-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TwF6CqzUcwVjV5VpW/gkh1IH455LeQr6Zf9jesk0wPAICR/tuCn/YIA+Kzq9Z5dx leoPbIv+vKLzfTyKyZTTIg== 0001056404-05-000269.txt : 20050105 0001056404-05-000269.hdr.sgml : 20050105 20050105141724 ACCESSION NUMBER: 0001056404-05-000269 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20041227 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050105 DATE AS OF CHANGE: 20050105 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ASSET BACKED SEC CORP FIELDSTONE MORT INV TR SER 2004-2 CENTRAL INDEX KEY: 0001287716 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-109307-06 FILM NUMBER: 05511842 BUSINESS ADDRESS: STREET 1: 11 MADISON AVE STREET 2: PARK AVE PLAZA CITY: NEW YORK STATE: NY ZIP: 10010 8-K 1 fld04002_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 FIELDSTONE MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2004-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-109307-06 N/A Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of FIELDSTONE MORTGAGE INVESTMENT TRUST, Mortgage-Backed Notes, Series 2004-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2004-2 Trust, relating to the December 27, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. FIELDSTONE MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2004-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/29/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2004-2 Trust, relating to the December 27, 2004 distribution. EX-99.1
Fieldstone Mortgage Company Mortgage-Backed Notes Record Date: 11/30/2004 Distribution Date: 12/27/2004 Fieldstone Mortgage Company Mortgage-Backed Notes Series 2004-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A 31659TAW5 SEN 2.42000% 303,217,860.83 631,872.33 14,825,513.83 2-A 31659TAX3 SEN 2.44000% 203,116,146.97 426,769.59 11,378,026.71 2-A1 31659TBF1 SEN 2.34000% 68,246,232.16 137,516.16 4,842,488.17 2-A2 31659TBG9 SEN 2.60000% 18,200,000.00 40,747.78 0.00 A-IO 31659TAY1 SEN 4.00000% 0.00 867,753.33 0.00 M1 31659TAZ8 MEZ 2.73000% 54,120,000.00 127,227.10 0.00 M2 31659TBA2 MEZ 3.33000% 41,800,000.00 119,861.50 0.00 M3 31659TBB0 MEZ 3.58000% 13,200,000.00 40,692.67 0.00 M4 31659TBC8 MEZ 4.18000% 11,000,000.00 39,593.89 0.00 M5 31659TBD6 MEZ 4.33000% 11,000,000.00 41,014.72 0.00 M6 31659TBE4 MEZ 5.43000% 13,200,000.00 61,721.00 0.00 Owner Cert FIELDS042OTC SEN 0.00000% 0.01 2,201,915.15 0.00 Totals 737,100,239.97 4,736,685.22 31,046,028.71
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A 0.00 288,392,347.00 15,457,386.16 0.00 2-A 0.00 191,738,120.26 11,804,796.30 0.00 2-A1 0.00 63,403,743.99 4,980,004.33 0.00 2-A2 0.00 18,200,000.00 40,747.78 0.00 A-IO 0.00 0.00 867,753.33 0.00 M1 0.00 54,120,000.00 127,227.10 0.00 M2 0.00 41,800,000.00 119,861.50 0.00 M3 0.00 13,200,000.00 40,692.67 0.00 M4 0.00 11,000,000.00 39,593.89 0.00 M5 0.00 11,000,000.00 41,014.72 0.00 M6 0.00 13,200,000.00 61,721.00 0.00 Owner Cert 0.00 0.01 2,201,915.15 0.00 Totals 0.00 706,054,211.26 35,782,713.93 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.
Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A 356,400,000.00 303,217,860.83 0.00 14,825,513.83 0.00 0.00 2-A 250,000,000.00 203,116,146.97 0.00 11,378,026.71 0.00 0.00 2-A1 88,200,000.00 68,246,232.16 0.00 4,842,488.17 0.00 0.00 2-A2 18,200,000.00 18,200,000.00 0.00 0.00 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 M1 54,120,000.00 54,120,000.00 0.00 0.00 0.00 0.00 M2 41,800,000.00 41,800,000.00 0.00 0.00 0.00 0.00 M3 13,200,000.00 13,200,000.00 0.00 0.00 0.00 0.00 M4 11,000,000.00 11,000,000.00 0.00 0.00 0.00 0.00 M5 11,000,000.00 11,000,000.00 0.00 0.00 0.00 0.00 M6 13,200,000.00 13,200,000.00 0.00 0.00 0.00 0.00 Owner Cert 0.01 0.01 0.00 0.00 0.00 0.00 Totals 857,120,000.01 737,100,239.97 0.00 31,046,028.71 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A 14,825,513.83 288,392,347.00 0.80918167 14,825,513.83 2-A 11,378,026.71 191,738,120.26 0.76695248 11,378,026.71 2-A1 4,842,488.17 63,403,743.99 0.71886331 4,842,488.17 2-A2 0.00 18,200,000.00 1.00000000 0.00 A-IO 0.00 0.00 0.00000000 0.00 M1 0.00 54,120,000.00 1.00000000 0.00 M2 0.00 41,800,000.00 1.00000000 0.00 M3 0.00 13,200,000.00 1.00000000 0.00 M4 0.00 11,000,000.00 1.00000000 0.00 M5 0.00 11,000,000.00 1.00000000 0.00 M6 0.00 13,200,000.00 1.00000000 0.00 Owner Cert 0.00 0.01 1.00000000 0.00 Totals 31,046,028.71 706,054,211.26 0.82375188 31,046,028.71
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A 356,400,000.00 850.77963196 0.00000000 41.59796249 0.00000000 2-A 250,000,000.00 812.46458788 0.00000000 45.51210684 0.00000000 2-A1 88,200,000.00 773.76680454 0.00000000 54.90349399 0.00000000 2-A2 18,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 54,120,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 41,800,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 13,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 11,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 11,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M6 13,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 Owner Cert 0.01 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A 0.00000000 41.59796249 809.18166947 0.80918167 41.59796249 2-A 0.00000000 45.51210684 766.95248104 0.76695248 45.51210684 2-A1 0.00000000 54.90349399 718.86331054 0.71886331 54.90349399 2-A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 Owner Cert 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A 356,400,000.00 2.42000% 303,217,860.83 631,872.33 0.00 0.00 2-A 250,000,000.00 2.44000% 203,116,146.97 426,769.59 0.00 0.00 2-A1 88,200,000.00 2.34000% 68,246,232.16 137,516.16 0.00 0.00 2-A2 18,200,000.00 2.60000% 18,200,000.00 40,747.78 0.00 0.00 A-IO 0.00 4.00000% 260,326,000.00 867,753.33 0.00 0.00 M1 54,120,000.00 2.73000% 54,120,000.00 127,227.10 0.00 0.00 M2 41,800,000.00 3.33000% 41,800,000.00 119,861.50 0.00 0.00 M3 13,200,000.00 3.58000% 13,200,000.00 40,692.67 0.00 0.00 M4 11,000,000.00 4.18000% 11,000,000.00 39,593.89 0.00 0.00 M5 11,000,000.00 4.33000% 11,000,000.00 41,014.72 0.00 0.00 M6 13,200,000.00 5.43000% 13,200,000.00 61,721.00 0.00 0.00 Owner Cert 0.01 0.00000% 0.01 0.00 0.00 0.00 Totals 857,120,000.01 2,534,770.07 0.00 0.00
Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A 0.00 0.00 631,872.33 0.00 288,392,347.00 2-A 0.00 0.00 426,769.59 0.00 191,738,120.26 2-A1 0.00 0.00 137,516.16 0.00 63,403,743.99 2-A2 0.00 0.00 40,747.78 0.00 18,200,000.00 A-IO 0.00 0.00 867,753.33 0.00 260,326,000.00 M1 0.00 0.00 127,227.10 0.00 54,120,000.00 M2 0.00 0.00 119,861.50 0.00 41,800,000.00 M3 0.00 0.00 40,692.67 0.00 13,200,000.00 M4 0.00 0.00 39,593.89 0.00 11,000,000.00 M5 0.00 0.00 41,014.72 0.00 11,000,000.00 M6 0.00 0.00 61,721.00 0.00 13,200,000.00 Owner Cert 0.00 0.00 2,201,915.15 0.00 0.01 Totals 0.00 0.00 4,736,685.22 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A 356,400,000.00 2.42000% 850.77963196 1.77293022 0.00000000 0.00000000 2-A 250,000,000.00 2.44000% 812.46458788 1.70707836 0.00000000 0.00000000 2-A1 88,200,000.00 2.34000% 773.76680454 1.55914014 0.00000000 0.00000000 2-A2 18,200,000.00 2.60000% 1000.00000000 2.23888901 0.00000000 0.00000000 A-IO 0.00 4.00000% 1000.00000000 3.33333332 0.00000000 0.00000000 M1 54,120,000.00 2.73000% 1000.00000000 2.35083333 0.00000000 0.00000000 M2 41,800,000.00 3.33000% 1000.00000000 2.86750000 0.00000000 0.00000000 M3 13,200,000.00 3.58000% 1000.00000000 3.08277803 0.00000000 0.00000000 M4 11,000,000.00 4.18000% 1000.00000000 3.59944455 0.00000000 0.00000000 M5 11,000,000.00 4.33000% 1000.00000000 3.72861091 0.00000000 0.00000000 M6 13,200,000.00 5.43000% 1000.00000000 4.67583333 0.00000000 0.00000000 Owner Cert 0.01 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes per $1000.00 denomination
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A 0.00000000 0.00000000 1.77293022 0.00000000 809.18166947 2-A 0.00000000 0.00000000 1.70707836 0.00000000 766.95248104 2-A1 0.00000000 0.00000000 1.55914014 0.00000000 718.86331054 2-A2 0.00000000 0.00000000 2.23888901 0.00000000 1000.00000000 A-IO 0.00000000 0.00000000 3.33333332 0.00000000 1000.00000000 M1 0.00000000 0.00000000 2.35083333 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.86750000 0.00000000 1000.00000000 M3 0.00000000 0.00000000 3.08277803 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.59944455 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.72861091 0.00000000 1000.00000000 M6 0.00000000 0.00000000 4.67583333 0.00000000 1000.00000000 Owner Cert 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 35,535,343.73 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 564,028.63 Total Deposits 36,099,372.36 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 316,658.43 Payment of Interest and Principal 35,782,713.93 Total Withdrawals (Pool Distribution Amount) 36,099,372.36 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 316,658.43 Indenture Trustee Fee - HSBC Bank USA 0.00 Owner Trustee Fee - US Bank Trust NA 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 316,658.43
OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 0.00 0.00 0.00 0.00 SWAP Counterparty Account 0.00 0.00 0.00 0.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 17 0 0 17 2,588,737.79 0.00 0.00 2,588,737.79 30 Days 33 1 1 0 35 5,565,864.64 139,349.03 263,200.00 0.00 5,968,413.67 60 Days 17 3 3 0 23 2,326,353.34 332,524.23 498,512.52 0.00 3,157,390.09 90 Days 1 3 11 0 15 322,310.47 237,855.63 1,182,176.67 0.00 1,742,342.77 120 Days 0 3 14 1 18 0.00 351,872.59 1,734,846.99 97,476.89 2,184,196.47 150 Days 1 0 7 0 8 309,955.26 0.00 1,420,295.89 0.00 1,730,251.15 180+ Days 0 4 14 3 21 0.00 488,020.79 3,010,985.51 617,136.03 4,116,142.33 Totals 52 31 50 4 137 8,524,483.71 4,138,360.06 8,110,017.58 714,612.92 21,487,474.27 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.422991% 0.000000% 0.000000% 0.422991% 0.355059% 0.000000% 0.000000% 0.355059% 30 Days 0.821100% 0.024882% 0.024882% 0.000000% 0.870863% 0.763387% 0.019112% 0.036099% 0.000000% 0.818599% 60 Days 0.422991% 0.074645% 0.074645% 0.000000% 0.572282% 0.319071% 0.045607% 0.068374% 0.000000% 0.433053% 90 Days 0.024882% 0.074645% 0.273700% 0.000000% 0.373227% 0.044207% 0.032623% 0.162142% 0.000000% 0.238971% 120 Days 0.000000% 0.074645% 0.348345% 0.024882% 0.447873% 0.000000% 0.048261% 0.237943% 0.013369% 0.299574% 150 Days 0.024882% 0.000000% 0.174173% 0.000000% 0.199054% 0.042512% 0.000000% 0.194801% 0.000000% 0.237313% 180+ Days 0.000000% 0.099527% 0.348345% 0.074645% 0.522518% 0.000000% 0.066935% 0.412972% 0.084643% 0.564550% Totals 1.293854% 0.771336% 1.244091% 0.099527% 3.408808% 1.169177% 0.567598% 1.112331% 0.098013% 2.947119%
Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 1,663,558.94 0.00 0.00 1,663,558.94 30 Days 17 0 1 0 18 2,266,479.13 0.00 263,200.00 0.00 2,529,679.13 60 Days 8 2 2 0 12 939,578.75 286,235.56 141,989.52 0.00 1,367,803.83 90 Days 0 0 7 0 7 0.00 0.00 782,530.86 0.00 782,530.86 120 Days 0 3 5 0 8 0.00 351,872.59 513,032.60 0.00 864,905.19 150 Days 1 0 4 0 5 309,955.26 0.00 484,194.59 0.00 794,149.85 180 Days 0 1 4 2 7 0.00 112,703.30 586,814.78 302,712.66 1,002,230.74 Totals 26 16 23 2 67 3,516,013.14 2,414,370.39 2,771,762.35 302,712.66 9,004,858.54 0-29 Days 0.443656% 0.000000% 0.000000% 0.443656% 0.447117% 0.000000% 0.000000% 0.447117% 30 Days 0.754215% 0.000000% 0.044366% 0.000000% 0.798580% 0.609165% 0.000000% 0.070741% 0.000000% 0.679905% 60 Days 0.354925% 0.088731% 0.088731% 0.000000% 0.532387% 0.252532% 0.076932% 0.038163% 0.000000% 0.367627% 90 Days 0.000000% 0.000000% 0.310559% 0.000000% 0.310559% 0.000000% 0.000000% 0.210322% 0.000000% 0.210322% 120 Days 0.000000% 0.133097% 0.221828% 0.000000% 0.354925% 0.000000% 0.094573% 0.137888% 0.000000% 0.232462% 150 Days 0.044366% 0.000000% 0.177462% 0.000000% 0.221828% 0.083307% 0.000000% 0.130138% 0.000000% 0.213445% 180 Days 0.000000% 0.044366% 0.177462% 0.088731% 0.310559% 0.000000% 0.030291% 0.157719% 0.081361% 0.269371% Totals 1.153505% 0.709849% 1.020408% 0.088731% 2.972493% 0.945004% 0.648914% 0.744970% 0.081361% 2.420248% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 7 0 0 7 925,178.85 0.00 0.00 925,178.85 30 Days 16 1 0 0 17 3,299,385.51 139,349.03 0.00 0.00 3,438,734.54 60 Days 9 1 1 0 11 1,386,774.59 46,288.67 356,523.00 0.00 1,789,586.26 90 Days 1 3 4 0 8 322,310.47 237,855.63 399,645.81 0.00 959,811.91 120 Days 0 0 9 1 10 0.00 0.00 1,221,814.39 97,476.89 1,319,291.28 150 Days 0 0 3 0 3 0.00 0.00 936,101.30 0.00 936,101.30 180 Days 0 3 10 1 14 0.00 375,317.49 2,424,170.73 314,423.37 3,113,911.59 Totals 26 15 27 2 70 5,008,470.57 1,723,989.67 5,338,255.23 411,900.26 12,482,615.73 0-29 Days 0.396601% 0.000000% 0.000000% 0.396601% 0.259126% 0.000000% 0.000000% 0.259126% 30 Days 0.906516% 0.056657% 0.000000% 0.000000% 0.963173% 0.924100% 0.039029% 0.000000% 0.000000% 0.963130% 60 Days 0.509915% 0.056657% 0.056657% 0.000000% 0.623229% 0.388411% 0.012965% 0.099856% 0.000000% 0.501232% 90 Days 0.056657% 0.169972% 0.226629% 0.000000% 0.453258% 0.090274% 0.066619% 0.111934% 0.000000% 0.268827% 120 Days 0.000000% 0.000000% 0.509915% 0.056657% 0.566572% 0.000000% 0.000000% 0.342209% 0.027302% 0.369510% 150 Days 0.000000% 0.000000% 0.169972% 0.000000% 0.169972% 0.000000% 0.000000% 0.262186% 0.000000% 0.262186% 180 Days 0.000000% 0.169972% 0.566572% 0.056657% 0.793201% 0.000000% 0.105120% 0.678968% 0.088065% 0.872152% Totals 1.473088% 0.849858% 1.529745% 0.113314% 3.966006% 1.402785% 0.482859% 1.495152% 0.115366% 3.496163%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 0.00
COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.808274% Weighted Average Net Coupon 6.308274% Weighted Average Pass-Through Rate 6.308274% Weighted Average Maturity(Stepdown Calculation ) 1 Beginning Scheduled Collateral Loan Count 4,162 Number Of Loans Paid In Full 143 Ending Scheduled Collateral Loan Count 4,019 Beginning Scheduled Collateral Balance 759,980,239.96 Ending Scheduled Collateral Balance 728,934,211.25 Ending Actual Collateral Balance at 30-Nov-2004 729,100,995.35 Monthly P &I Constant 4,618,772.32 Special Servicing Fee 0.00 Prepayment Penalties 564,028.63 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans 728,934,211.25 Scheduled Principal 306,977.72 Unscheduled Principal 30,739,050.99
Miscellaneous Reporting LIBOR Rate 2.180000% Overcollateralization Amount 22,879,999.100 Overcollateralization Deficiency 0.00 Prepayment Premiums 564,028.63 Stepdown Date NO Required Overcollateralization Amount 22,880,000.00 Trigger Event NO Net Swap Payment 0.00 Net Swap Receipt 178,156.00
Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.829886 6.785872 6.808274 Weighted Average Net Rate 6.329886 6.285872 6.308274 Weighted Average Maturity 350 350 1 Beginning Loan Count 2,327 1,835 4,162 Loans Paid In Full 73 70 143 Ending Loan Count 2,254 1,765 4,019 Beginning Scheduled Balance 386,806,769.52 373,173,470.44 759,980,239.96 Ending scheduled Balance 371,981,255.69 356,952,955.56 728,934,211.25 Record Date 11/30/2004 11/30/2004 11/30/2004 Principal And Interest Constant 2,374,399.71 2,244,372.61 4,618,772.32 Scheduled Principal 172,861.34 134,116.38 306,977.72 Unscheduled Principal 14,652,652.49 16,086,398.50 30,739,050.99 Scheduled Interest 2,201,538.37 2,110,256.23 4,311,794.60 Servicing Fees 161,169.49 155,488.94 316,658.43 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 2,040,368.88 1,954,767.29 3,995,136.17 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.329886 6.285872 6.308274
-----END PRIVACY-ENHANCED MESSAGE-----