
1618
20
A u g ' 06 S e p ' 0 6 Oct ' 0 6 N ov '0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A p r ' 0 7 M a y ' 0 7 J un '0 7 J u l ' 0 7 A ug '0 7 Se p ' 0 7
Weighted Average Seasoning (WAS) TREND
Monthly Default Rate
(MDR)
Value
Currrent Period 0.36069%
3-Month Average 0.25355%
6-Month Average 0.20595%
12-Month Average 0.13437%
Weighted Average
Seasoning (WAS)
Value
Currrent Period 19.00
3-Month Average 18.00
6-Month Average 16.50
12-Month Average 13.50
0 .0 0 %
5 0 0 . 0 0 %
1 0 0 0 .0 0 %
1 5 0 0 .0 0 %
2 0 0 0 .0 0 %
2 5 0 0 .0 0 %
3 0 0 0 .0 0 %
A ug '0 6 S e p ' 0 6 Oct ' 0 6 N o v ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A p r ' 0 7 M a y ' 0 7 J un ' 0 7 J u l '0 7 A ug '0 7 S e p ' 0 7
Standard Prepayment Model (PSA) TRENDStandard Prepayment
Model (PSA)
Value
Currrent Period 435.06%
3-Month Average 1543.68%
6-Month Average 3561.43%
12-Month Average 12042.22%
S4
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
31/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
0 .0 0
2 .0 0
4 .0 0
6 .0 0
8 .0 0
10.00
12.00
Aug'06
Sep'06
Oct'06
Nov'06
Dec'06
Jan'07
Feb'07
Mar'07
Apr'07
May'07
Jun'07
Jul'07
Aug'07
Sep'07
Millions
Total Liquidations (Balance)
0
5
10
15
20
25
30
35
40
45
Aug'06
Sep'06
Oct'06
Nov'06
Dec'06
Jan'07
Feb'07
Mar'07
Apr'07
May'07
Jun'07
Jul'07
Aug'07
Sep'07
Total Liquidations (Count)
0 . 0 0
5 . 0 0
1 0 .0 0
1 5 .0 0
2 0 . 0 0
2 5 . 0 0
3 0 . 0 0
Aug'06
Sep'06
Oct'06
Nov'06
Dec'06
Jan'07
Feb'07
Mar'07
Apr'07
May'07
Jun'07
Jul'07
Aug'07
Sep'07
Millions
Total Prepayments in Full (Balance)
0
20
40
60
80
100
120
Aug'06
Sep'06
Oct'06
Nov'06
Dec'06
Jan'07
Feb'07
Mar'07
Apr'07
May'07
Jun'07
Jul'07
Aug'07
Sep'07
Total Prepayments in Full (Count)
Group
AmountCount
Prepayment In Full
AmountCount
Liquidation
AmountCount
Repurchase
AmountCount
Others
AmountCount
Total Prepayments
Prepayments and Liquidations - Summary
3,297,502.3020 1,203,491.167 0 0 4,500,993.46271
2,270,536.7111 4,260,779.8219 0 0 6,531,316.53302
5,568,039.0131 5,464,270.9826 0 0 11,032,309.9957TOTAL
S5
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
32/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Group State Loan Number Original Loan Balance Prepayment Amount Prepayment Type Paid Through
Date
Current Note
Rate
Prepayment and Liquidations - Details
1 AZ 1004887616 254,915.00 253,484.73 Liquidation 09-01-2007 8.3000
1 AZ 1006271161 151,500.00 149,964.46 Prepayment 09-01-2007 5.9500
1 FL 1005247119 308,000.00 305,244.33 Prepayment 09-01-2007 6.6500
1 FL 1005392050 142,000.00 139,961.16 Prepayment 09-01-2007 7.7000
1 FL 1005906987 107,500.00 107,078.17 Liquidation 09-01-2007 9.3500
1 FL 1006095049 165,000.00 162,341.62 Prepayment 09-01-2007 7.1000
1 GA 1006108026 139,500.00 137,159.81 Prepayment 09-01-2007 9.1750
1 ID 1005506909 175,000.00 173,189.17 Prepayment 09-01-2007 9.6250
1 ID 1005960338 118,000.00 117,390.78 Prepayment 09-01-2007 8.4000
1 IN 1006005084 193,500.00 191,476.47 Liquidation 09-01-2007 9.3000
1 KY 1006126275 104,000.00 103,457.76 Prepayment 09-01-2007 8.3750
1 MA 1005948807 436,000.00 430,083.49 Liquidation 09-01-2007 7.9900
1 MA 1005986837 235,000.00 232,349.60 Prepayment 09-01-2007 8.9250
1 MS 1006284816 85,500.00 85,123.07 Liquidation 09-01-2007 8.7500
1 NC 1005892689 107,825.00 107,218.79 Prepayment 09-01-2007 8.1000
1 ND 1006251067 82,650.00 82,397.41 Liquidation 09-01-2007 10.2000
1 NJ 1005779767 375,000.00 372,738.44 Prepayment 09-01-2007 7.8500
1 NJ 1006002862 216,000.00 213,102.87 Prepayment 09-01-2007 8.0500
1 NV 1005825271 298,917.00 297,295.20 Prepayment 09-01-2007 8.2250
1 NY 1005231643 82,500.00 81,393.41 Prepayment 09-01-2007 9.4500
1 OH 1006165507 54,000.00 53,847.82 Liquidation 09-01-2007 10.4750
1 SC 1006007769 123,250.00 122,049.51 Prepayment 09-01-2007 9.6500
1 TN 1006229636 90,013.60 89,455.30 Prepayment 09-01-2007 7.75001 VA 1006024143 94,500.00 93,626.80 Prepayment 09-01-2007 6.9000
1 WA 1005492987 180,800.00 180,011.79 Prepayment 09-01-2007 9.5250
1 WI 1006117436 111,600.00 110,633.97 Prepayment 09-01-2007 10.2250
1 WI 1006268120 110,000.00 108,917.53 Prepayment 09-01-2007 9.6000
4,542,470.60 4,50 0,993.4627TOTAL Group 1
S6
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
33/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Group State Loan Number Original Loan Balance Prepayment Amount Prepayment Type Paid Through
Date
Current Note
Rate
Prepayment and Liquidations - Details
2 AZ 1005765923 112,000.00 110,652.28 Prepayment 09-01-2007 8.7750
2 AZ 1006144175 186,320.00 185,385.08 Liquidation 09-01-2007 8.5000
2 CA 1004738993 230,000.00 228,100.12 Prepayment 09-01-2007 7.9900
2 CA 1005282641 394,642.00 392,159.90 Liquidation 09-01-2007 7.7000
2 CA 1005394815 184,000.00 182,828.26 Prepayment 09-01-2007 11.9500
2 CA 1005568744 238,000.00 235,646.37 Prepayment 09-01-2007 6.2500
2 CA 1005763836 386,750.00 385,807.06 Liquidation 09-01-2007 10.9500
2 CA 1005809397 327,200.00 324,950.60 Liquidation 09-01-2007 7.3800
2 CA 1005847088 520,000.00 519,999.99 Liquidation 09-01-2007 7.9900
2 CA 1005849246 550,400.00 548,005.09 Liquidation 09-01-2007 9.0500
2 CA 1006081465 378,000.00 376,651.44 Liquidation 09-01-2007 9.6750
2 CA 1006082945 107,000.00 106,652.14 Prepayment 09-01-2007 9.9900
2 CO 1005189949 133,600.00 132,648.79 Liquidation 09-01-2007 7.4500
2 CT 1005173368 204,000.00 201,676.14 Liquidation 09-01-2007 9.1500
2 FL 1005518488 256,000.00 252,747.13 Liquidation 09-01-2007 8.3250
2 FL 1005929294 175,000.00 173,161.63 Prepayment 09-01-2007 9.3000
2 FL 1005955059 147,000.00 146,526.19 Prepayment 09-01-2007 10.0250
2 FL 1006063733 113,000.00 112,394.74 Liquidation 09-01-2007 12.4500
2 HI 1004888303 66,800.00 66,245.99 Liquidation 09-01-2007 10.7000
2 HI 1005778768 810,000.00 804,783.49 Prepayment 09-01-2007 7.9500
2 KS 1005147165 37,180.00 36,550.57 Prepayment 09-01-2007 11.8500
2 KS 1006046290 65,000.00 64,426.78 Liquidation 09-01-2007 10.2500
2 MI 1006003219 55,500.00 55,146.34 Liquidation 09-01-2007 12.1500
2 NY 1005166599 110,000.00 109,365.58 Liquidation 09-01-2007 12.1500
2 NY 1006029576 98,000.00 97,322.56 Liquidation 09-01-2007 11.3000
2 OH 1004793156 117,360.00 116,772.47 Liquidation 09-01-2007 9.0500
2 OR 1005271984 59,000.00 58,521.15 Prepayment 09-01-2007 6.7750
2 TX 1005975938 244,000.00 241,730.06 Liquidation 09-01-2007 9.8750
2 WA 1004975628 77,890.00 77,344.08 Liquidation 09-01-2007 11.5000
2 WI 1006037148 188,000.00 187,114.51 Prepayment 09-01-2007 9.8000
6,571,642.00 6,53 1,316.5330TOTAL Group 2
S7
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
34/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
11,114,112.60 11,032,309.9957TOTAL
S8
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
35/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Distribution
Count
General
Delinquency Summary - Total
Amount Count
Foreclosure
Amount Count
REO
Amount Count
Bankruptcy
Amount Count
Forebearance
Amount Count
TOTAL
Amount
2,029 426,865,459.58 8 1,538,380.220.0000 0.00Current74.76% 72.97% 0.29% 0.26%0.00%0.00%0.00% 0.00%
0 0.000.00% 0.00%
2,037 428,403,839.8075.06% 73.24%
158 34,542,384.05 0 0.000.0002 325,594.62Payment 1
5.82% 5.91% 0.00% 0.00%0.00%0.00%0.07% 0.06%
0 0.00
0.00% 0.00%
160 34,867,978.67
5.90% 5.96%
57 13,684,296.01 1 32,285.610.0006 1,017,718 .6 9Payment 2
2.10% 2.34% 0.04% 0.01%0.00%0.00%0.22% 0.17%
0 0.00
0.00% 0.00%
64 14,734,300.31
2.36% 2.52%
28 4,125,201.59 32 5,741,023.9628,777,653.80112281 68,298,549.69Payment 3+
1.03% 0.71% 1.18% 0.98%4.92%4.13%10.35% 11.68%
0 0.00
0.00% 0.00%
453 106,942,429.04
16.69% 18.28%
2,272 479,217,341.23 41 7,311,689.7928,777,653.80112289 69,641,863.00TOTAL 0 0.00 2,714 584,948,547.82
83.71% 81.92% 1.51% 1.25%4.92%4.13%10.65% 11.91% 0.00% 0.00% 100.00% 100.00%
REO (% of Amount)
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
6.00%
Au g
'0 6
Se p
'0 6
Oc t
'0 6
N o v
'0 6
De c
'0 6
Ja n
'0 7
F eb
'0 7
M ar
'0 7
Ap r
'0 7
M ay
'0 7
Ju n
'0 7
Ju l
'0 7
Au g
'0 7
Se p
'0 7
Bankruptcy (% of Amou nt)
0.00%
0.20%
0.40%
0.60%
0.80%
1.00%
1.20%
1.40%
Au g
'0 6
Se p
'0 6
Oc t
'0 6
N o v
'0 6
De c
'0 6
Ja n
'0 7
Fe b
'0 7
M ar
'0 7
Ap r
'0 7
M ay
'0 7
Ju n
'0 7
Ju l
'0 7
Au g
'0 7
Se p
'0 7
Delinquent (% of Amount)
0.00%1.00%
2.00%
3.00%4.00%
5.00%6.00%7.00%
8.00%9.00%
10.00%
Au g
'0 6
Se p
'0 6
Oc t
'0 6
N o v
'0 6
De c
'0 6
Ja n
'0 7
Fe b
'0 7
M ar
'0 7
Ap r
'0 7
M ay
'0 7
Ju n
'0 7
Ju l
'0 7
Au g
'0 7
Se p
'0 7
Foreclosure (% of Amount)
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
14.00%
Au g
'0 6
Se p
'0 6
Oc t
'0 6
N o v
'0 6
De c
'0 6
Ja n
'0 7
F eb
'0 7
M ar
'0 7
Ap r
'0 7
M ay
'0 7
Ju n
'0 7
Ju l
'0 7
Au g
'0 7
Se p
'0 7
S9
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
36/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
General Trends - Total
0 . 0 0
1 0 0 .0 0
2 0 0 . 0 0
3 0 0 . 0 0
4 0 0 . 0 0
5 0 0 . 0 0
6 0 0 . 0 0
7 0 0 . 0 0
8 0 0 . 0 0
9 0 0 . 0 0
Au g '0 6 Se p ' 0 6 Oct ' 0 6 N o v ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b '0 7 M a r ' 0 7 A p r ' 0 7 Ma y ' 0 7 J u n ' 07 J u l ' 0 7 Au g ' 07 Se p ' 0 7
Millions
Ending Scheduled Balance
7 . 9 2 0 0 0
7 . 9 4 0 0 0
7 . 9 6 0 0 0
7 . 9 8 0 0 0
8 . 0 0 0 0 0
8 . 0 2 0 0 0
8 . 0 4 0 0 0
8 . 0 6 0 0 0
8 . 0 8 0 0 0
8 .1 0 0 0 0
8 .1 2 0 0 0
A u g ' 0 6 Se p ' 0 6 Oct ' 0 6 N ov '0 6 D e c ' 0 6 J a n '0 7 Fe b '0 7 M a r ' 0 7 A p r ' 0 7 M a y ' 0 7 J u n '0 7 J u l ' 0 7 Au g ' 0 7 Se p ' 0 7
Weighted Average Coupon Rate
33 0
33 5
34 0
34 5
35 0
35 5
A ug '0 6 S e p ' 0 6 Oc t ' 0 6 N ov ' 0 6 D e c ' 0 6 J a n ' 0 7 F e b ' 0 7 M a r ' 0 7 A p r ' 0 7 M a y ' 0 7 J u n '0 7 J u l ' 0 7 A u g ' 07 Se p ' 0 7
Weighted Average Remaining Term
S10
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
37/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Distribution
Count
General
Amount Count
Foreclosure
Amount Count
REO
Amount Count
Bankruptcy
Amount
Delinquency Summary - Group 1
Count
Forebearance
Amount Count
TOTAL
Amount
1,174 217,371,699.15 5 865,655.500.0000 0.00Current
43.26% 37.16% 0.18% 0.15%0.00%0.00%0.00% 0.00%
0 0.00
0.00% 0.00%
1,179 218,237,354.65
43.44% 37.31%
77 14,187,391.83 0 0.000.0001 206,812.00Payment 1
2.84% 2.43% 0.00% 0.00%0.00%0.00%0.04% 0.04%
0 0.00
0.00% 0.00%
78 14,394,203.83
2.87% 2.46%
23 4,760,783.70 0 0.000.0004 510,330.61Payment 2
0.85% 0.81% 0.00% 0.00%0.00%0.00%0.15% 0.09%
0 0.00
0.00% 0.00%
27 5,2 71,114.31
0.99% 0.90%
7 1,161,926.30 17 2,146,430.3310,001,360.2248142 25,643,071.12Payment 3+
0.26% 0.20% 0.63% 0.37%1.71%1.77%5.23% 4.38%
0 0.00
0.00% 0.00%
214 38,952,787.97
7.89% 6.66%
1,281 237,481,800.98 22 3,012,085.8310,001,360.2248147 26,360,213.73TOTAL 0 0.00 1,498 276,855,460.76
47.20% 40.60% 0.81% 0.51%1.71%1.77%5.42% 4.51% 0.00% 0.00% 55.20% 47.33%
Distribution
Count
General
Amount Count
Foreclosure
Amount Count
REO
Amount Count
Bankruptcy
Amount
Delinquency Summary - Group 2
Count
Forebearance
Amount Count
TOTAL
Amount
855 209,493,760.43 3 672,724.720.0000 0.00Current
31.50% 35.81% 0.11% 0.12%0.00%0.00%0.00% 0.00%
0 0.00
0.00% 0.00%
858 210,166,485.15
31.61% 35.93%
81 20,354,992.22 0 0.000.0001 118,782.62Payment 1
2.98% 3.48% 0.00% 0.00%0.00%0.00%0.04% 0.02%
0 0.00
0.00% 0.00%
82 20,473,774.84
3.02% 3.50%
34 8,923,512.31 1 32,285.610.0002 507,388.08Payment 2
1.25% 1.53% 0.04% 0.01%0.00%0.00%0.07% 0.09%
0 0.00
0.00% 0.00%
37 9,4 63,186.00
1.36% 1.62%
21 2,963,275.29 15 3,594,593.6318,776,293.5864139 42,655,478.57Payment 3+
0.77% 0.51% 0.55% 0.61%3.21%2.36%5.12% 7.29%
0 0.00
0.00% 0.00%
239 67,989,641.07
8.81% 11.62%
991 241,735,540.25 19 4,299,603.9618,776,293.5864142 43,281,649.27TOTAL 0 0.00 1,216 308,093,087.06
36.51% 41.33% 0.70% 0.74%3.21%2.36%5.23% 7.40% 0.00% 0.00% 44.80% 52.67%
S11
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
38/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Trends - By Groups
REO (% of Amount)
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
6.00%7.00%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
Gro up 1 Gro up 2
Bankruptcy (% of Amou nt)
0.00%0.20%
0.40%
0.60%0.80%
1.00%
1.20%1.40%1.60%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
Gro up 1 Gro up 2
Delinquent (% of Amount)
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%12.00%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
Gro up 1 Gro up 2
Foreclosure (% of Amount)
0.00%
2.00%
4.00%6.00%
8.00%
10.00%12.00%
14.00%16.00%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
Gro up 1 Gro up 2
Weighted Average C oupon Rate
7.900
7.950
8.000
8.050
8.100
8.150
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
Gro up 1 Gro up 2
Weighted Average Remaining Term
330
335
340
345
350
355
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
Gro up 1 Gro up 2
S12
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
39/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Delinquency Summary - FIXED-RATE
Distribution
Count
General
Amount Count
Foreclosure
Amount Count
REO
Amount Count
Bankruptcy
Amount Count
Forebearance
Amount Count
TOTAL
Amount
624 111,883,486.88 4 429,193.020.0000 0.00Current
22.99% 19.13% 0.15% 0.07%0.00%0.00%0.00% 0.00%
0 0.00
0.00% 0.00%
628 112,312,679.90
23.14% 19.20%
25 5,200,259.08 0 0.000.0001 206,812.00Payment 1
0.92% 0.89% 0.00% 0.00%0.00%0.00%0.04% 0.04%
0 0.00
0.00% 0.00%
26 5,4 07,071.08
0.96% 0.92%
16 2,318,114.72 1 32,285.610.0001 110,564.65Payment 2
0.59% 0.40% 0.04% 0.01%0.00%0.00%0.04% 0.02%
0 0.00
0.00% 0.00%
18 2,4 60,964.98
0.66% 0.42%
18 1,571,281.25 5 538,116.851,622,341.43102 8 5,508,205 .7 2Payment 3+
0.66% 0.27% 0.18% 0.09%0.28%0.37%1.03% 0.94%
0 0.00
0.00% 0.00%
61 9,2 39,945.25
2.25% 1.58%
683 120,973,141.93 10 999,595.481,622,341.43103 0 5,825,582 .3 7TOTAL 0 0.00 733 129,420,661.21
25.17% 20.68% 0.37% 0.17%0.28%0.37%1.11% 1.00% 0.00% 0.00% 27.01% 22.13%
Delinquency Summary - ARM
Distribution
Count
General
Amount Count
Foreclosure
Amount Count
REO
Amount Count
Bankruptcy
Amount Count
Forebearance
Amount Count
TOTAL
Amount
1,405 314,981,972.70 4 1,109,187.200.0000 0.00Current
51.77% 53.85% 0.15% 0.19%0.00%0.00%0.00% 0.00%
0 0.00
0.00% 0.00%
1,409 316,091,159.90
51.92% 54.04%
133 29,342,124.97 0 0.000.0001 118,782.62Payment 1
4.90% 5.02% 0.00% 0.00%0.00%0.00%0.04% 0.02%
0 0.00
0.00% 0.00%
134 29,460,907.59
4.94% 5.04%
41 11,366,181.29 0 0.000.0005 907,154.04Payment 2
1.51% 1.94% 0.00% 0.00%0.00%0.00%0.18% 0.16%
0 0.00
0.00% 0.00%
46 12,273,335.33
1.69% 2.10%
10 2,553,920.34 27 5,202,907.1127,155,312.37102253 62,790,343.97Payment 3+
0.37% 0.44% 0.99% 0.89%4.64%3.76%9.32% 10.73%
0 0.00
0.00% 0.00%
392 97,702,483.79
14.44% 16.70%
1,589 358,244,199.30 31 6,312,094.3127,155,312.37102259 63,816,280.63TOTAL 0 0.00 1,981 455,527,886.61
58.55% 61.24% 1.14% 1.08%4.64%3.76%9.54% 10.91% 0.00% 0.00% 72.99% 77.87%
S13
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
40/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Trends - By Loan Type
REO (% of Amount)
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
6.00%
7.00%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
A RM F IXED -RA TE
Bankruptcy (% of Amou nt)
0.00%0.20%
0.40%
0.60%0.80%
1.00%
1.20%1.40%
1.60%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
A RM FIXED- RAT E
Delinquent (% of Amount)
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
A RM FIXED -R ATE
Foreclosure (% of Amount)
0.00%
2.00%
4.00%6.00%
8.00%
10.00%12.00%
14.00%
16.00%
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
A RM F IXED -RA TE
Weighted Average C oupon Rate
7.200
7.400
7.600
7.800
8.000
8.200
8.400
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul '07 Aug
'07
Sep
'07
A RM F IXED -RA TE
Weighted Average Remaining Term
320325
330335340345350355
360
Aug
'06
Sep
'06
Oct
'06
No v
'06
Dec
'06
Jan
'07
Feb
'07
M ar
'07
Apr
'07
M ay
'07
Jun
'07
Jul
'07
Aug
'07
Sep
'07
A RM FIXED -RA TE
S14
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
41/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Range of Rates Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Note Rate (Current)
WAM WAC
Less than 5.5000 1 344,977.44 0.059% 339 5.00%
5.5000 to less than 5.7500 12 4,515,586.64 0.772% 339 5.59%
5.7500 to less than 6.0000 38 12,885,257.51 2.203% 335 5.92%
6.0000 to less than 6.2500 29 8,090,590.55 1.383% 338 6.14%
6.2500 to less than 6.5000 136 38,416,317.02 6.567% 337 6.31%
6.5000 to less than 6.7500 111 29,715,730.24 5.080% 337 6.59%
6.7500 to less than 7.0000 167 46,129,115.41 7.886% 340 6.87%
7.0000 to less than 7.2500 116 27,869,456.80 4.764% 340 7.12%
7.2500 to less than 7.5000 193 50,192,425.16 8.581% 340 7.36%
7.5000 to less than 7.7500 204 47,298,716.77 8.086% 339 7.60%
7.7500 to less than 8.0000 280 69,105,125.07 11.814% 340 7.88%
8.0000 to less than 8.2500 140 30,578,434.60 5.228% 340 8.11%
8.2500 to less than 8.5000 147 32,894,212.99 5.623% 341 8.37%
8.5000 to less than 8.7500 178 37,568,210.16 6.422% 340 8.59%
8.7500 to less than 9.0000 187 37,393,783.27 6.393% 340 8.88%
9.0000 to less than 9.2500 116 20,243,121.77 3.461% 337 9.11%
9.2500 to less than 9.5000 104 18,395,963.78 3.145% 341 9.36%
9.5000 to less than 9.7500 115 19,659,662.65 3.361% 339 9.60%
9.7500 to less than 10.0000 117 17,322,729.81 2.961% 340 9.85%
10.0000 to less than 10.2500 57 7,714,395.17 1.319% 341 10.11%
10.2500 to less than 10.5000 45 5,062,505.62 0.865% 337 10.34%
10.5000 to less than 10.7500 48 6,613,361.40 1.131% 334 10.61%
10.7500 to less than 11.0000 51 6,454,522.84 1.103% 341 10.86%
11.0000 to less than 11.2500 22 2,143,831.41 0.366% 340 11.12%11.2500 to less than 11.5000 22 2,225,209.07 0.380% 338 11.36%
11.5000 to less than 11.7500 16 1,254,865.56 0.215% 341 11.60%
11.7500 to less than 12.0000 15 1,177,095.08 0.201% 340 11.87%
Greater than; equal to 12.0000 47 3,683,344.03 0.630% 337 12.42%
584,948,547.822,714TOTAL
Range of Rates Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Note Rate (Cut-off)
WAM WAC
Less than 5.5000 1 349,081.27 0.038% 356 5.00%
5.5000 to less than 5.7500 18 6,607,381.70 0.710% 356 5.60%
5.7500 to less than 6.0000 52 16,976,126.63 1.824% 353 5.92%
6.0000 to less than 6.2500 45 12,015,626.33 1.291% 355 6.14%
6.2500 to less than 6.5000 180 51,319,021.71 5.515% 354 6.31%
6.5000 to less than 6.7500 148 38,941,469.52 4.185% 354 6.59%
6.7500 to less than 7.0000 228 62,308,365.01 6.696% 356 6.87%
7.0000 to less than 7.2500 149 37,377,275.52 4.017% 357 7.12%
7.2500 to less than 7.5000 266 67,921,816.98 7.299% 357 7.36%
7.5000 to less than 7.7500 294 70,878,652.36 7.617% 356 7.60%
7.7500 to less than 8.0000 410 106,181,974.56 11.411% 357 7.89%
8.0000 to less than 8.2500 214 50,824,968.15 5.462% 357 8.11%
8.2500 to less than 8.5000 251 55,342,336.29 5.948% 358 8.36%
8.5000 to less than 8.7500 284 63,314,054.32 6.804% 357 8.59%
8.7500 to less than 9.0000 310 66,853,772.90 7.185% 357 8.88%
9.0000 to less than 9.2500 178 33,157,425.58 3.563% 355 9.11%
9.2500 to less than 9.5000 180 36,458,063.96 3.918% 358 9.35%
9.5000 to less than 9.7500 190 36,611,076.33 3.935% 357 9.60%
9.7500 to less than 10.0000 209 37,523,398.82 4.033% 357 9.86%
10.0000 to less than 10.2500 112 18,307,364.91 1.967% 358 10.11%
10.2500 to less than 10.5000 81 11,713,447.55 1.259% 354 10.35%
10.5000 to less than 10.7500 89 13,965,359.03 1.501% 354 10.60%
10.7500 to less than 11.0000 80 11,491,630.12 1.235% 358 10.87%
11.0000 to less than 11.2500 45 5,579,145.16 0.600% 358 11.11%11.2500 to less than 11.5000 42 5,205,690.96 0.559% 357 11.37%
11.5000 to less than 11.7500 27 2,096,967.50 0.225% 358 11.59%
11.7500 to less than 12.0000 31 2,860,652.07 0.307% 357 11.88%
Greater than; equal to 12.0000 95 8,326,974.95 0.895% 356 12.44%
930,509,120.194,209TOTAL
S15
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
42/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Range of Balances Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Ending Scheduled Balance (Current)
WAM WAC
Less than 20,000.00 0 0.00 0.000% 0 0.00%
20,000.00 to less than 40,000.00 25 890,764.15 0.149% 309 10.50%
40,000.00 to less than 60,000.00 143 7,563,341.61 1.268% 330 9.83%
60,000.00 to less than 80,000.0 0 223 15 ,7 61,993.29 2.6 43% 3 35 9.48%
80,000.00 to less than 100,000.00 204 18 ,3 48,513.85 3.0 77% 3 39 8.83%
100 ,000.00 to less than 120,000.00 217 23 ,8 99,541.42 4.0 08% 3 36 8.52%
120 ,000.00 to less than 140,000.00 214 27 ,7 58,087.66 4.6 55% 3 38 8.58%
140 ,000.00 to less than 160,000.00 180 26 ,9 60,982.60 4.5 21% 3 38 8.36%
160 ,000.00 to less than 180,000.00 150 25 ,4 60,982.53 4.2 70% 3 40 8.11%
180 ,000.00 to less than 200,000.00 149 28 ,2 49,603.31 4.7 38% 3 39 8.18%
200 ,000.00 to less than 220,000.00 125 26 ,2 82,369.97 4.4 08% 3 40 7.98%
220 ,000.00 to less than 240,000.00 114 26 ,1 52,762.97 4.3 86% 3 40 7.95%
240 ,000.00 to less than 260,000.00 133 33 ,3 09,408.82 5.5 86% 3 40 7.85%260 ,000.00 to less than 280,000.00 108 29 ,1 75,064.75 4.8 93% 3 39 7.82%
280 ,000.00 to less than 300,000.00 106 30 ,6 66,352.78 5.1 43% 3 40 7.72%
300 ,000.00 to less than 320,000.00 78 24 ,2 42,511.41 4.0 66% 3 41 7.89%
320 ,000.00 to less than 340,000.00 62 20 ,4 97,459.11 3.4 38% 3 40 7.64%
340 ,000.00 to less than 360,000.00 79 27 ,6 16,210.47 4.6 31% 3 40 7.81%
360 ,000.00 to less than 380,000.00 52 19 ,1 84,419.44 3.2 17% 3 40 7.79%
380 ,000.00 to less than 400,000.00 61 23 ,8 00,781.18 3.9 91% 3 40 7.83%
400 ,000.00 to less than 420,000.00 34 13 ,8 71,010.46 2.3 26% 3 40 7.81%
420 ,000.00 to less than 440,000.00 40 17 ,2 44,567.73 2.8 92% 3 40 7.24%
440 ,000.00 to less than 460,000.00 36 16 ,1 71,967.22 2.7 12% 3 40 7.61%
460 ,000.00 to less than 480,000.00 27 12 ,6 67,843.84 2.1 24% 3 40 7.61%
480 ,000.00 to less than 500,000.00 34 16 ,7 26,418.81 2.8 05% 3 35 7.54%
500 ,000.00 to less than 520,000.00 17 8 ,6 74,390.73 1.4 55% 3 40 7.16%
520,000.00 to less than 540,000.00 103 63,771,197.71 10.695% 340 7 .59%
Greater than; equal to 540,000.00 0 0.00 0.000% 0 0.00%
584,948,547.822,714TOTAL
Range of Balances Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Ending Scheduled Balance (Cut-off)
WAM WAC
Less than 20,000.00 0 0.00 0.000% 0 0.00%
20,000.00 to less than 40,000.00 38 1,360,601.58 0.000% 342 10.92%
40,000.00 to less than 60,000.00 1 92 10,20 5,4 44.70 0.000% 35 0 9 .9 8%
60,000.00 to less than 80,000.00 3 09 21,91 5,2 56.90 0.000% 35 3 9 .5 3%
80,000.00 to less than 100 ,000.00 2 90 26,20 4,6 11.40 0.000% 35 6 9 .0 4%
100,000.00 to less than 12 0,00 0.00 3 44 37,99 5,1 83.06 0.000% 35 4 8 .6 8%
120,000.00 to less than 14 0,00 0.00 3 12 40,65 2,7 48.51 0.000% 35 6 8 .6 9%
140,000.00 to less than 16 0,00 0.00 2 73 40,93 0,5 44.33 0.000% 35 6 8 .5 8%
160,000.00 to less than 18 0,00 0.00 2 57 43,85 4,3 63.34 0.000% 35 7 8 .3 1%
180,000.00 to less than 20 0,00 0.00 2 32 44,23 7,9 84.62 0.000% 35 6 8 .3 6%
200,000.00 to less than 22 0,00 0.00 2 23 46,98 7,7 36.12 0.000% 35 7 8 .2 6%
220,000.00 to less than 24 0,00 0.00 1 86 42,86 8,3 62.18 0.000% 35 7 8 .1 2%
240,000.00 to less than 26 0,00 0.00 2 02 50,68 7,1 17.76 0.000% 35 7 8 .0 7%260,000.00 to less than 28 0,00 0.00 1 67 45,15 0,6 21.30 0.000% 35 7 8 .0 1%
280,000.00 to less than 30 0,00 0.00 1 72 49,96 3,2 32.69 0.000% 35 7 7 .9 0%
300,000.00 to less than 32 0,00 0.00 1 25 38,89 6,7 02.12 0.000% 35 8 7 .9 0%
320,000.00 to less than 34 0,00 0.00 1 03 34,07 2,1 16.65 0.000% 35 7 7 .9 4%
340,000.00 to less than 36 0,00 0.00 1 31 45,91 7,7 07.30 0.000% 35 7 7 .9 3%
360,000.00 to less than 38 0,00 0.00 94 34,82 9,6 68.06 0.000% 35 7 8 .1 6%
380,000.00 to less than 40 0,00 0.00 83 32,52 0,4 29.18 0.000% 35 7 8 .0 1%
400,000.00 to less than 42 0,00 0.00 69 28,23 6,6 74.50 0.000% 35 7 8 .0 4%
420,000.00 to less than 44 0,00 0.00 64 27,54 9,8 68.14 0.000% 35 7 7 .6 9%
440,000.00 to less than 46 0,00 0.00 61 27,47 9,4 17.43 0.000% 35 7 7 .7 8%
460,000.00 to less than 48 0,00 0.00 43 20,21 0,5 97.10 0.000% 35 7 7 .8 2%
480,000.00 to less than 50 0,00 0.00 46 22,70 6,6 20.54 0.000% 35 8 7 .9 4%
500,000.00 to less than 52 0,00 0.00 31 15,79 3,5 84.15 0.000% 35 7 7 .8 3%
520,000.00 to less than 54 0,00 0.00 1 62 99,28 1,9 26.53 0.000% 35 6 7 .7 4%
Greater than; equal to 540,000.00 0 0.00 0.000% 0 0.00%
930,509,120.194,209TOTAL
S16
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
43/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Loan Type Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Loan Type Characteristics (Current)
WAM WAC
ARM - First Mortgage 1 ,98 1 45 5,5 27,886.61 48 .9 55%1 341 8.10%
FIXED-RATE - First Mortgage 562 116,644,388.18 12.536%2 334 7.17%
FIXED-RATE - Subordinate M 171 12,776,273.03 1 .373%3 337 11.18%
2,714 584,948,547.82TOTAL
Loan Type Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Loan Type Characteristics (Cut-off)
WAM WAC
ARM - First Mortgage 3,183 751,727 ,5 57.97 80.78 7%1 358 8.26%
FIXED-RATE - First Mortgage 728 155,324,320.82 16.692%2 352 7.24%
FIXED-RATE - Subordinate M 298 23,457,241.40 2 .521%3 355 11.31%
4,209 930,509,120.19TOTAL
Property Type Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Property Type Characteristics (Current)
WAM WAC
Single-Family 1,987 417,037,246.25 44.818%1 339 7.97%
Plan Uni t Development (PUD) 362 78,406,193.40 8 .426%2 339 8.05%
Multi-Family ( including 3 or 4 168 48,001,928.04 5.159%3 340 7.93%
High Rise Condo 197 41,503,180.13 4.460%4 340 8.00%
2,714 584,948,547.82TOTAL
Property Type Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Property Type Characteristics (Cut-off)
WAM WAC
Single-Family 3,111 676,091,509.04 72.658%1 356 8.14%
Plan Unit Development (PUD) 513 110,000,544.91 11.822%2 356 8.33%
Multi-Family ( including 3 or 4 284 81,917,340.49 8.803%3 357 8.18%
High Rise Condo 301 62,499,725.75 6.717%4 357 8.24%
4,209 930,509,120.19TOTAL
Loan Type Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Amortization Characteristics (Current)
WAM WAC
Balloon 1,431 352,777,013.14 37.912%1 340 7.78%
Fully Amortizing 1,283 232,171,534.68 24.951%2 338 8.29%
2,714 584,948,547.82TOTAL
Loan Type Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Distribution by Amortization Characteristics (Cut-off)
WAM WAC
Balloon 2,183 547,320,334.90 58.819%1 357 7.92%
Fully Amortizing 2,026 383,188,785.29 41.181%2 355 8.53%
4,209 930,509,120.19TOTAL
S17
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
44/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Top 10 Current State Concentration
ARIZONA
CALIFORNIA
FLORIDA
HAWAII
ILLINOIS
MASSACHUSETTS
NEVADA
NEW JERSEY
NEW YORK
OTHERS
TEXAS
States Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Top 10 State Concentration (Current)
WAM WAC
CALIFORNIA 734 235,143,368.48 40.199%1 340 7.67%FLORIDA 299 53,378,919.23 9.125%2 339 8.46%
NEW YORK 107 31,540,290.85 5.392%3 339 7.66%
TEXAS 218 25,080,292.10 4.288%4 333 8.58%
NEW JERSEY 89 23,674,826.30 4.047%5 339 8.24%
MASSACHUSETTS 79 21,356,306.36 3.651%6 340 7.97%
ARIZONA 118 21,188,656.80 3.622%7 339 8.01%
ILLINOIS 88 15,576,008.30 2.663%8 341 8.31%
HAWAII 39 13,490,425.13 2.306%9 339 7.03%
NEVADA 65 13,415,135.92 2.293%10 340 7.98%
OTHERS 878 131,104,318.35 22.413% 338 8.32%
2,714 584,948,547.82TOTAL
States Loan
Count
Ending Scheduled
Balance
Percent of
Pool
Top 10 State Concentration (Cut-off)
WAM WAC
CALIFORNIA 1,193 377,415,142.09 40.560%1 357 7.84%FLORIDA 424 76,441,230.50 8.215%2 356 8.61%
NEW JERSEY 202 52,297,632.72 5.620%3 356 8.45%
NEW YORK 178 49,474,440.12 5.317%4 357 7.93%
MASSACHUSETTS 141 38,991,680.22 4.190%5 357 8.26%
ARIZONA 183 34,005,056.57 3.654%6 356 8.41%
TEXAS 268 32,278,397.94 3.469%7 349 8.64%
ILLINOIS 154 28,235,195.00 3.034%8 358 8.51%
MARYLAND 128 27,483,381.75 2.954%9 356 8.32%
NEVADA 90 18,108,630.16 1.946%10 357 8.29%
OTHERS 1,248 195,778,333.12 21.040% 356 8.40%
4,209 930,509,120.19TOTAL
S18
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
45/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
Group State Loan Number Original Loan
Balance
Modification TypePaid Through
Date
Current Loan Balance Current
Note Rate
Original
Rate
Original
Term
Remaining
Term
Material Modifications, Extensions, Waivers - Details
The Bank of New York in its respective capacity under the transaction documents is not aware of any material
modifications, extensions or waivers to pool asset terms, fees, penalties or payment numbers
S19
8/9/2019 New Century -JPMorgan Acquisition JPMAC2006-NC1 September 2007 Statement
46/46
JP MORGAN MORTGAGE ACQUISITION TRUST ASSET-BACKED
PASS-THROUGH CERTIFICATES2006-NC1
Deal Code: JPM06NC1
Distribution Date: 09/25/2007
Pay Date: 09/25/2007
The Bank of New York in its respective capacity under the transaction documents is not aware of any material
breaches of pool asset representations or warranties or transaction covenants
Material Breaches - Details
S20